CONSUMER PORTFOLIO SERVICES INC
S-3/A, 1997-07-25
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: LAYNE CHRISTENSEN CO, S-2/A, 1997-07-25
Next: CAPMAC HOLDINGS INC, SC 13D/A, 1997-07-25




   
      As filed with the Securities and Exchange Commission on July 23, 1997
                           Registration No. 333-25301
    


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                               AMENDMENT NO. 3 TO
                                    FORM S-3
    
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933

                           CPS AUTO RECEIVABLES TRUSTS
                           (Issuer of the Securities)

                        CONSUMER PORTFOLIO SERVICES, INC.
                   (Originator of the Trust described herein)
             (Exact name of registrant as specified in its charter)


          California                                         33-0459135
(State or Other Jurisdiction of                             (IRS Employer
Incorporation or Organization)                         Identification Number)


                                      2 Ada
                            Irvine, California 92618
                                 (714) 753-6800
                        (Address, including zip code, and
                     telephone number, including area code,
                       of registrant's principal executive
                                    offices)

                             Charles E. Bradley, Jr.
                        Consumer Portfolio Services, Inc.
                                      2 Ada
                            Irvine, California 92618
                                 (714) 753-6800
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)


                                    Copy to:


                             Laura A. DeFelice, Esq.
                              MAYER, BROWN & PLATT
                                  1675 Broadway
                            New York, New York 10019
                                 (212) 506-2500


                       Approximate date of commencement of
                          proposed sale to the public:


         From time to time on or after the effective  date of this  registration
statement, as determined by market conditions.

         If the only securities  being registered on this form are being offered
pursuant to dividend or interest  reinvestment plans, please check the following
box. o

         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, check the following box. o

         If this Form is filed to register additional securities for an offering
pursuant to Rule  462(b)  under the  Securities  Act of 1933,  please  check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering. o

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act of 1933, please check the following box and list
the  Securities  Act  registration  statement  number of the  earlier  effective
registration statement for the same offering. o

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. o

<TABLE>
                         CALCULATION OF REGISTRATION FEE
<CAPTION>

 Title of securities to      Amount to be             Proposed maximum                 Proposed maximum             Amount of
     be registered           registered        offering price per certificate*     aggregate offering price*     registration fee
<S>                           <C>                    <C>                                <C>                           <C>

Asset Backed Notes,
Class A                       $750,000,000                   100%                         $750,000,000            $227,272.73**

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

</TABLE>

         *        Estimated   solely  for  the   purpose  of   calculating   the
                  registration fee.
   
         **       $227,272.73  of which  has been  previously  paid as  follows:
                  $344.83 was paid on April 16,  1997,  $222,770.41  was paid on
                  July 11,  1997 and  $4,199.29  was  paid as  described  in the
                  following  sentence.  The amount of  securities  being carried
                  forward from Registration  Statement No. 333-26355 pursuant to
                  Rule 429 is $13,857,654.82, and the Registrant previously paid
                  a filing fee with  respect  to such  securities  of  $4,199.29
                  (calculated  at  the  rate  of  1/33  of 1% of the  amount  of
                  securities  being  registered,  the rate in effect at the time
                  such Registration  Statement was filed).



         Pursuant to Rule 429 under the  securities  Act of 1933, the Prospectus
contained in this Amendment No. 3 to Registration  Statement also relates to and
constitutes  Post-Effective  Amendment  No.  2  to  Registration  Statement  No.
333-26355, which became effective on May 20, 1997.
    


<PAGE>




         The registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.




<PAGE>



                                INTRODUCTORY NOTE


   
         This  Registration   Statement   contains  (i)  a  form  of  Prospectus
Supplement  relating to future  offerings by a CPS Auto  Receivables  Trust of a
Series  of  Asset  Backed  Securities  described  therein,,  (ii)  a  Prospectus
Supplement  relating to the offering by CPS Auto Receivables Trust 1997-3 of the
particular  Series of Asset Backed Notes  described  therein and (iii) a form of
Prospectus  relating to the  offering of Series of Asset  Backed  Securities  by
various  CPS Auto  Receivables  Trusts  created  from  time to time by  Consumer
Portfolio Services,  Inc. The forms of Prospectus  Supplement relate only to the
securities  described  therein and are forms that may be used, among others,  by
Consumer  Portfolio  Services,  Inc. to offer Asset Backed Securities under this
Registration Statement.
    


<PAGE>







                                     PART II

Item 14.  Other Expenses of Issuance and Distribution

   
Registration Fee...............................................$    227,272,73
Printing and Engraving...............................................40,000.00
Legal Fees and Expenses.............................................150,000.00
Accountants' Fees and Expenses.......................................20,000.00
Rating Agency Fees...................................................50,000.00
Miscellaneous Fees.................................................  10,000.00
                                                                     ---------
Total..............................................................$497,272.73
                                                                   ===========
    

Item 15.  Indemnification of Directors and Officers

         Indemnification.  Under the laws which govern the  organization  of the
registrant,  the  registrant has the power and in some instances may be required
to provide an agent,  including an officer or director, who was or is a party or
is threatened to be made a party to certain  proceedings,  with  indemnification
against  certain  expenses,  judgments,  fines,  settlements  and other  amounts
actually and reasonably  incurred in connection  with such person's status as an
agent of Consumer Portfolio  Services,  Inc., if that person acted in good faith
and in a manner  reasonably  believed  to be in the best  interests  of Consumer
Portfolio  Services,  Inc.  and,  in the case of a criminal  proceeding,  had no
reasonable cause to believe the conduct of that person was unlawful.

         Article IV of the Articles of Incorporation and Section 2 of Article VI
of the  Amended  and  Restated  By-Laws of  Consumer  Portfolio  Services,  Inc.
provides that all officers and directors of the corporation shall be indemnified
by the corporation from and against all expenses,  judgments, fines, settlements
and other  amounts  actually and  reasonably  incurred in  connection  with such
person's status as an agent of Consumer Portfolio Services, Inc., if that person
acted  in good  faith  and in a  manner  reasonably  believed  to be in the best
interests of Consumer  Portfolio  Services,  Inc. and, in the case of a criminal
proceeding,  had no  reasonable  cause to believe the conduct of that person was
unlawful.

         The form of the  Underwriting  Agreement,  to be filed as an exhibit to
this Registration Statement, will provide that Consumer Portfolio Services, Inc.
will indemnify and reimburse the  underwriter(s)  and each controlling person of
the  underwriter  with respect to certain  expenses and  liabilities,  including
liabilities  under the 1933 Act or other federal or state  regulations  or under
the  common  law,  which  arise  out  of  or  are  based  on  certain   material
misstatements  or  omissions in the  Registration  Statement.  In addition,  the
Underwriting  Agreement  will provide  that the  underwriter(s)  will  similarly
indemnify and reimburse Consumer Portfolio Services, Inc.

                                      II-1

<PAGE>



with respect to certain material  misstatements or omissions in the Registration
Statement  which are  based on  certain  written  information  furnished  by the
underwriter(s)  for use in connection with the  preparation of the  Registration
Statement.

         Insurance. As permitted under the laws which govern the organization of
the registrant,  the registrant's  Amended and Restated By-Laws permit the board
of directors to purchase  and maintain  insurance on behalf of the  registrant's
agents,  including its officers and  directors,  against any liability  asserted
against  them in such  capacity or arising out of such  agents'  status as such,
whether or not the  registrant  would have the power to  indemnify  them against
such liability under applicable law.




                                      II-2

<PAGE>



Item 16.  Exhibits and Financial Statements

         (a) Exhibits

   
1.1      --Form of Underwriting Agreement.

4.1      -- Form of Trust  Agreement,  and certain other  related  agreements as
         Exhibits thereto.

4.2      --Form of Indenture,  and certain  other related  agreement as Exhibits
         thereto.
    

5.1      --Opinion of Mayer, Brown & Platt with respect to legality.

8.1      --Opinion of Mayer, Brown & Platt with respect to tax matters.

   
10.1     --Form of Sale and  Servicing  Agreement,  and  certain  other  related
         agreements as Exhibits thereto.

10.2     --Form of Purchase Agreement.

10.3     --Form of Samco Purchase Agreement.
    

23.1     --Consent of Mayer,  Brown & Platt  (included in its opinions  filed as
         Exhibit 5.1 and Exhibit 8.1).

24.1     --Powers of Attorney.

         (b) Financial Statements

         All   financial   statements,   schedules  and   historical   financial
information have been omitted as they are not applicable.

                                      II-3

<PAGE>




Item 17.   Undertakings


A.       Undertaking pursuant to Rule 415

         The undersigned registrant hereby undertakes as follows:

         (a) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

                  (1) to include any prospectus  required by Section 10(a)(3) of
         the Securities Act of 1933;

                  (2) to reflect in the  Prospectus  any facts or events arising
         after the effective date of the Registration  Statement (or most recent
         post-effective  amendment  thereof)  which,   individually  or  in  the
         aggregate,  represent a fundamental change in the information set forth
         in the Registration Statement;

                  (3) to include any  material  information  with respect to the
         plan of  distribution  not  previously  disclosed  in the  Registration
         Statement  or  any  material   change  of  such   information   in  the
         Registration Statement;  provided, however, that paragraphs (1) and (2)
         do  not  apply  if  the  information  required  to be  included  in the
         post-effective  amendment is contained in periodic reports filed by the
         Issuer  pursuant  to  Section  13 or  Section  15(d) of the  Securities
         Exchange  Act  of  1934  that  are  incorporated  by  reference  in the
         Registration Statement.

         (b) That,  for the  purpose  of  determining  any  liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

         (c) To remove from registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

B.  Undertaking pursuant to Rule 415

         (a) For purposes of determining any liability under the Securities Act,
the  information  omitted  from  the  form of  prospectus  filed as part of this
Registration  Statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4) under the
Securities Act shall be deemed to be part of this  Registration  Statement as of
the time it was declared effective.

         (b) For the purpose of determining  any liability  under the Securities
Act, each  post-effective  amendment that contains a form of prospectus shall be
deemed to be a new registration statement

                                      II-4

<PAGE>



relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

C.  Undertaking in respect of indemnification

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933,  as amended (the  "Securities  Act") may be permitted to directors,
officers and  controlling  persons of the registrant  pursuant to the provisions
described  under Item 15 above,  or otherwise,  the  registrant has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification is against public policy as expressed in such Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director,  officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the questions whether such  indemnification by it is against public
policy as  expressed  in such  Securities  Act and will be governed by the final
adjudication of such issue.
                                   SIGNATURES

   
Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,  the
Registrant has duly caused this Amendment No. 3 to Registration  Statement to be
signed on its  behalf by the  undersigned,  thereunto  duly  authorized,  in the
capacities indicated.
    

                                CONSUMER PORTFOLIO SERVICES, INC.,
                                as sponsor and manager of the Trust (Registrant)



                                By: /s/ Jeffrey P. Fritz
                                   ---------------------
                                   Name: Jeffrey P. Fritz
                                   Title: Senior Vice President



                                      II-5

<PAGE>



   
Pursuant to the  requirements  of the Securities  Act of 1933, as amended,  this
Amendment  No. 3 to  Registration  Statement has been signed on July 22, 1997 by
the following persons in the capacities indicated.
    

                                Signatures
                                Title


                                         *
                                -------------------------------
                                Charles E. Bradley, Sr.
                                Director



                                 /s/ Charles E. Bradley, Jr.
                                -------------------------------
                                Charles E. Bradley, Jr.
                                President and Director


                                         *
                                -------------------------------
                                William B. Roberts
                                Director


                                         *
                                -------------------------------
                                John G. Poole
                                Director


                                         *
                                -------------------------------
                                Thomas L. Chrystie
                                Director



                                         *
                                -------------------------------
                                Robert A. Simms
                                Director


                                      II-6

<PAGE>



                                 /s/ Jeffrey P. Fritz
                                -------------------------------
                                Jeffrey P. Fritz
                                Chief Financial Officer and Secretary



                                *By: /s/ Jeffrey P. Fritz
                                -------------------------------
                                Jeffrey P. Fritz
                                as attorney-in-fact


<PAGE>

                                  EXHIBIT INDEX


1.1       --   Form of Underwriting Agreement.

   
4.1       --   Form of Trust Agreement,  and certain other related agreements as
               Exhibits thereto.
    

4.2       --   Form of  Indenture,  and  certain  other  related  agreements  as
               Exhibits thereto.

   
5.1       --   Opinion of Mayer, Brown & Platt with respect to legality.
    

8.1       --   Opinion of Mayer, Brown & Platt with respect to tax matters.

   
10.1      --   Form of Sale and Servicing  Agreement,  and certain other related
               agreements in Exhibits thereto.
    

10.2      --   Form of Receivables Purchase Agreement.

   
10.3      --   Form of Samco Purchase Agreement.
    

23.1      --   Consent of Mayer,  Brown & Platt  (included in its opinions filed
               as Exhibit 5.1 and Exhibit 8.1).

24.1      --   Powers of Attorney.



                                      II-7

<PAGE>
                                                            Registration No. [ ]
Form of Prospectus Supplement
To Prospectus Dated [      ], 1997

                                      [$ ]
                      CPS Auto Receivables Trust 199[ ]-[ ]
                     [$ ][ %] Asset-Backed Notes, Class A-1
                     [$ ][ %] Asset-Backed Notes, Class A-2
                [$ ] Floating Rate Asset-Backed Notes, Class A-3
                      [$ ] [ %] Asset-Backed Notes, Class B
                              CPS Receivables Corp.
                                    (Seller)
                        Consumer Portfolio Services, Inc.
                                   (Servicer)
                                     -------

         CPS Auto  Receivables  Trust  199[ ]-[ ] (the  "Trust")  will be formed
pursuant  to a Trust  Agreement  to be dated as of [ ] between  CPS  Receivables
Corp.,  as  seller  (the  "Seller"),  and [ ],  as  owner  trustee  (the  "Owner
Trustee"). The [ %] Asset Backed Notes, Class A-1 (the "Class A-1 Notes"), the [
%] Asset-Backed  Notes,  Class A-2 (the "Class A-2 Notes") and the Floating Rate
Asset-Backed  Notes,  Class A-3 (the "Class A-3 Notes",  and,  together with the
Class  A-1  Notes  and  Class  A-2  Notes,  the  "Class A  Notes")  and the [ %]
Asset-Backed  Notes, Class B (the "Class B Notes" and, together with the Class A
Notes, the "Notes"),  will be issued pursuant to an Indenture (the  "Indenture")
to be dated as of [ ] between the Trust and [ ], as  indenture  trustee (in such
capacity,  the  "Indenture  Trustee").  The Trust also will issue [$ ] aggregate
principal amount of [ %] Asset Backed Certificates [which are not offered hereby
but  will  be  retained   initially  by  the  Seller  or  an   affiliate]   (the
"Certificates"  and, together with the Notes, the "Securities").  [The rights of
[identify subordinated classes of Securities] to receive payments of [principal]
and/or [interest] will be subordinated to the rights of [identify senior classes
of Securities] to the extent described herein.]
                                     -------

         The  Trust  Assets  will  include  a pool of  retail  installment  sale
contracts (including contracts  representing  obligations of Sub-Prime Borrowers
(as defined herein)) and all rights  thereunder,  certain monies due or received
thereunder,  security  interests in the new and used automobiles,  light trucks,
vans and minivans  securing the  Receivables (as defined  herein),  certain bank
accounts and the proceeds thereof,  the [Credit Enhancement] with respect to the
Notes,  and the right of CPS to receive certain  insurance  proceeds and certain
other  property,  as  more  fully  described  herein.  The  Receivables  will be
purchased  by the  Seller  from  CPS  and  from  CPS's  subsidiary,  [Affiliated
Originator] on or prior to the date of the issuance of the Securities.

         [It is intended  that from time to time on or before [ ] the Trust will
purchase  from  the  Seller  (or an  Affiliated  Originator)  additional  retail
installment sale contracts having an aggregate  principal  balance of up to $[ ]
with funds on deposit in the Pre-Funding Account (as defined herein).]

         The  Underwriter  has agreed to purchase from the Seller the Notes at a
purchase  price equal to [ %] of the principal  amount  thereof,  subject to the
terms and conditions set forth in the Underwriting  Agreement referred to herein
under  "Underwriting".  The aggregate  proceeds to the Seller,  after  deducting
expenses payable by the Seller, estimated at [$ ] will be [$ ].
                                     -------

         The  Underwriter  proposes  to offer  the  Notes  from  time to time in
negotiated transactions or otherwise, at varying prices to be
determined at the time of sale. For further information with respect to the plan
of  distribution  and any  discounts,  commissions or profits that may be deemed
underwriting discounts or commissions, see "Underwriting" herein.
                                     -------

         [Credit  Enhancement] with respect to the Notes ["Credit  Enhancement"]
will be provided by [Credit Enhancer] on each Payment Date.
                                     -------

               For a discussion of certain factors relating to the
                  transaction, see "Risk Factors" at page S-[ ]
                     herein and page [ ] in the accompanying
                                   prospectus.
                                     -------

THE NOTES REPRESENT OBLIGATIONS OF AND THE CERTIFICATES REPRESENT INTERESTS IN,
 THE TRUST ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE SELLER,
THE SERVICER OR ANY AFFILIATE THEREOF. THE SECURITIES HAVE NOT BEEN APPROVED OR
 DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
     COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
 SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS
 SUPPLEMENT OR THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
                                    OFFENSE.


                                  [UNDERWRITER]

                           The date of this Prospectus
                               Supplement is [ ].





<PAGE>



                              AVAILABLE INFORMATION

         CPS  has  filed  with  the  Securities  and  Exchange  Commission  (the
"Commission")  a  Registration  Statement  (together  with  all  amendments  and
exhibits thereto,  referred to herein as the "Registration Statement") under the
Securities  Act of 1933, as amended (the  "Securities  Act") with respect to the
Notes offered pursuant to this Prospectus  Supplement.  For further information,
reference  is made to the  Registration  Statement  which may be  inspected  and
copied at the public  reference  facilities  maintained by the Commission at 450
Fifth Street,  N.W.,  Washington,  D.C. 20549; and at the Commission's  regional
office at 500 West Madison, 14th Floor, Chicago,  Illinois 60661 and Seven World
Trade Center,  13th Floor, New York, New York 10048.  Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at prescribed  rates.  The
Commission also maintains a web site at  http://www.sec.gov  containing reports,
proxy  statements,   information  statements  and  other  information  regarding
registrants,  including CPS, that file electronically  with the Commission.  The
Servicer,  on behalf of the Trust,  will also file or cause to be filed with the
Commission  such  periodic  reports  as may be  required  under  the  Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and the  rules and
regulations  of the Commission  thereunder.  Upon the receipt of a request by an
investor who has received an electronic  Prospectus  Supplement  and  Prospectus
from the  Underwriters  (as  defined  herein)  or a request  by such  investor's
representative  within the period during which there is an obligation to deliver
a Prospectus Supplement and Prospectus, CPS, the Seller or the Underwriters will
promptly deliver, or cause to be delivered,  without charge, a paper copy of the
Prospectus Supplement and Prospectus.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents   subsequently   filed  by  CPS  with  the  Registration
Statement,  either on its own behalf or on behalf of the Trust,  relating to the
Notes, with the Commission  pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Exchange  Act,  after the date of this  Prospectus  Supplement  and prior to the
termination of the offering of the Notes offered  hereby,  shall be deemed to be
incorporated by reference in this Prospectus Supplement and to be a part of this
Prospectus  Supplement  from  the  date of the  filing  of such  documents.  Any
statement  contained  herein  or in a  document  incorporated  or  deemed  to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for  purposes  of this  Prospectus  Supplement  to the extent  that a  statement
contained herein or in any other subsequently filed document which also is or is
deemed to be  incorporated  by  reference  herein,  modifies  or  replaces  such
statement.  Any such  statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.


         CPS will provide  without charge to each person to whom this Prospectus
Supplement is delivered,  on the written or oral request of such person,  a copy
of any or all of the  documents  referred  to  above  that  have  been or may be
incorporated by reference in this Prospectus  Supplement (not including exhibits
to the information  that is  incorporated by reference  unless such exhibits are
specifically incorporated by reference into the information that this Prospectus
Supplement  incorporates).  Written  requests for such copies should be directed
to:  Consumer  Portfolio  Services,  Inc.,  2  Ada,  Irvine,  California  92718,
Attention:  Jeffrey P.  Fritz.  Telephone  requests  for such  copies  should be
directed to Consumer Portfolio Services, Inc. at (714) 753-6800.


                           REPORTS TO SECURITYHOLDERS

         Unless and until  Definitive  Securities are issued,  periodic  reports
containing  information  concerning  the  Receivables  will be  prepared  by the
Servicer  and sent on behalf of the Trust only to Cede & Co.,  as nominee of The
Depository Trust Company ("DTC") and registered  holder of the Securities.  Such
reports will not constitute  financial  statements  prepared in accordance  with
generally  accepted  accounting  principles.  The  Servicer  will  file with the
Commission such periodic reports as are required under the Exchange Act, and the
rules  and  regulations  thereunder  and  as  are  otherwise  agreed  to by  the
Commission. Copies of such



                                       S-2

<PAGE>



periodic  reports  may be  obtained  from the  Public  Reference  Section of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549,  at prescribed
rates.





                                       S-3

<PAGE>



                                     SUMMARY

         This  Summary is  qualified  in its  entirety by  reference to the more
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying  Prospectus.  Certain capitalized terms used herein are defined
elsewhere in this Prospectus  Supplement on the pages indicated in the "Index of
Terms" or, to the extent not defined herein,  have the meaning  assigned to such
terms in the Prospectus.


Issuer................................  CPS Auto  Receivables  Trust  199[ ]-[ ]
                                        (the "Trust" or the "Issuer").

Seller................................  CPS  Receivables  Corp.  (the "Seller").
                                        See  "The   Seller   and  CPS"  in  this
                                        Prospectus Supplement.

Servicer..............................  Consumer Portfolio Services, Inc. ("CPS"
                                        or, in its capacity as the servicer, the
                                        "Servicer").   See   "CPS's   Automobile
                                        Contract  Portfolio" and "The Seller and
                                        CPS" in this Prospectus Supplement.

Indenture Trustee.....................  [Name and Address]

Owner Trustee.........................  [Name and Address]

[Credit Enhancer].....................  [Name and Address]

Closing Date..........................  On or about [ ] (the "Closing Date").

The Trust.............................  The  Trust  will  be  a  business  trust
                                        established  under the laws of the State
                                        of Delaware. The activities of the Trust
                                        are  limited  by the  terms of the Trust
                                        Agreement  dated as of [ ]  between  the
                                        Seller and the Owner Trustee (the "Trust
                                        Agreement").

The Notes.............................  The  Trust  will  issue [ ]%  Class  A-1
                                        Asset-Backed  Notes  (the  "Class  A-  1
                                        Notes")   in  the   aggregate   original
                                        principal amount of $[ ], [ ]% Class A-2
                                        Asset-Backed   Notes  (the   "Class  A-2
                                        Notes")   in  the   original   aggregate
                                        principal  amount  of  $[ ],  Class  A-3
                                        Floating  Rate  Asset-Backed  Notes (the
                                        "Class  A-3  Notes")  in  the   original
                                        aggregate principal amount of $[ ] and [
                                        ]%  Class  B  Asset-Backed   Notes  (the
                                        "Class  B   Notes")   in  the   original
                                        aggregate  principal amount of $[ ]. The
                                        Trust will also issue the  Certificates.
                                        The  Notes  and  the   Certificates  are
                                        referred to herein  collectively  as the
                                        "Securities".  The Notes  will be issued
                                        pursuant to an Indenture dated as of [ ]
                                        (the  "Indenture").  The  Notes  will be
                                        offered   for    purchase   in   minimum
                                        denominations   of  [$  ]  and  integral
                                        multiples  of $1,000 in excess  thereof,
                                        in   book   entry    form   only.    See
                                        "Description   of  the  Securities  Book
                                        Entry Registration" in the Prospectus.

                                        The Notes  will be  secured by the Trust
                                        Assets as, and to the  extent,  provided
                                        in the Indenture.

The Certificates......................  [The Trust will issue [ %]  Asset-Backed
                                        Certificates (the  "Certificates")  with
                                        an aggregate initial Certificate Balance
                                        (as   defined   herein)  of  [$  ].  The
                                        Certificates  will represent  beneficial
                                        interests in the Trust. The Certificates
                                        will be  issued  pursuant  to the  Trust
                                        Agreement.   The  Certificates  will  be
                                        offered for purchase in



                                       S-4

<PAGE>



                                        denominations  of  $1,000  and  integral
                                        multiples  thereof  in  book-entry  form
                                        only. See "Certain Information Regarding
                                        the Notes [and the  Certificates] - Book
                                        Entry  Registration"  and "-  Definitive
                                        Notes" in the Prospectus.]

Trust Assets..........................  The  property  of the Trust (the  "Trust
                                        Assets")  will  include  (i) a  pool  of
                                        retail    installment   sale   contracts
                                        consisting  of the  Initial  Receivables
                                        [and   the    Subsequent    Receivables]
                                        (collectively,     the    "Receivables")
                                        secured by the new and used automobiles,
                                        light trucks, vans and minivans financed
                                        thereby (the "Financed Vehicles"),  (ii)
                                        with respect to Initial Receivables that
                                        are Rule of 78's Receivables (as defined
                                        herein),  all payments due thereon after
                                        [  ]  (the  "Cutoff  Date"),  and,  with
                                        respect to Initial  Receivables that are
                                        Simple Interest  Receivables (as defined
                                        herein),     all    payments    received
                                        thereunder  after the Cutoff Date, (iii)
                                        with respect to  Subsequent  Receivables
                                        that are Rule of 78's  Receivables,  all
                                        payments  due thereon  after the related
                                        Subsequent Cutoff Date and, with respect
                                        to  Subsequent   Receivables   that  are
                                        Simple   Interest    Receivables,    all
                                        payments  received  thereunder after the
                                        related  Subsequent  Cutoff  Date,  (iv)
                                        security   interests   in  the  Financed
                                        Vehicles,  (v) certain bank accounts and
                                        the proceeds thereof,  (vi) the right of
                                        the  Seller  to  receive  proceeds  from
                                        claims  under,  or refunds  of  unearned
                                        premiums   from,    certain    insurance
                                        policies and extended service contracts,
                                        (vii) all right,  title and  interest of
                                        the  Seller  in  and  to  the   Purchase
                                        Agreements,     (viii)    the    [Credit
                                        Enhancement]   issued  by  the   [Credit
                                        Enhancer]  with respect to the [Class A]
                                        Notes,  and (ix) certain other property,
                                        as  more  fully  described  herein.  See
                                        "Formation   of  the   Trust"   in  this
                                        Prospectus  Supplement  and  "The  Trust
                                        Assets"  and  "The  Receivables"  in the
                                        Prospectus.  Certain of the  Receivables
                                        will be purchased by the Seller from CPS
                                        pursuant to the Purchase Agreement (such
                                        Receivables, the "CPS Receivables") [and
                                        certain  of  the  Receivables   will  be
                                        purchased   by  the  Seller  from  CPS's
                                        subsidiary,   [Affiliated   Originator],
                                        pursuant  to  the  [Affiliate   Purchase
                                        Agreement]   (such   Receivables,    the
                                        "[Affiliated Originator]  Receivables")]
                                        on or prior to the Closing Date [or each
                                        Subsequent   Closing  Date  (as  defined
                                        herein)].  The  Receivables  arise  from
                                        loans  originated by automobile  dealers
                                        or  IFCs   (as   defined   herein)   for
                                        assignment to CPS or a subsidiary of CPS
                                        pursuant to CPS's auto loan programs.

The Receivables.......................  As of the  Cutoff  Date,  the  aggregate
                                        outstanding  principal  balance  of  the
                                        Initial   Receivables   was  [$  ]  (the
                                        "Original  Pool  Balance").  The Initial
                                        Receivables  consist, and the Subsequent
                                        Receivables  will  consist,   of  retail
                                        installment  sale  contracts  secured by
                                        new and used automobiles,  light trucks,
                                        vans  and   minivans   including,   with
                                        respect to Rule of 78's Receivables, the
                                        rights to all  payments due with respect
                                        to such  Receivables  after  the  Cutoff
                                        Date or related  Subsequent Cutoff Date,
                                        as  applicable,  and,  with  respect  to
                                        Simple Interest Receivables,  the rights
                                        to all payments received with respect to
                                        such  Receivables  after the Cutoff Date
                                        or related  Subsequent  Cutoff Date,  as
                                        applicable.   As  of  the  Cutoff  Date,
                                        approximately  [  %]  of  the  aggregate
                                        principal   balance   of   the   Initial
                                        Receivables   represented  financing  of
                                        used vehicles. The Receivables arise, or
                                        will  arise,  from loans  originated  by
                                        automobile    dealers   or   independent
                                        finance companies ("IFCs") for



                                       S-5

<PAGE>



                                        assignment to CPS or a subsidiary of CPS
                                        pursuant  to CPS's  auto loan  programs.
                                        The auto loan programs target automobile
                                        purchasers  with marginal credit ratings
                                        who  are  generally   unable  to  obtain
                                        credit  from  banks  or  other  low-risk
                                        lenders.  See "CPS's Automobile Contract
                                        Portfolio   -   General"   and   "-  The
                                        Receivables  Pool"  in  this  Prospectus
                                        Supplement and "Risk Factors - Sub-Prime
                                        Obligors"   in   the   Prospectus.   The
                                        Receivables  have been selected from the
                                        contracts  owned  by  CPS  based  on the
                                        criteria   specified   in  the  Purchase
                                        Agreement and described herein.

                                        [Following the Closing Date, pursuant to
                                        the Sale and  Servicing  Agreement,  the
                                        Seller will be  obligated,  subject only
                                        to the  availability  thereof,  to sell,
                                        and  the  Trust  will  be  obligated  to
                                        purchase, subject to the satisfaction of
                                        certain  conditions  set forth  therein,
                                        additional Receivables originated by CPS
                                        [or an Affiliated  Originator] under its
                                        auto loan  programs  and acquired by the
                                        Seller   from  CPS  [or  an   Affiliated
                                        Originator]       (the       "Subsequent
                                        Receivables")  from time to time  during
                                        the Funding  Period (as  defined  below)
                                        having an  aggregate  Principal  Balance
                                        equal to  approximately $[ ]. Subsequent
                                        Receivables  will  be  conveyed  to  the
                                        Trust on dates  specified  by the Seller
                                        (each    date   on   which    Subsequent
                                        Receivables  are conveyed being referred
                                        to  as  a  "Subsequent   Closing  Date")
                                        occurring  during  the  Funding  Period.
                                        After any  Subsequent  Closing Date, the
                                        Trust  Assets  will   include   payments
                                        [other than Credit Enhancement] received
                                        with  respect to the related  Subsequent
                                        Receivables   after  the   cutoff   date
                                        designated by the Seller with respect to
                                        such Subsequent  Closing Date (such date
                                        designated    by   the    Seller,    the
                                        "Subsequent Cutoff Date" with respect to
                                        the Subsequent  Receivables  conveyed to
                                        the  Trust  on such  Subsequent  Closing
                                        Date).  See  "Description  of the  Trust
                                        Documents  -  Sale  and   Assignment  of
                                        Receivables;   Subsequent   Receivables"
                                        herein. On each Subsequent Closing Date,
                                        subject to the  conditions  set forth in
                                        the Trust  Documents,  the Trustee shall
                                        purchase   from   the   Seller   (or  an
                                        Affiliated  Originator)  the  Subsequent
                                        Receivables  to be  transferred  to  the
                                        Trust on such Subsequent Closing Date.]

Pre-Funding Account...................  [The   Initial   Receivables   and   the
                                        Subsequent  Receivables will be selected
                                        from motor  vehicle  retail  installment
                                        sale contracts in CPS's  portfolio based
                                        on  the   criteria   specified   in  the
                                        Purchase Agreement and described in this
                                        Prospectus  Supplement.   No  Receivable
                                        will  have  a  scheduled  maturity  date
                                        later than [ ].

                                        Subsequent     Receivables    will    be
                                        originated   under   CPS's   auto   loan
                                        programs   [or  through  an   Affiliated
                                        Originator]  but, as these  programs are
                                        modified from time to time by CPS due to
                                        changes   in   market    conditions   or
                                        otherwise in the  judgment of CPS,  such
                                        Subsequent Receivables may be originated
                                        using credit criteria different from the
                                        criteria  applied  with  respect  to the
                                        Initial  Receivables  and  may  be  of a
                                        different  credit quality and seasoning.
                                        However, CPS believes that the inclusion
                                        of  the  Subsequent  Receivables  in the
                                        pool of Receivables  will not materially
                                        adversely   affect  the  performance  or
                                        other  characteristics  of the  pool  of
                                        Receivables. In addition,  following the
                                        transfer of  Subsequent  Receivables  to
                                        the Trust,  the  characteristics  of the
                                        entire pool of  Receivables  included in
                                        the Trust may vary from those of the



                                       S-6

<PAGE>


                                        Initial  Receivables.  See "Risk Factors
                                        - Varying  Characteristics of Subsequent
                                        Receivables"  and "The Receivables Pool"
                                        herein.

                                        On the  Closing  Date,  the Seller  will
                                        deposit into the Pre-Funding Account (as
                                        defined  below),  from the proceeds from
                                        the sale of the  Securities,  the sum of
                                        $[ ] (such amount,  as reduced from time
                                        to  time  by  the  aggregate   Principal
                                        Balances of all  Subsequent  Receivables
                                        purchased   by  the  Trust   during  the
                                        Funding    Period    (the    "Pre-Funded
                                        Amount").   During   the   period   (the
                                        "Funding Period") from and including the
                                        Closing  Date until the  earliest of (i)
                                        the   Record   Date  on  which  (a)  the
                                        Pre-Funded Amount is less than $100,000,
                                        (b) an Event  of  Default  has  occurred
                                        under  the   Indenture   or  a  Servicer
                                        Termination Event has occurred under the
                                        Sale  and   Servicing   Agreement,   (c)
                                        certain   events  of   insolvency   have
                                        occurred  with  respect to the Seller or
                                        the   Servicer  or  (ii)  the  close  of
                                        business  on the [ ] Payment  Date,  the
                                        Pre-Funded  Amount will be maintained as
                                        an account in the name of the  Indenture
                                        Trustee (the "Pre-Funding Account"). The
                                        Pre-Funded   Amount   is   expected   to
                                        initially equal  approximately $[ ] and,
                                        during  the   Funding   Period  will  be
                                        reduced  by  the  principal  balance  of
                                        Subsequent  Receivables purchased by the
                                        Trust  from  time to time in  accordance
                                        with the Sale and  Servicing  Agreement.
                                        The Seller  expects that the  Pre-Funded
                                        Amount  will be  reduced  to  less  than
                                        $100,000  by the [ ] Payment  Date.  Any
                                        Pre-Funded  Amount  remaining at the end
                                        of the Funding Period will be payable to
                                        the Noteholders [and Certificateholders]
                                        pro rata in proportion to the respective
                                        principal  balances  of  each  class  of
                                        Notes [and the Certificate Balance].]

Interest Reserve Account..............  [During the Funding  Period,  funds will
                                        be held  in an  account  (the  "Interest
                                        Reserve    Account")    to   cover   any
                                        shortfalls due to investment earnings on
                                        funds in the  Pre-Funding  Account being
                                        less than the  interest due on the Notes
                                        [and the Certificates]. See "Description
                                        of the Trust Documents - Accounts"].

Terms of the Notes....................  The principal terms of the Notes will be
                                        as described below:

 A. Payment Dates.....................  Payments of interest  and  principal  on
                                        the  Notes  will be made on the 15th day
                                        of each  month  or,  if such 15th day is
                                        not  a   Business   Day,   on  the  next
                                        following  Business Day (each a "Payment
                                        Date"), commencing [ ]. Payments will be
                                        made to  holders  of record of the Notes
                                        (the  "Noteholders")  as of the close of
                                        business on the Record  Date  applicable
                                        to such Payment  Date. A "Business  Day"
                                        is a day other than a Saturday, a Sunday
                                        or a day on which  banking  institutions
                                        in the City of New York,  New York,  the
                                        State  in  which  the  Corporate   Trust
                                        Office  is  located,  the State in which
                                        the  executive  offices of the  Servicer
                                        are  located  or the  State in which the
                                        principal   place  of  business  of  the
                                        [Credit   Enhancer]   is   located   are
                                        authorized    or   obligated   by   law,
                                        executive order or  governmental  decree
                                        to be closed.

  B. Final Scheduled
        Payment Dates.................  [                                 ].





                                       S-7

<PAGE>


  C.  Subordination of
       [Class B Notes]................  [The Class B Notes will not  receive any
                                        payment of  principal  or  interest on a
                                        Payment  Date  until the full  amount of
                                        the   Class  A   Noteholders'   Interest
                                        Distributable  Amount due to the Class A
                                        Noteholders with respect to such Payment
                                        Date   has   been   deposited   in   the
                                        Distribution  Account. The Class B Notes
                                        will  not   receive   any   payment   of
                                        principal  on a Payment  Date  until the
                                        full amount of the Class A  Noteholders'
                                        Principal  Distributable  Amount  due to
                                        the Class A Noteholders  with respect to
                                        such Payment Date has been  deposited in
                                        the Distribution Account.]


  D. Interest Rates...................  The Class A-1 Notes  will bear  interest
                                        at a rate  equal to [ %] per annum  (the
                                        "Class A-1  Interest  Rate").  The Class
                                        A-2 Notes will bear  interest  at a rate
                                        equal to [ %] per annum (the  "Class A-2
                                        Interest  Rate").  The  Class  A-3 Notes
                                        will bear  interest  at a rate  equal to
                                        [one month] [two  month]  [three  month]
                                        [six-month] LIBOR [other] plus [ %] (the
                                        "Class A-3 Interest Rate").  The Class B
                                        Notes will bear  interest at a rate of [
                                        ]% per  annum  (the  "Class  B  Interest
                                        Rate"). [See "Description of the Notes -
                                        Determination    of   LIBOR"   in   this
                                        Prospectus   Supplement.]    [Additional
                                        classes  of Notes  may be  added.]  Each
                                        such  interest rate for a Class of Notes
                                        is  referred to as an  "Interest  Rate".
                                        Interest  on the Notes,  [other than the
                                        Class A-1 Notes,] will be  calculated on
                                        the  basis of a 360 day year  consisting
                                        of twelve 30 day  months.  [Interest  on
                                        the Class A-1 Notes  will be  calculated
                                        on the  basis of the  actual  number  of
                                        days in a 365-day year.]

  E. Interest.........................  [On each  Payment  Date,  the holders of
                                        record  of  the  Class  A-1  Notes  (the
                                        "Class   A-1   Noteholders")]   will  be
                                        entitled to receive,  pro rata, interest
                                        at the Class A-1  Interest  Rate for the
                                        number   of  days   elapsed   from   and
                                        including  the most recent  Payment Date
                                        (or in the case of the  initial  Payment
                                        Date,  from and  including  the  Closing
                                        Date)  to  but   excluding  the  current
                                        Payment   Date,   on   the   outstanding
                                        principal  amount of the Class A-1 Notes
                                        at the close of business on the last day
                                        of the  related  Collection  Period.] On
                                        each Payment Date, the holders of record
                                        of the Class A-2 Notes  (the  "Class A-2
                                        Noteholders")  as of the related  Record
                                        Date will be entitled  to  receive,  pro
                                        rata,  thirty  (30) days of  interest at
                                        the  Class  A-2  Interest  Rate  on  the
                                        outstanding   principal  amount  of  the
                                        Class A-2 Notes at the close of business
                                        on  the   last   day   of  the   related
                                        Collection Period. On each Payment Date,
                                        the  holders  of record of the Class A-3
                                        Notes (the "Class A-3  Noteholders")  as
                                        of  the  related  Record  Date  will  be
                                        entitled  to receive,  pro rata,  thirty
                                        (30) days of  interest  at the Class A-3
                                        Interest   Rate   on   the   outstanding
                                        principal  amount of the Class A-3 Notes
                                        at the close of business on the last day
                                        of the  related  Collection  Period.  On
                                        each Payment Date, the holders of record
                                        of the  Class  B  Notes  (the  "Class  B
                                        Noteholders")  as of the related  Record
                                        Date will be entitled  to  receive,  pro
                                        rata,  thirty  (30) days of  interest at
                                        the  Class  B   Interest   Rate  on  the
                                        outstanding  principal  balance  of  the
                                        Class B Notes at the  close of  business
                                        on  the   last   day   of  the   related
                                        Collection Period.  [Additional  classes
                                        of Notes may be added].  Notwithstanding
                                        the  foregoing,  on  the  first  Payment
                                        Date,   the  interest   payable  to  the
                                        Noteholders  of record of each  Class of
                                        Notes  will be an  amount  equal  to the
                                        product   of  (a)  the   Interest   Rate
                                        applicable  to such Class of Notes,  (b)
                                        the initial principal amount of



                                       S-8

<PAGE>




                                        such  Class of Notes and (c) a  fraction
                                        (i) the numerator of which is the number
                                        of days from and  including  the Closing
                                        Date through and  including [ ] 14, 199[
                                        ] and (ii) the  denominator  of which is
                                        360.  Interest on the Notes which is due
                                        but not paid on any Payment Date will be
                                        payable   on  the  next   Payment   Date
                                        together  with, to the extent  permitted
                                        by law,  interest on such unpaid  amount
                                        at the  applicable  Interest  Rate.  See
                                        "Description  of the Notes - Payments of
                                        Interest" in this Prospectus Supplement.

  F. Principal........................  Principal  of the Class A Notes  will be
                                        payable  on  each  Payment  Date  in  an
                                        amount equal to the Class A Noteholders'
                                        Principal  Distributable  Amount for the
                                        related  Collection Period. The "Class A
                                        Noteholders'   Principal   Distributable
                                        Amount"  is equal to the  product of (x)
                                        the Class A  Noteholders'  Percentage of
                                        the Principal  Distributable  Amount and
                                        (y) any  unpaid  portion  of the  amount
                                        described  in clause (x) with respect to
                                        a prior Payment  Date.  Principal of the
                                        Class B Notes  will be  payable  on each
                                        Payment  Date in an amount  equal to the
                                        Class    B    Noteholders'     Principal
                                        Distributable  Amount  for  the  related
                                        Collection    Period.   The   "Class   B
                                        Noteholders'   Principal   Distributable
                                        Amount"  is equal to the  product of (a)
                                        the Class B  Noteholders'  Percentage of
                                        the Principal  Distributable  Amount and
                                        (b) any  unpaid  portion  of the  amount
                                        described  in clause (a) with respect to
                                        a prior Payment Date.

                                        The  "Class A  Noteholders'  Percentage"
                                        will (a) on any  Payment  Date  prior to
                                        the Payment Date on which the  principal
                                        amount of the Class A-3 Notes is reduced
                                        to  zero,  be [ %],  (b) on the  Payment
                                        Date on which  the  principal  amount of
                                        the Class A-3 Notes is  reduced to zero,
                                        be  the   percentage   equivalent  of  a
                                        fraction,  the numerator of which is the
                                        principal  amount of the Class A-3 Notes
                                        immediately  prior to such Payment Date,
                                        and  the  denominator  of  which  is the
                                        Principal  Distributable  Amount and (c)
                                        on any other Payment Date, be 0%.

                                        The  "Class B  Noteholders'  Percentage"
                                        will (a) on any  Payment  Date  prior to
                                        the Payment Date on which the  principal
                                        amount of the Class A-3 Notes is reduced
                                        to  zero,  be [ %],  (b) on the  Payment
                                        Date on which  the  principal  amount of
                                        the Class A-3 Notes is  reduced to zero,
                                        be  the   percentage   equivalent  of  a
                                        fraction,  the numerator of which is the
                                        principal  amount of the Class A-3 Notes
                                        immediately  prior to such Payment Date,
                                        and  the  denominator  of  which  is the
                                        Principal  Distributable  Amount and (c)
                                        on any other Payment Date, be 0%.

                                        On each Payment Date, an amount equal to
                                        the  lesser  of (i) the  portion  of the
                                        Total   Distribution   Amount  remaining
                                        after  application  thereof  to pay  all
                                        senior  distributions  as  described  in
                                        "Priority  of  Payments"  below and (ii)
                                        the  Class  A   Noteholders'   Principal
                                        Distributable  Amount  will be  applied,
                                        sequentially,  to pay  principal  of the
                                        Class  A-1  Notes  until  the  principal
                                        balance  of the Class A-1 Notes has been
                                        reduced to zero,  then to the holders of
                                        the Class A-2 Notes until the  principal
                                        balance  of the Class A-2 Notes has been
                                        reduced to zero,  then to the holders of
                                        the Class A-3 Notes until the  principal
                                        balance  of the Class A-3 Notes has been
                                        reduced to zero,  [additional classes of
                                        Notes  may be  added].  On each  Payment
                                        Date,  an amount  equal to the lesser of
                                        (i)   the    portion    of   the   Total
                                        Distribution Amount remaining after



                                       S-9

<PAGE>




                                        application  thereof  to pay all  senior
                                        distributions  as described in "Priority
                                        of Payments"  below and (ii) the Class B
                                        Noteholders'   Principal   Distributable
                                        Amount will be applied to pay  principal
                                        of the Class B Notes until the principal
                                        balance  of the  Class B Notes  has been
                                        reduced to zero.

                                        The "Principal Distributable Amount" for
                                        a Payment Date will equal the sum of (a)
                                        the  principal  portion of all Scheduled
                                        Receivable  Payments received during the
                                        preceding  Collection  Period on Rule of
                                        78's  Receivables  and all  payments  of
                                        principal  received  on Simple  Interest
                                        Receivables    during   the    preceding
                                        Collection  Period;  (b)  the  principal
                                        portion  of  all   prepayments  in  full
                                        received during the preceding Collection
                                        Period  (including  prepayments  in full
                                        resulting from  collections with respect
                                        to  a  Receivable  received  during  the
                                        preceding   Collection  Period  (without
                                        duplication  of amounts  included in (a)
                                        above and (d)  below));  (c) the portion
                                        of  the  Purchase  Amount  allocable  to
                                        principal  of each  Receivable  that was
                                        repurchased  by CPS or  purchased by the
                                        Servicer  as of  the  last  day  of  the
                                        related  Collection  Period  and, at the
                                        option  of  the  [Credit  Enhancer]  the
                                        Principal  Balance  of  each  Receivable
                                        that was  required  to be but was not so
                                        purchased   or   repurchased    (without
                                        duplication  of the amounts  referred to
                                        in (a) and (b) above); (d) the Principal
                                        Balance  of each  Receivable  that first
                                        became a  Liquidated  Receivable  during
                                        the preceding Collection Period (without
                                        duplication  of the amounts  included in
                                        (a)   and  (b)   above);   and  (e)  the
                                        aggregate  amount  of Cram  Down  Losses
                                        with  respect  to the  Receivables  that
                                        shall have occurred during the preceding
                                        Collection  Period (without  duplication
                                        of amounts  included  in (a) through (d)
                                        above).  In  addition,  the  outstanding
                                        principal  amount  of the  Notes  of any
                                        Class,  to  the  extent  not  previously
                                        paid,  will be payable on the respective
                                        Final  Scheduled  Payment  Date for such
                                        Class.

                                        A "Collection  Period" with respect to a
                                        Payment Date will be the calendar  month
                                        preceding   the  month  in  which   such
                                        Payment Date occurs; provided,  however,
                                        that with  respect to the first  Payment
                                        Date,  the  "Collection  Period" will be
                                        the period from and excluding the Cutoff
                                        Date to and including [ ].

  G. Optional Redemption..............  The   Notes,   to   the   extent   still
                                        outstanding,  may be  redeemed in whole,
                                        but not in part,  on any Payment Date on
                                        which the Servicer  exercises its option
                                        to purchase  all the  Receivables  as of
                                        the last day of any Collection Period on
                                        or after which the  aggregate  Principal
                                        Balance of the  Receivables  is equal to
                                        10%  or  less  of  the   Original   Pool
                                        Balance,  at a redemption price equal to
                                        the  unpaid   principal  amount  of  the
                                        Notes,  plus accrued and unpaid interest
                                        thereon;  provided  that the  Servicer's
                                        right to  exercise  such  option will be
                                        subject  to the  prior  approval  of the
                                        [Credit  Enhancer],  but only if,  after
                                        giving  effect  thereto,  a claim on the
                                        [Credit  Enhancement] would occur or any
                                        amount owing to the [Credit Enhancer] or
                                        the  holders of the Notes  would  remain
                                        unpaid.  See "Description of the Notes -
                                        Optional  Redemption" in this Prospectus
                                        Supplement.

  H. Mandatory Redemption.............  [Each class of Notes will be redeemed in
                                        part   on  the   Payment   Date   on  or
                                        immediately  following  the  last day of
                                        the Funding Period in the



                                      S-10

<PAGE>



                                        event that any portion of the Pre-Funded
                                        Amount   remains   on   deposit  in  the
                                        Pre-Funding  Account after giving effect
                                        to  the   purchase  of  all   Subsequent
                                        Receivables, including any such purchase
                                        on such date (a "Mandatory Redemption").
                                        The aggregate  principal  amount of each
                                        class of Notes to be redeemed will be an
                                        amount  equal to such  class's  pro rata
                                        share (based on the  respective  current
                                        principal   balance  of  each  class  of
                                        Notes) of the Pre-Funded  Amount on such
                                        date  (such  class's  "Note   Prepayment
                                        Amount").

                                        A limited recourse mandatory  prepayment
                                        premium (the "Note Prepayment  Premium")
                                        will  be  payable  by the  Trust  to the
                                        Noteholders if the Pre-Funded  Amount at
                                        the end of the  Funding  Period  exceeds
                                        $100,000.  The Note  Prepayment  Premium
                                        for each  class of Notes  will equal the
                                        excess, if any,  discounted as described
                                        below,  of (i) the  amount  of  interest
                                        that would have  accrued on such class's
                                        Note Prepayment Amount at the applicable
                                        Interest    Rate   during   the   period
                                        commencing  on and including the Payment
                                        Date  on  which  such  Note   Prepayment
                                        Amount is required to be  distributed to
                                        Noteholders   of  such   class   to  but
                                        excluding  [ ], in the case of the Class
                                        A-1 Notes, [ ], in the case of the Class
                                        A-2 Notes,  [ ] in the case of the Class
                                        A-3  Notes,  [ ] and in the  case of the
                                        Class B Notes, [ ], over (ii) the amount
                                        of interest  that would have  accrued on
                                        the applicable  Note  Prepayment  Amount
                                        over the same period at a per annum rate
                                        of interest equal to the bond equivalent
                                        yield to  maturity  on the  Record  Date
                                        preceding   such  Payment  Date  on  the
                                        United States  Treasury Bill due [ ], in
                                        the case of the Class A-1  Notes,  the [
                                        ]% United States  Treasury Note due [ ],
                                        in the case of the Class A-2 Notes,  the
                                        [ ]% United  States  Treasury Note due [
                                        ], in the case of the Class  A-3  Notes,
                                        the [ ]% United States Treasury Note due
                                        [ ] and,  in the  case  of the  Class  B
                                        Notes,  the [ ]% United States  Treasury
                                        Note  due  [ ].  Such  excess  shall  be
                                        discounted  to  present  value  to  such
                                        Payment  Date  at the  applicable  yield
                                        described  in  clause  (ii)  above.  The
                                        Trust's   obligation  to  pay  the  Note
                                        Prepayment  Premium  shall be limited to
                                        funds which are received from the Seller
                                        under  the  Purchase  Agreement  [or  an
                                        Affiliate    Purchase    Agreement]   as
                                        liquidated  damages  for the  failure to
                                        deliver Subsequent Receivables. No other
                                        assets  of the Trust  will be  available
                                        for the purpose of making such  payment.
                                        [The   Credit   Enhancement   does   not
                                        guarantee payment of the Note Prepayment
                                        Amounts    or   the   Note    Prepayment
                                        Premiums.]  In  addition,   the  ratings
                                        assigned  to the  Notes  by  the  Rating
                                        Agencies do not  address the  likelihood
                                        that the Note Prepayment  Amounts or the
                                        Note Prepayment Premiums will be paid.]

                                        The Notes may be accelerated and subject
                                        to  immediate  payment  at par  upon the
                                        occurrence  of an Event of Default under
                                        the  Indenture.  So long  as no  [Credit
                                        Enhancement Default] shall have occurred
                                        and be  continuing,  an Event of Default
                                        under the Indenture will occur only upon
                                        delivery by the [Credit Enhancer] to the
                                        Indenture   Trustee  of  notice  of  the
                                        occurrence of certain  events of default
                                        under the [Credit Enhancement] Agreement
                                        dated  as of [ ]. In the case of such an
                                        Event  of   Default,   the  Notes   will
                                        automatically be accelerated and subject
                                        to   immediate   payment  at  par.   See
                                        "Description  of the Trust  Documents  -
                                        Events of  Default"  in this  Prospectus
                                        Supplement.



                                      S-11

<PAGE>



Terms of the Certificates.............  [The principal terms of the Certificates
                                        will be as described below:

[A.  Payment Dates....................  Distributions   with   respect   to  the
                                        Certificates   will   be  made  on  each
                                        Payment    Date,    commencing    [   ].
                                        Distributions will be made to holders of
                                        record   of   the   Certificates    (the
                                        "Certificateholders"  and, together with
                                        the Noteholders,  the "Securityholders")
                                        as of the related Record Date.

B.  Pass-Through Rate.................  [ %] per annum (the "Pass-Through Rate")
                                        payable  monthly at one-  twelfth of the
                                        annual rate,  calculated on the basis of
                                        a 360-day year  consisting  of twelve 30
                                        day months.

C.  Subordination of
       Certificates...................  [The  Certificates  will not receive any
                                        distribution  with  respect to a Payment
                                        Date  until  the  full   amount  of  the
                                        Noteholders'  Distributable  Amount with
                                        respect  to such  Payment  Date has been
                                        deposited in the Distribution Account.]

D.  Interest..........................  On each Payment Date,  the Owner Trustee
                                        will  distribute  to  Certificateholders
                                        their   pro  rata   share  of   interest
                                        distributable   with   respect   to  the
                                        Certificates.  Interest  in respect of a
                                        Payment   Date  will   accrue  from  the
                                        preceding  Payment Date (or, in the case
                                        of the  first  Payment  Date,  from  the
                                        Closing  Date) or to but  excluding  the
                                        current  Payment  Date.  Interest on the
                                        Certificates  for any  Payment  Date due
                                        but not paid on such  Payment  Date will
                                        be due on the next Payment Date together
                                        with   interest   on  such   amount   at
                                        one-twelfth  of the Pass-  Through Rate.
                                        The amount of interest  distributable on
                                        the  Certificates  on each  Payment Date
                                        will equal 30 days'  interest (or in the
                                        case of the first Payment Date, interest
                                        accrued from and  including  the Closing
                                        Date  to  but  excluding  [  ])  at  the
                                        Pass-Through  Rate  on  the  Certificate
                                        Balance  as  of  the  last  day  of  the
                                        related  Collection  Period  (or, in the
                                        case of the first  Payment  Date,  as of
                                        the  Closing  Date).  [Distributions  of
                                        interest   on   the   Certificates   are
                                        subordinated to payments of interest and
                                        principal  on the  Notes,  as  described
                                        above    under     "Subordination     of
                                        Certificates."]  See "Description of the
                                        Trust Documents - Distributions" herein.

E.  Principal.........................  On each  Payment  Date [on or after  the
                                        date on which the  Notes  have been paid
                                        in full,]  principal of the Certificates
                                        will be  payable  in an amount  equal to
                                        the    Certificateholders'     Principal
                                        Distributable  Amount  for  the  Monthly
                                        period  preceding such Payment Date. The
                                        Certificateholders'            Principal
                                        Distributable   Amount  will  equal  the
                                        Certificateholders'  Percentage  of  the
                                        Principal  Distributable Amount for such
                                        Payment Date.  See  "Description  of the
                                        Trust Documents - Distributions" herein.

                                        The remaining  Certificate  Balance,  if
                                        any,  will  be  payable  in  full on the
                                        Final Scheduled Payment Date.

F.  Optional Prepayment...............  If the Seller or Servicer  exercises its
                                        option  to  purchase  the   Receivables,
                                        which,  subject to certain provisions in
                                        the Sale and  Servicing  Agreement,  can
                                        occur  after  the  aggregate   Principal
                                        Balance of the  Receivables  declines to
                                        10%  or  less  of  the   Original   Pool
                                        Balance,



                                      S-12

<PAGE>



                                        the  Certificateholders  will receive an
                                        amount in  respect  of the  Certificates
                                        equal  to  the   remaining   Certificate
                                        Balance  together with accrued  interest
                                        at  the   Pass-Through   Rate,  and  the
                                        Certificates will be retired.

G.  Mandatory Prepayment..............  The  Certificates  will  be  prepaid  in
                                        part,  on  a  pro  rata  basis,  on  the
                                        Payment Date on or immediately following
                                        the last day of the  Funding  Period  in
                                        the  event  that  any   portion  of  the
                                        Pre-Funded  Amount remains on deposit in
                                        the  Pre-Funding  Account  after  giving
                                        effect to the purchase of all Subsequent
                                        Receivables, including any such purchase
                                        on such date (a "Mandatory Prepayment").
                                        The   aggregate   principal   amount  of
                                        Certificates  to be  prepaid  will be an
                                        amount equal to the  Certificateholders'
                                        pro rata share (based on the  respective
                                        current  Principal Balance of each class
                                        of Notes and the Certificate Balance) of
                                        the Pre-Funded  Amount (the "Certificate
                                        Prepayment Amount").

                                        A limited recourse mandatory  prepayment
                                        premium  (the  "Certificate   Prepayment
                                        Premium")  will be  payable by the Trust
                                        to   the   Certificateholders   if   the
                                        Pre-Funded  Amount  at  the  end  of the
                                        Funding  Period  exceeds  $100,000.  The
                                        Certificate   Prepayment   Premium  will
                                        equal the excess, if any,  discounted as
                                        described  below,  of (i) the  amount of
                                        interest  that would have accrued on the
                                        Certificate  Prepayment  Amount  at  the
                                        Pass-Through   Rate  during  the  period
                                        commencing  on and including the Payment
                                        Date   on   which    such    Certificate
                                        Prepayment  Amount  is  required  to  be
                                        distributed to Certificateholders to but
                                        excluding  [ ], over (ii) the  amount of
                                        interest that would have accrued on such
                                        Certificate  Prepayment  Amount over the
                                        same  period  at a  per  annum  rate  of
                                        interest  equal to the  bond  equivalent
                                        yield to  maturity  on the  Record  Date
                                        preceding  such Payment Date on the [ ]%
                                        United  States  Treasury  Note  due [ ].
                                        Such  excess  shall  be   discounted  to
                                        present  value to such  Payment  Date at
                                        the  yield   described  in  clause  (ii)
                                        above. The Trust's obligation to pay the
                                        Certificate  Prepayment Premium shall be
                                        limited to funds which are received from
                                        the Seller under the Purchase  Agreement
                                        [or an Affiliate Purchase  Agreement] as
                                        liquidated  damages  for the  failure to
                                        deliver Subsequent Receivables. No other
                                        assets  of the Trust  will be  available
                                        for the purpose of making such  payment.
                                        [The   Credit   Enhancement   does   not
                                        guarantee  payment  of  the  Certificate
                                        Prepayment  Amount  or  the  Certificate
                                        Prepayment  Premium.] In  addition,  the
                                        ratings  assigned to the Certificates by
                                        the Rating  Agencies  do not address the
                                        likelihood    that    the    Certificate
                                        Prepayment  Amount  or  the  Certificate
                                        Prepayment Premium will be paid.]

Priority of Payments..................  [On each  Payment  Date,  the  Indenture
                                        Trustee   shall   make   the   following
                                        distributions  in the following order of
                                        priority:

                                        (i) to the  Servicer,  the Servicing Fee
                                        and all unpaid Servicing Fees from prior
                                        Collection Periods;  provided,  however,
                                        that as long as CPS is the  Servicer and
                                        [  ]  is  the  Standby   Servicer,   the
                                        Indenture  Trustee will first pay to the
                                        Standby  Servicer  out of the  Servicing
                                        Fee  otherwise  payable to CPS an amount
                                        equal to the Standby Fee;




                                      S-13

<PAGE>



                                        (ii) in the event the  Standby  Servicer
                                        or any other party becomes the successor
                                        Servicer,  to the  Standby  Servicer  or
                                        such    other    successor     servicer,
                                        reasonable  transition expenses (up to a
                                        maximum  of [$ ]  incurred  in acting as
                                        successor Servicer;

                                        (iii) to the  Indenture  Trustee and the
                                        Owner  Trustee,  pro rata, the Indenture
                                        Trustee  Fee  (as  defined  herein)  and
                                        reasonable  out-of-pocket  expenses  and
                                        all  unpaid   Trustee  Fees  and  unpaid
                                        reasonable  out-of-pocket  expenses from
                                        prior Collection Periods;

                                        (iv) to the Collateral  Agent,  all fees
                                        and expenses  payable to the  Collateral
                                        Agent with respect to such Payment Date;

                                        (v)  to the  Class  A  Noteholders,  the
                                        Class    A     Noteholders'     Interest
                                        Distributable  Amount, to be distributed
                                        as described  under  "Description of the
                                        Notes - Payments of Interest";

                                        (vi)  to the  Class B  Noteholders,  the
                                        Class    B     Noteholders'     Interest
                                        Distributable  Amount, to be distributed
                                        as described  under  Description  of the
                                        Notes -- Payments of Interest";

                                        (vii) to the  Class A  Noteholders,  the
                                        Class    A    Noteholders'     Principal
                                        Distributable  Amount, to be distributed
                                        as described  under  "Description of the
                                        Notes - Payments of Principal";

                                        (viii)  to the  [Credit  Enhancer],  any
                                        amounts  due  to the  [Credit  Enhancer]
                                        under   the   terms   of   the   [Credit
                                        Enhancement   Agreement]   (as   defined
                                        herein);

                                        (ix)  to the  Class B  Noteholders,  the
                                        Class    B    Noteholders'     Principal
                                        Distributable  Amount, to be distributed
                                        as described  under  Description  of the
                                        Notes -- Payments of Principal; and

                                        (x)  to  the  Certificateholders,  or as
                                        otherwise   specified   in   the   Trust
                                        Documents,   any  remaining  funds.  See
                                        "Description  of the Trust  Documents  -
                                        Distributions - Priority of Distribution
                                        Amounts" in this Prospectus Supplement.]

Spread Account........................  [As  part of the  consideration  for the
                                        issuance  of the  [Credit  Enhancement],
                                        the  Seller  has  agreed  to  cause  the
                                        Spread  Account to be  established  with
                                        the Collateral  Agent for the benefit of
                                        the [Credit  Enhancer] and the Indenture
                                        Trustee  on behalf  of the  Noteholders.
                                        Any  portion  of the Total  Distribution
                                        Amount  remaining  on any  Payment  Date
                                        after  payment of all fees and  expenses
                                        due on such  date to the  Servicer,  the
                                        Standby Servicer, the Indenture Trustee,
                                        the Owner Trustee, the Collateral Agent,
                                        the  [Credit  Enhancer],  any  successor
                                        Servicer and all  principal and interest
                                        payments due to the  Noteholders on such
                                        Payment  Date,  will be deposited in the
                                        Spread   Account   and   held   by   the
                                        Collateral  Agent for the benefit of the
                                        Indenture  Trustee,  on  behalf  of  the
                                        Noteholders,  and the [Credit Enhancer].
                                        Amounts on deposit in the Spread Account
                                        on any  Payment  Date  which  (after all
                                        payments  required  to be  made  on such
                                        date  have  been  made) are in excess of
                                        the  requisite  amount  determined  from
                                        time to time in



                                      S-14

<PAGE>



                                        accordance   with   certain    portfolio
                                        performance  tests  agreed  upon  by the
                                        [Credit  Enhancer]  and the  Seller as a
                                        condition to the issuance of the [Credit
                                        Enhancement] (such requisite amount, the
                                        "Requisite  Amount") will be released to
                                        or at the  direction of the Seller.  See
                                        "Description  of the Trust  Documents  -
                                        Distributions  - The Spread  Account" in
                                        this Prospectus Supplement.]

                                        [Describe   any  other  Spread   Account
                                        arrangement.]

Record Dates..........................  The  record  date   applicable  to  each
                                        Payment  Date  (each,  a "Record  Date")
                                        will  be the  10th  day of the  calendar
                                        month in which such Payment Date occurs.

Repurchases and Purchases of
Certain Receivables...................  CPS has made certain representations and
                                        warranties  relating to the  Receivables
                                        to the Seller in the Purchase Agreement,
                                        and   the    Seller    has   made   such
                                        representations  and  warranties for the
                                        benefit  of the  Trust  and the  [Credit
                                        Enhancer]  in  the  Sale  and  Servicing
                                        Agreement.  The  Indenture  Trustee,  as
                                        acknowledged  assignee of the repurchase
                                        obligations  of CPS under  the  Purchase
                                        Agreement,  will be  entitled to require
                                        CPS to repurchase any Receivable if such
                                        Receivable   is   materially   adversely
                                        affected    by   a    breach    of   any
                                        representation  or warranty  made by CPS
                                        with respect to the  Receivable and such
                                        breach has not been cured as of the last
                                        day of the second  (or,  if CPS  elects,
                                        the  first)  month  following  discovery
                                        thereof  by the  Seller or CPS or notice
                                        to the Seller or CPS.  See  "Description
                                        of  the  Trust   Documents  -  Sale  and
                                        Assignment   of   Receivables"   in  the
                                        Prospectus.

                                        The   Servicer   will  be  obligated  to
                                        repurchase   any  Receivable  if,  among
                                        other  things,  it extends  the date for
                                        final  payment  by the  Obligor  of such
                                        Receivable  beyond  the  last day of the
                                        penultimate  Collection Period preceding
                                        the  Final  Scheduled  Payment  Date  or
                                        fails to maintain a  perfected  security
                                        interest in the  Financed  Vehicle.  See
                                        "Description  of the Trust  Documents  -
                                        Servicing Procedures" in this Prospectus
                                        Supplement and "Description of the Trust
                                        Documents - Servicing Procedures" in the
                                        Prospectus.

Certain Legal Aspects
 of the Receivables...................  In  connection  with  the  sale  of  the
                                        Receivables,  security  interests in the
                                        Financed   Vehicles   securing  the  CPS
                                        Receivables  will be  assigned by CPS to
                                        the  Seller  pursuant  to  the  Purchase
                                        Agreement  and  by  the  Seller  to  the
                                        Trustee   pursuant   to  the   Sale  and
                                        Servicing  Agreement.   Certain  of  the
                                        Receivables      (the       "[Affiliated
                                        Originator] Receivables"),  representing
                                        approximately  [  %]  of  the  aggregate
                                        principal  balance of the Receivables as
                                        of the Cutoff Date, have been originated
                                        by   CPS's    subsidiary,    [Affiliated
                                        Originator],  and will be  purchased  by
                                        the Seller from [Affiliated  Originator]
                                        pursuant  to  the  [Affiliate   Purchase
                                        Agreement]  and will be  transferred  by
                                        the Seller to the Trust  pursuant to the
                                        Sale    and     Servicing     Agreement.
                                        [Additional  Affiliated  Originators may
                                        be added.] The  certificates of title to
                                        the  Financed   Vehicles   securing  the
                                        [Affiliated Originator] Receivables show
                                        [Affiliated     Originator]    as    the
                                        lienholder.  Due to  the  administrative
                                        burden and expense,  the certificates of
                                        title to the Financed  Vehicles securing
                                        the



                                      S-15

<PAGE>




                                        [Affiliated Originator] Receivables will
                                        not be  amended or  reissued  to reflect
                                        the  assignment  thereof to Seller,  nor
                                        will  the  certificates  of title to any
                                        Financed   Vehicles   (including   those
                                        securing  the  [Affiliated   Originator]
                                        Receivables)  be amended or  reissued to
                                        reflect  the  assignment  thereof to the
                                        Trustee.  In  the  absence  of  such  an
                                        amendment,  the  Trustee  may not have a
                                        perfected   security   interest  in  the
                                        Financed     Vehicles    securing    the
                                        Receivables in some states.

                                        The Seller will be obligated to purchase
                                        any  Receivable  sold to the Trust as to
                                        which there did not exist on the Closing
                                        Date a  perfected  security  interest in
                                        the   name   of   CPS   or   [Affiliated
                                        Originator] in the Financed Vehicle, and
                                        the   Servicer   will  be  obligated  to
                                        purchase  any  Receivable  sold  to  the
                                        Trust as to which it failed to  maintain
                                        a  perfected  security  interest  in the
                                        name of CPS or  [Affiliated  Originator]
                                        in the Financed  Vehicle  securing  such
                                        Receivable  (which  perfected   security
                                        interest  has been  assigned  to, and is
                                        for the benefit of, the  Trustee) if, in
                                        either case, such breach  materially and
                                        adversely  affects  the  interest of the
                                        Trust,  the  Indenture  Trustee  or  the
                                        [Credit Enhancer] in such Receivable and
                                        if such  failure  or breach is not cured
                                        by the last day of the  second  (or,  if
                                        CPS or the Servicer, as the case may be,
                                        elects,  the first) month  following the
                                        discovery  by or  notice  to  CPS or the
                                        Servicer,  as the case  may be,  of such
                                        breach.   To  the  extent  the  security
                                        interest    of   CPS   or    [Affiliated
                                        Originator] is perfected, the Trust will
                                        have  a  prior  claim  over   subsequent
                                        purchasers of such Financed  Vehicle and
                                        holders   of   subsequently    perfected
                                        security interest.  However,  as against
                                        liens for repairs of a Financed  Vehicle
                                        or for  unpaid  storage  charges  or for
                                        taxes  unpaid  by  an  Obligor  under  a
                                        Receivable, or through fraud, forgery or
                                        negligence or error,  CPS or [Affiliated
                                        Originator],  and  therefore  the Trust,
                                        could lose its prior perfected  security
                                        interest in a Financed Vehicle.  Neither
                                        CPS  nor  the  Servicer  will  have  any
                                        obligation  to purchase a Receivable  as
                                        to  which  a  lien  for   repairs  of  a
                                        Financed  Vehicle or for taxes unpaid by
                                        an Obligor under a Receivable  result in
                                        losing  the  priority  of  the  security
                                        interest in such Financed  Vehicle after
                                        the Closing  Date.  See "Risk  Factors -
                                        Certain    Legal    Aspects"   in   this
                                        Prospectus   Supplement   and   in   the
                                        Prospectus.

[Credit Enhancement]..................  [Credit Enhancement to be described.]

Servicing.............................  The  Servicer  will be  responsible  for
                                        servicing,     managing    and    making
                                        collections  on the  Receivables.  On or
                                        prior to the next  billing  period after
                                        the  Cutoff  Date [and  each  Subsequent
                                        Cutoff  Date],  the Servicer will notify
                                        each  Obligor  to  make   payments  with
                                        respect  to the  Receivables  after  the
                                        Cutoff  Date  directly  to a post office
                                        box in the name of the Indenture Trustee
                                        for the benefit of the  Noteholders  and
                                        the [Credit  Enhancer] (the "Post Office
                                        Box").  On each Business Day, [ ] as the
                                        lock-box    processor   (the   "Lock-Box
                                        Processor"),   will  transfer  any  such
                                        payments received in the Post Office Box
                                        to a segregated  lock-box account at [ ]
                                        (the "Lock-Box Bank") in the name of the
                                        Indenture Trustee for the benefit of the
                                        Noteholders  and the  [Credit  Enhancer]
                                        (the  "Lock-Box  Account").  Within  two
                                        Business  Days of  receipt of funds into
                                        the  Lock-Box  Account,  the Servicer is
                                        required to direct the Lock-Box  Bank to
                                        effect a transfer of funds from the



                                      S-16

<PAGE>



                                        Lock-Box Account to one or more accounts
                                        established with the Indenture  Trustee.
                                        See  "Description of the Trust Documents
                                        Accounts" in this Prospectus  Supplement
                                        and  "Description of the Trust Documents
                                        -  Payments  on   Receivables"   in  the
                                        Prospectus.

Standby Servicer......................  [Name and Address].

                                        If a Servicer  Termination  Event occurs
                                        and remains unremedied,  (1) provided no
                                        [Credit  Enhancer]  Default has occurred
                                        and  is  continuing,  then  the  [Credit
                                        Enhancer]   in  its  sole  and  absolute
                                        discretion,   or  (2)   if  an   [Credit
                                        Enhancer]  Default  shall have  occurred
                                        and be  continuing,]  then the Indenture
                                        Trustee  shall,  at the direction of the
                                        Class  A Note  Majority)  terminate  the
                                        rights and  obligations  of the Servicer
                                        under the Sale and Servicing  Agreement.
                                        If such  event  occurs  when  CPS is the
                                        Servicer,  or if CPS resigns as Servicer
                                        or is  terminated  as  Servicer,  by the
                                        [Credit   Enhancer],   [  ]   (in   such
                                        capacity,  the "Standby  Servicer")  has
                                        agreed  to serve as  successor  Servicer
                                        under the Sale and  Servicing  Agreement
                                        pursuant  to  a   Servicing   Assumption
                                        Agreement  dated as of [ ],  among  CPS,
                                        the Standby  Servicer and the  Indenture
                                        Trustee   (the   "Servicing   Assumption
                                        Agreement").  The Standby  Servicer will
                                        receive a portion of the  Servicing  Fee
                                        (the  "Standby  Fee")  for  agreeing  to
                                        stand by as  successor  Servicer and for
                                        performing  other   functions.   If  the
                                        Standby  Servicer  or any  other  entity
                                        serving at the time as Standby  Servicer
                                        becomes the successor Servicer,  it will
                                        receive  compensation at a Servicing Fee
                                        Rate not to exceed [ %] per  annum.  See
                                        "The    Standby    Servicer"   in   this
                                        Prospectus Supplement.

Servicing Fee.........................  The Servicer will be entitled to receive
                                        a  Servicing  Fee on each  Payment  Date
                                        equal  to  the  product  of  one-twelfth
                                        times [ %] (the "Servicing Fee Rate") of
                                        the  Pool  Balance  as of the  close  of
                                        business  on the last day of the  second
                                        preceding  Collection Period;  provided,
                                        however,  that with respect to the first
                                        Payment  Date  the   Servicer   will  be
                                        entitled  to  receive  a  Servicing  Fee
                                        equal  to  the  product  of  one-twelfth
                                        times [ %] of the Original Pool Balance.
                                        As  additional  servicing  compensation,
                                        the  Servicer  will also be  entitled to
                                        certain  late fees,  prepayment  charges
                                        and other administrative fees or similar
                                        charges. For so long as CPS is Servicer,
                                        a portion of the Servicing Fee, equal to
                                        the Standby Fee,  will be payable to the
                                        Standby Servicer.

Book-Entry Registration...............  The  [Class A] Notes  initially  will be
                                        represented   by  one  or   more   notes
                                        registered  in the  name  of  Cede & Co.
                                        ("Cede")   as   the   nominee   of   The
                                        Depository  Trust Company  ("DTC"),  and
                                        will  only be  available  in the form of
                                        book-entries  on the  records of DTC and
                                        participating      members      thereof.
                                        Securities  will be issued in definitive
                                        form    only    under    the     limited
                                        circumstances   described  herein.   All
                                        references  herein to  "holders"  of the
                                        Notes or Certificates  or  "Noteholders"
                                        [or "Certificateholders"]  shall reflect
                                        the rights of  beneficial  owners of the
                                        Notes  (the  "Note  Owners")  [or of the
                                        Certificates (the "Certificate Owners")]
                                        as they  may  indirectly  exercise  such
                                        rights  through  DTC  and  participating
                                        members  thereof,  except  as  otherwise
                                        specified  herein.  See "Registration of
                                        Notes  [and the  Certificates]"  in this
                                        Prospectus   Supplement   and   "Certain
                                        Information Regarding the Notes [and the



                                      S-17

<PAGE>



                                        Certificates] - Book Entry Registration"
                                        and   "-   Definitive   Notes"   in  the
                                        Prospectus.

Tax Status............................  In the  opinion of Mayer,  Brown & Platt
                                        ("Federal  Tax  Counsel"),  for  Federal
                                        income  tax  purposes  the Class A Notes
                                        will be characterized as debt, the Class
                                        B Notes should be  characterized as debt
                                        (but if not  characterized  as debt, the
                                        Class B Notes will be  characterized  as
                                        interests  in a  partnership),  and  the
                                        Trust  will not be  characterized  as an
                                        association    (or    publicly    traded
                                        partnership)  taxable as a  corporation.
                                        Each Noteholder,  by the acceptance of a
                                        Note,  will  agree to treat the Notes as
                                        indebtedness   for  Federal  income  tax
                                        purposes and each Certificateholder,  by
                                        the  acceptance of a  Certificate,  will
                                        agree   to   treat   the   Trust   as  a
                                        partnership      in      which      such
                                        Certificateholder   is  a  partner.  See
                                        "Federal Income Tax Consequences" in the
                                        Prospectus  for  additional  information
                                        concerning  the  application  of Federal
                                        income  tax  laws to the  Trust  and the
                                        Notes.

ERISA Considerations..................  Subject    to   the    conditions    and
                                        considerations  discussed  under  "ERISA
                                        Considerations"   in   this   Prospectus
                                        Supplement,  the Notes are  eligible for
                                        purchase by pension,  profit-sharing  or
                                        other employee benefit plans, as well as
                                        individual   retirement   accounts   and
                                        certain  types of Keogh Plans  (each,  a
                                        "Benefit     Plan").      See     "ERISA
                                        Considerations"   in   this   Prospectus
                                        Supplement.

                                        [The Certificates may not be acquired by
                                        any employee  benefit  plan,  individual
                                        retirement account or Keogh Plan subject
                                        to  either  Title  I  of  ERISA  or  the
                                        Internal   Revenue  Code  of  1986,   as
                                        amended.  See "ERISA  Considerations" in
                                        this  Prospectus  Supplement  and in the
                                        Prospectus.]

Legal Investment......................  [The  Class A-1 Notes  will be  eligible
                                        securities  for purchase by money market
                                        funds   under   Rule   2A-7   under  the
                                        Investment   Company  Act  of  1940,  as
                                        amended.]

Rating of the
Notes and Certificates................  It is a condition  of issuance  that the
                                        Class A Notes  be  rated [ ] [ ], on the
                                        basis  of the  issuance  of the  [Credit
                                        Enhancement]  by the  [Credit  Enhancer]
                                        and that  the  Class B Notes be rated at
                                        least [ ] or higher by [ ] [and that the
                                        Certificates  be rated at least [ ] by [
                                        ]].   A   security   rating   is  not  a
                                        recommendation  to  buy,  sell  or  hold
                                        securities   and  may  be   revised   or
                                        withdrawn  at any time by the  assigning
                                        Rating  Agency.   See  "Risk  Factors  -
                                        Ratings    of   the   Notes   [and   the
                                        Certificates]"    in   this   Prospectus
                                        Supplement.





                                      S-18

<PAGE>



                                  RISK FACTORS

         In addition to the other information in this Prospectus  Supplement and
the Prospectus,  prospective  Noteholders  [and the  Certificateholders]  should
consider the  following  factors,  as well as those  matters  discussed in "Risk
Factors" in the  Prospectus,  in  evaluating  an investment in the Notes [or the
Certificates]:

Sub-Prime Obligors; Servicing

         CPS purchases  loans  originated  for assignment to CPS or a subsidiary
through  automobile  dealers or IFCs. CPS services its dealers through a network
of  employee  and  independent   marketing   representatives   and  through  its
subsidiary, [Affiliated Originator]. CPS's customers are generally considered to
have  marginal  credit  and fall  into  one of two  categories:  customers  with
moderate  income,  limited assets and other income  characteristics  which cause
difficulty in borrowing from banks,  captive finance  companies of automakers or
other  traditional  sources  of  auto  loan  financing;  and  customers  with  a
derogatory credit record including a history of irregular  employment,  previous
bankruptcy filings, repossessions of property, charged-off loans and garnishment
of wages. The payment experience on Receivables of Obligors with marginal credit
is likely to be different than that on receivables of traditional auto financing
sources and is likely to be more sensitive to changes in the economic climate in
the areas in which such Obligors reside.

         The servicing of receivables of customers with marginal credit requires
special  skill and  diligence.  The Servicer  believes  that its credit loss and
delinquency  experience  reflects  in part  its  trained  staff  and  collection
procedures.  If a  Servicer  Termination  Event  occurs  and CPS is  removed  as
Servicer  or, if CPS  resigns  or is  terminated  by the  [Credit  Enhancer]  as
Servicer, the Standby Servicer has agreed to assume the obligations of successor
Servicer under the Sale and Servicing  Agreement.  See "Description of the Trust
Documents  -  Rights  Upon  Servicer   Termination  Event"  in  this  Prospectus
Supplement. There can be no assurance, however, that collections with respect to
the Receivables  will not be adversely  affected by any change in Servicer.  See
"The Standby Servicer" in this Prospectus Supplement.

         The  Sale  and  Servicing   Agreement  provides  that  the  rights  and
obligations  of the  Servicer  terminate  after 90 days  unless  renewed  by the
[Credit  Enhancer] for successive  90-day  periods.  The [Credit  Enhancer] will
agree to grant continuous renewals so long as (i) no Servicer  Termination Event
under the Sale and Servicing Agreement has occurred and (ii) no event of default
under the  insurance  and  indemnity  agreement  among  CPS,  the Seller and the
[Credit Enhancer] (the "Insurance Agreement") has occurred.

[Varying Characteristics of Subsequent Receivables

         On the Closing Date,  approximately $[ ] of Initial Receivables will be
transferred  to the Trust by the Seller and the  approximately  $[ ]  Pre-Funded
Amount  will be  deposited  by the  Trust  in the  Pre-Funding  Account.  If the
principal  amount of eligible  Receivables  originated  by CPS [or an Affiliated
Originator]  during the Funding Period is less than the Pre-Funded  Amount,  the
Seller will have insufficient Receivables to sell to the Trust on the Subsequent
Transfer  Dates,   thereby  resulting  in  a  prepayment  of  principal  to  the
Noteholders  [and  the   Certificateholders]   as  described  in  the  following
paragraph. See "-Trust's Relationship to the Seller and CPS" below. In addition,
any conveyance of Subsequent  Receivables is subject to the satisfaction,  on or
before the related Subsequent Transfer Date, of the following conditions,  among
others: (i) each such Subsequent  Receivable  satisfies the eligibility criteria
specified  in the  Purchase  Agreement;  (ii)  [Credit  Enhancer  (so long as no
[Credit  Enhancer]  Default shall have occurred and be continuing)  shall in its
sole and absolute  discretion  have  approved  the  transfer of such  Subsequent
Receivables to the Trust] (iii) as of the applicable Subsequent Cutoff Date, the
Receivables  in the  Trust,  together  with  the  Subsequent  Receivables  to be
conveyed by the Seller as of such  Subsequent  Cutoff Date,  meet the  following
criteria (computed based on the  characteristics  of the Initial  Receivables on
the  initial  Cutoff  Date  and any  Subsequent  Receivables  as of the  related
Subsequent  Cutoff  Date):  [specify  conditions];  (iv) the  Seller  shall have
executed  and  delivered to the Trust (with a copy to the  Indenture  Trustee) a
written assignment (a "Subsequent Transfer Agreement") conveying such Subsequent
Receivables  to the Trust  (including  a schedule  identifying  such  Subsequent
Receivables); (v) the Seller shall have delivered certain



                                      S-19

<PAGE>



opinions of counsel to the Indenture  Trustee,  the Owner  Trustee,  [the Credit
Enhancer] and the Rating Agencies with respect to the validity of the conveyance
of all such  Subsequent  Receivables;  and (vi) the Rating  Agencies  shall have
notified the Seller,  the Owner Trustee,  the Indenture  Trustee and [the Credit
Enhancer]  in  writing  that,   following   the  addition  of  such   Subsequent
Receivables,  the  Class  A-1  Notes the Class A-2 Notes and the Class A-3 Notes
will each be rated [ ] by [ ] and the  Class B Notes  will be rated at least [ ]
by [ ] [and the Certificates will be rated [ ] by [ ]]. Such confirmation of the
ratings of the Notes [and the Certificates] may depend on factors other than the
characteristics  of  the  Subsequent  Receivables,  including  the  delinquency,
repossession  and net loss  experience  on the  Receivables  in the  Receivables
Pool.]

[Distribution of Pre-Funded Amount - Effect on Yield and Maturity

         To the extent that the Pre-Funded  Amount has not been fully applied to
the purchase of Subsequent  Receivables by the Trust during the Funding  Period,
the Noteholders [and the  Certificateholders]  will receive, on the Payment Date
on or immediately  following the last day of the Funding Period, a prepayment of
principal  in an amount  equal to their  pro rata  share  (based on the  current
principal  balance of each class of Notes [and the Certificate  Balance]) of any
remaining Pre-Funded Amount following the purchase of any Subsequent Receivables
on such Payment Date. It is anticipated  that the principal amount of Subsequent
Receivables  sold  to the  trust  will  not be  exactly  equal  to the  original
Pre-Funded  Amount and,  therefore,  there will be at least a nominal  amount of
principal prepaid to the Noteholders [and to the Certificateholders].

         Each  Subsequent  Receivable  must  satisfy  the  eligibility  criteria
specified in the Purchase Agreement.  However,  Subsequent  Receivables may have
been originated  using credit criteria  different from the criteria applied with
respect to the Initial  Receivables and may be of a different credit quality and
seasoning. See "The Receivables Pool" in this Prospectus Supplement.]

Trust Relationship to the Seller and CPS

         Neither the Seller nor CPS is generally  obligated to make any payments
in respect of the Notes[,  the  Certificates] or the Receivables.  However,  the
ability of the Seller to convey Subsequent  Receivables on a Subsequent Transfer
Date is completely  dependent upon the  generation of additional  receivables by
CPS [or an Affiliated  Originator].  If, during the Funding  Period,  CPS [or an
Affiliated  Originator]  is unable to generate or does not  transfer  sufficient
Receivables  to the  Seller,  the  ability  of the  Seller  to  sell  Subsequent
Receivables to the Trust would be adversely affected.  There can be no assurance
that CPS [or an Affiliated  Originator]  will  continue to generate  receivables
that satisfy the  criteria set forth in the Purchase  Agreement at the same rate
as in  recent  months  or that  [Credit  Enhancer],  in its  sole  and  absolute
discretion,  will  approve any such  transfer  of  Subsequent  Receivables.  The
Trust's obligation to pay prepayment  premiums on the Notes [and  Certificates],
if  required at the end of the Funding  Period,  is limited to amounts  received
from the  Seller  for that  purpose,  and the  Seller's  obligation  to pay such
amounts is limited to amounts received from the Seller for that purpose, and the
Seller's  obligation to pay such amounts is limited to amounts received from CPS
as liquidated damages under the Purchase Agreement.

         In connection  with each sale of  Receivables  by CPS [or an Affiliated
Originator]  to the Seller  and by the Seller to the Trust,  each of CPS and the
Seller  will  make   representations   and   warranties   with  respect  to  the
characteristics of such Receivables.  In certain circumstances,  CPS is required
to  repurchase  Receivables  with  respect  to  which  such  representations  or
warranties  are not true as of the date  made.  Neither  CPS nor the  Seller  is
otherwise  obligated  with  respect  to the  Notes  [or the  Certificates].  See
"Description of the Trust Documents - Sale and Assignment of the Receivables" in
the accompanying Prospectus.]

         Certain  Legal  Aspects  - Lack  of  Perfected  Security  Interests  in
Financed Vehicles

         Due to the administrative burden and expense, the certificates of title
to the Financed Vehicles securing the [Affiliated  Originator]  Receivables will
not be amended or reissued to reflect the assignment of such  Receivables to the
Seller  nor will the  certificates  of  title  to any of the  Financed  Vehicles
(including those



                                      S-20

<PAGE>



securing  the  [Affiliated  Originator]  Receivables)  be amended or reissued to
reflect the  assignment  to the Trust.  In the absence of such an  amendment  or
reissuance, the Trust may not have a perfected security interest in the Financed
Vehicles securing the Receivables in some states. By virtue of the assignment of
the Purchase  Agreement  [or the  Affiliate  Purchase  Agreement] to the related
Trust,  CPS will be obligated to repurchase any Receivable  sold to the Trust as
to which there did not exist on the Closing Date a perfected  security  interest
in the name of CPS or [Affiliated  Originator] in the Financed Vehicle,  and the
Servicer  will be obligated to purchase any  Receivable  sold to the Trust as to
which it failed to maintain a perfected  security interest in the name of CPS or
[Affiliated  Originator] in the Financed Vehicle securing such Receivable if, in
either case, such breach materially and adversely affects such Receivable and if
such failure or breach is not cured prior to the  expiration  of the  applicable
cure  period.  To the  extent  the  security  interest  of  CPS  or  [Affiliated
Originator]  is  perfected,  the Trust will have a prior  claim over  subsequent
purchasers  of such  Financed  Vehicle  and  holders of  subsequently  perfected
security interests.  However, as against liens for repairs of a Financed Vehicle
or for taxes unpaid by an Obligor under a Receivable, or through fraud, forgery,
negligence or error,  CPS or [Affiliated  Originator],  and therefore the Trust,
could lose the priority of its security  interest or its security  interest in a
Financed  Vehicle.  Neither CPS nor the  Servicer  will have any  obligation  to
purchase a  Receivable  as to which a lien for repairs of a Financed  Vehicle or
for taxes unpaid by an Obligor under a Receivable  result in losing the priority
of the security  interest in such Financed  Vehicle after the Closing Date.  See
"Certain Legal Aspects of the  Receivables"  in this  Prospectus  Supplement and
"Certain Legal Aspects of the Receivables - Lack of Perfected Security Interests
in Financed Vehicles" in the Prospectus.

Geographic Concentration

         As of the Cutoff Date, [ %] of the Receivables by Principal Balance had
Obligors residing in the State of California.  Economic  conditions in the State
of California may affect the delinquency,  loan loss and repossession experience
of the Trust with respect to the Receivables. See "The Receivables Pool" in this
Prospectus Supplement.

Limited Assets

         The Trust does not have,  nor is it permitted or expected to have,  any
significant assets or sources of funds other than the Receivables and amounts on
deposit  in  certain  accounts  held by the  Indenture  Trustee on behalf of the
Noteholders [and the Certificateholders]. The Notes represent obligations solely
of, [and the Certificates  represent  interests solely in] the Trust and are not
obligations  of, and will not be  insured or  guaranteed  by,  the  Seller,  the
Servicer,  the  Indenture  Trustee or any other person or entity  except for the
guaranty  provided  with  respect to the Class A Notes by the [Credit  Enhancer]
pursuant to the [Credit Enhancement],  as described herein. The Seller will take
such steps as are  necessary  for the  [Credit  Enhancer]  to issue the  [Credit
Enhancement]  to  the  Indenture   Trustee  for  the  benefit  of  the  Class  A
Noteholders.   Under  the  [Credit  Enhancement],  the  [Credit  Enhancer]  will
unconditionally  and irrevocably  guarantee to the Class A Noteholders  full and
complete payment of the scheduled payments on each Payment Date. In the event of
an [Credit Enhancer] Default, the [Class A] Noteholders [and Certificateholders]
must rely on the  collections  on the  Receivables,  and the  proceeds  from the
repossession and sale of Financed  Vehicles which secure defaulted  Receivables.
In such  event,  certain  factors,  such as the  Indenture  Trustee  not  having
perfected security  interests in the Financed  Vehicles,  may affect the Trust's
ability to realize  on the  collateral  securing  the  Receivables  and thus may
reduce the proceeds to be distributed to Noteholders [or  Certificateholders] on
a current basis.

         [The Pre-Funding Account and the Interest Reserve Account] will only be
maintained  until the Payment Date on or  immediately  following the last day of
the Funding Period. The Pre-Funded Amount on deposit in the Pre-Funding  Account
will be used solely to purchase  Subsequent  Receivables and is not available to
cover losses on the  Receivables.  The Interest  Reserve  Account is designed to
cover  obligations  of the Trust  relating  to that  portion  of its  assets not
invested in Receivables  and is not designed to provide  substantial  protection
against losses on the Receivables.  [Similarly,  although the Credit Enhancement
will be available on each Payment Date to cover  shortfalls in  distributions of
the [Class A] Noteholders'



                                      S-21

<PAGE>



Distributable Amount [and the Certificateholders'  Distributable Amount] on such
Payment  Date,  if the Credit  Enhancer  defaults in its  obligations  under the
applicable [Credit  Enhancement],  the Trust will depend on current distribution
on  the   Receivables  to  make  payments  on  the  [Class  A]  Notes  [and  the
Certificates]. See "[Credit Enhancement]" and "[The Credit Enhancer]" herein.]

         Distributions   of  interest  and  principal  on  the  Notes  [and  the
Certificates]  will be dependent  primarily upon  collections on the Receivables
and,  with respect to the Class A Notes,  amounts  paid  pursuant to the [Credit
Enhancement]. See "Description of the Notes" in this Prospectus Supplement.

Subordination of Class B Notes

         [Distributions  of interest and  principal on the Class B Notes will be
subordinated in priority of payment to interest and principal due on the Class A
Notes. Consequently,  the Class B Noteholders will not receive any distributions
with respect to a Collection Period until the full amount of interest payable on
the Class A Notes on such  Payment Date has been  deposited in the  Distribution
Account. The Class B Noteholders will not receive any distributions of principal
with  respect to a  Collection  Period  until the full  amount of  interest  and
principal  payable  on the Class A Notes on the  related  Payment  Date has been
deposited in the Distribution Account.

         If the Notes are  accelerated  following an Event of Default  under the
Indenture,  the Class A Notes must be paid in full prior to the  distribution of
any amounts on the Class B Notes.]

Risk of Changes in Delinquency and Loan Loss Experience

         CPS began purchasing  Contracts from Dealers in October 1991.  Although
CPS has calculated and presented  herein its net loss experience with respect to
its  servicing  portfolio,  there  can  be no  assurance  that  the  information
presented will reflect actual  experience  with respect to the  Receivables.  In
addition,  there can be no assurance  that the future  delinquency  or loan loss
experience of the Trust with respect to the Receivables  will be better or worse
than that set forth herein with respect to CPS's servicing portfolio. See "CPS's
Automobile  Contract  Portfolio  -  Delinquency  and  Loss  Experience"  in this
Prospectus  Supplement.  Although  credit history on  [Affiliated  Originator]'s
originations  is limited,  CPS expects that the  delinquency and net credit loss
and  repossession  experience  with  respect to the  Receivables  originated  by
[Affiliated Originator] will be similar to that of CPS's existing portfolio.

Ratings of the Notes [and the Certificates]

         It is a condition  to the  issuance of the Notes that the Class A Notes
be rated [ ] by [ ] [on the basis of the issuance of the [Credit Enhancement] by
the  [Credit  Enhancer]]  and it is a condition  to the  issuance of the Class B
Notes be rated at least [ ] by [ ] [and it is a condition to the issuance of the
Certificates  that  they be  rated  at  least  [ ] by [ ]].  A  rating  is not a
recommendation to purchase, hold or sell the Notes, inasmuch as such rating does
not comment as to market price or  suitability  for a particular  investor.  The
Rating Agencies do not evaluate, and the ratings do not address, the possibility
that  Noteholders  may  receive  a lower  than  anticipated  yield.  There is no
assurance  that a rating  will  remain  for any  given  period of time or that a
rating will not be lowered or  withdrawn  entirely by a Rating  Agency if in its
judgment  circumstances  in the future so warrant.  [The  ratings of the Class A
Notes are based  primarily  on the  rating of the  [Credit  Enhancer].]  Upon an
[Credit Enhancer]  Default,  the rating on the Notes may be lowered or withdrawn
entirely.  [In the event that any rating  initially  assigned  to the Notes were
subsequently  lowered or  withdrawn  for any  reason,  including  by reason of a
downgrading of the [Credit  Enhancer],  no person or entity will be obligated to
provide any additional credit enhancement with respect to any class of Notes [or
Certificates].  Any  reduction  or  withdrawal  of a rating  may have an adverse
effect on the liquidity and market price of the Notes [or Certificates].



                                      S-22

<PAGE>




Final Scheduled Payment Dates of the Notes [and the Certificates]

         The  Final  Scheduled  Payment  Date  for  each  class  of  Notes  [and
Certificates],  which is specified at page S-2 herein,  is the date by which the
principal thereof is required to be fully paid. The Final Scheduled Payment Date
for  each  class  of  Notes  [and  Certificates]  has  been  determined  so that
distributions  on the underlying  Receivables  will be sufficient to retire each
such class on or before its respective Final Scheduled  Payment Date without the
necessity  of a claim  on the  applicable  Policy.  However,  because  (i)  some
prepayments of the  Receivables  are likely and (ii) certain of the  Receivables
have terms to  maturity  that are shorter  than the term to maturity  assumed in
calculating each class's Final Scheduled Payment Date, the actual payment of any
class of Notes [or the Certificates]  likely will occur earlier, and could occur
significantly   earlier,   than  such  class's  Final  Scheduled  Payment  Date.
Nevertheless, there can be no assurance that the final distribution of principal
of any or all classes of Notes [or the  Certificates]  will be earlier than such
class's Final Scheduled Payment Date.

                             FORMATION OF THE TRUST

         The Issuer,  CPS Auto Receivables Trust 199[ ]-[ ], is a business trust
formed under the laws of the State of Delaware  pursuant to the Trust Agreement.
Prior to the sale and  assignment  of the Trust  Assets to the Trust,  the Trust
will have no assets or obligations or any operating history.  The Trust will not
engage in any  business  other than (i)  acquiring,  holding  and  managing  the
Receivables,  the  other  assets of the Trust  and any  proceeds  thereof,  (ii)
issuing the Notes [and the  Certificates],  (iii) making  payments in respect of
the Notes [and the  Certificates] and (iv) engaging in other activities that are
necessary,  suitable or convenient to accomplish the foregoing or are incidental
thereto.

         The Servicer will  initially  service the  Receivables  pursuant to the
Sale and Servicing Agreement and will be compensated for acting as the Servicer.
See  "Description  of the Trust  Documents  -  Servicing  Compensation"  in this
Prospectus Supplement. The Indenture Trustee will be appointed custodian for the
Receivables and the certificates of title relating to the Financed Vehicles, and
the Receivables and such  certificates of title will be delivered to and held in
physical custody by the Indenture Trustee.  However, the Receivables will not be
marked or stamped  to  indicate  that they have been sold to the Trust,  and the
certificates of title of the Financed Vehicles will not be endorsed or otherwise
amended to identify the Trust or the Indenture Trustee as the new secured party.
In the absence of amendments to the certificates of title, the Indenture Trustee
may not have perfected  security interests in the Financed Vehicles securing the
Receivables  originated  in some  states.  See  "Certain  Legal  Aspects  of the
Receivables" in the Prospectus.

         The Trust will initially be capitalized by the Seller with equity equal
to [$ ] [and  Certificates  equal to such  amount will be issued] to the Seller.
The equity of the Trust,  together  with the proceeds of the initial sale of the
Notes,  will be used by the Trust to purchase the  Receivables  from the Seller.
The Trust will not acquire any assets other than the Trust Assets, and it is not
anticipated that the Trust will have any need for additional  capital resources.
Because the Trust will have no operating history upon its establishment and will
not engage in any business  other than  acquiring  and holding the Trust Assets,
issuing  the  Securities  and  distributing  payments  on  the  Securities,   no
historical  or pro forma  financial  statements  or ratios of  earnings to fixed
charges with respect to the Trust have been included herein.

The Owner Trustee

         [ ], the Owner Trustee under the Trust Agreement, is a Delaware banking
corporation and its principal offices are located at [ ]. The Owner Trustee will
perform limited  administrative  functions under the Trust Agreement.  The Owner
Trustee's  duties in connection  with the issuance and sale of the Securities is
limited solely to the express  obligations of the Owner Trustee set forth in the
Trust Agreement and the Sale and Servicing Agreement.



                                      S-23

<PAGE>




The Indenture Trustee

         [ ], a [ ], is the Indenture Trustee under the Indenture. The principal
offices of the  Indenture  Trustee are located at [ ]. The  Indenture  Trustee's
duties in connection with the Notes and the  Certificates  are limited solely to
its  express  obligations  under  the  Indenture  and  the  Sale  and  Servicing
Agreement.

                                THE TRUST ASSETS

         The Trust Assets include retail  installment  sale contracts in new and
used  automobiles,   light  trucks,  vans  and  minivans  between  dealers  (the
"Dealers") or IFCs and retail  purchasers (the  "Obligors") and, with respect to
Rule of 78's Receivables, certain monies due thereunder after the Cutoff Date or
related  Subsequent  Cutoff Date,  as  applicable,  and,  with respect to Simple
Interest  Receivables,  certain monies received thereunder after the Cutoff Date
or  related  Subsequent  Cutoff  Date,  as  applicable.   The  Receivables  were
originated  by the  Dealers  or IFCs  for  assignment  to CPS or [an  Affiliated
Originator].  Pursuant  to  agreements  between  the  Dealers  and CPS  ("Dealer
Agreements") or between the IFCs and [an Affiliated Originator], the Receivables
were  purchased by CPS or [an Affiliated  Originator]  and, prior to the Closing
Date, evidenced financing made available by CPS or [an Affiliated Originator] to
the  Obligors.  The Trust  Assets also  include (i) such amounts as from time to
time may be held in one or more trust accounts established and maintained by the
Indenture   Trustee   pursuant  to  the  Indenture,   as  described  below;  see
"Description of the Trust  Documents - Accounts" in this Prospectus  Supplement;
(ii) the rights of the  Seller  under the  Purchase  Agreement;  (iii)  security
interests in the Financed Vehicles; (iv) the rights of the Seller to receive any
proceeds with respect to the Receivables from claims on physical damage,  credit
life and credit  accident and health  insurance  policies  covering the Financed
Vehicles  or the  Obligors,  as the case may be; (v) the rights of the Seller to
refunds for the costs of extended  service  contracts and to refunds of unearned
premiums  with respect to credit life and credit  accident and health  insurance
policies  covering  the Financed  Vehicles or Obligors,  as the case may be; and
(vi) any and all proceeds of the  foregoing.  The Trust Assets also will include
the [Credit  Enhancement]  for the benefit of the [Class A] Noteholders [and the
Certificateholders].

                       CPS'S AUTOMOBILE CONTRACT PORTFOLIO

General

         CPS was  incorporated  in the State of California on March 8, 1991. CPS
and its subsidiaries engage primarily in the business of purchasing, selling and
servicing retail automobile installment sales contracts ("Contracts") originated
by Dealers  located  primarily  in  California,  Florida,  Pennsylvania,  Texas,
Illinois and Nevada.  CPS  specializes in Contracts  with borrowers  ("Sub-Prime
Borrowers")  who  generally  would not be expected  to qualify  for  traditional
financing such as that provided by commercial banks or automobile manufacturers'
captive finance  companies.  Sub-Prime  Borrowers  generally have limited credit
history, lower than average income or past credit problems.

         On May 31,  1991,  CPS  acquired  100% of the  stock  of G&A  Financial
Services,  Inc., a consumer  loan  servicing  company,  whose  assets  consisted
primarily of servicing  contracts with respect to loan portfolios owned by third
parties.  G&A Financial  Services,  Inc. has  subsequently  been  dissolved.  On
September  1, 1991,  CPS was  engaged to act as a servicer  for loan  portfolios
aggregating  $16.5 million by two companies  who had purchased  such  portfolios
from the Resolution  Trust Corp. As of December 31, 1994, CPS had terminated all
such  third-party  servicing  arrangements.  On October  1, 1991,  CPS began its
program of purchasing  Contracts from Dealers and selling them to  institutional
investors.  Through  December  31, 1996,  CPS had  purchased  $729.1  million of
Contracts  from Dealers and sold $713.0  million of  Contracts to  institutional
investors.  CPS  continues  to service all of the  Contracts  it has  purchased,
including those it has re-sold.




                                      S-24

<PAGE>



         CPS has relationships and is party to Dealer Agreements with over 2,177
dealerships  located in 41 states of the United States. CPS purchases  Contracts
from Dealers for a fee ranging from $0 to $1,195.  A Dealer  Agreement  does not
obligate a Dealer to submit  Contracts for purchase by CPS, nor does it obligate
CPS to purchase Contracts offered by the Dealers.

         CPS  purchases  Contracts  from Dealers with the intent to resell them.
CPS also  purchases  Contracts  from third parties that have been  originated by
others.  Prior to the issuance of the Certificates,  Contracts have been sold to
institutional  investors either as bulk sales or as private placements or public
offerings of  securities  collateralized  by the  Contracts.  Purchasers  of the
Contracts  receive a pass-through  rate of interest set at the time of the sale,
and CPS receives a base servicing fee for its duties  relating to the accounting
for and  collection of the  Contracts.  In addition,  CPS is entitled to certain
excess  servicing fees that represent  collections on the Contracts in excess of
those  required to pay  principal  and interest due to the investor and the base
servicing fee to CPS.  Generally,  CPS sells the Contracts to such institutional
investors at face value and without recourse except that the representations and
warranties  made to CPS by the Dealers are  similarly  made to the  investors by
CPS.  CPS has some  credit  risk with  respect to the excess  servicing  fees it
receives in connection with the sale of Contracts to investors and its continued
servicing  function  since the receipt by CPS of such excess  servicing  fees is
dependent upon the credit performance of the Contracts.

         [Disclosure regarding Affiliated Originator, if any.]

         The principal  executive  offices of CPS are located at 2 Ada,  Irvine,
California 92618. CPS's telephone number is (714) 753-6800.

Underwriting

         CPS  markets  its  services  to Dealers  under four  programs:  the CPS
standard program (the "Standard Program"), the CPS First Time Buyer Program (the
"First Time Buyer Program"), the CPS Alpha Program (the "Alpha Program") and the
CPS Delta Program (the "Delta Program").  CPS applies underwriting  standards in
purchasing loans on new and used vehicles from Dealers based upon the particular
program  under which the loan was  submitted  for  purchase.  The Alpha  Program
guidelines are designed to accommodate  applicants who meet all the requirements
of  the  Standard  Program  and  exceed  such  requirements  in  respect  of job
stability,  residence  stability,  income  level  or the  nature  of the  credit
history. The Delta Program guidelines are designed to accommodate applicants who
may not meet all of the  requirements of the Standard Program but who are deemed
by CPS to be generally as creditworthy as Standard Program applicants. The First
Time Buyer Program  guidelines are designed to  accommodate  applicants who have
not  previously  financed  an  automobile;  such  applicants  must  meet all the
requirements of the Standard Program, as well as slightly higher income and down
payment  requirements.  CPS uses the degree of the applicant's  creditworthiness
and the  collateral  value of the  financed  vehicle  as the basic  criteria  in
determining  whether to purchase an  installment  sales  contract from a Dealer.
Each credit application  provides current information  regarding the applicant's
employment  and  residence  history,  bank account  information,  debts,  credit
references, and other factors that bear on an applicant's creditworthiness. Upon
receiving from the Dealer the completed  application of a prospective  purchaser
and a one-page Dealer summary of the proposed financing,  generally by facsimile
copy, CPS obtains a credit report compiling credit  information on the applicant
from three credit bureaus.  The credit report summarizes the applicant's  credit
history  and  paying  habits,  including  such  information  as  open  accounts,
delinquent payments, bankruptcy,  repossessions, lawsuits and judgments. At this
point a CPS loan officer will review the credit application,  Dealer summary and
credit report and will either  conditionally  approve or reject the application.
Such conditional approval or rejection by the loan officer usually occurs within
one  business  day of  receipt  of the  credit  application.  The  loan  officer
determines the conditions to his or her approval of a credit  application  based
on many factors such as the applicant's residential situation, down payment, and
collateral  value with regard to the loan,  employment  history,  monthly income
level,  household debt ratio and the applicant's  credit  history.  Based on the
stipulations  of the loan officer,  the Dealer and the applicant  compile a more
complete  application  package  which  is  forwarded  to CPS and  reviewed  by a
processor  for  deficiencies.  As part of this review,  references  are checked,
direct calls are made to the applicant and employment income and residence



                                      S-25

<PAGE>



verification  is done.  Upon the completion of his or her review,  the processor
forwards the  application  package to an  underwriter  for further  review.  The
underwriter will confirm the  satisfaction of any remaining  deficiencies in the
application package. Finally, before the loan is funded, the application package
is checked for deficiencies  again by a loan review officer.  CPS  conditionally
approves approximately 50% of the credit applications it receives and ultimately
purchases approximately 13% of the received applications.

         CPS has purchased  portfolios of Contracts in bulk from other companies
that had previously  purchased the Contracts from Dealers.  From July 1, 1994 to
July 31, 1995, CPS made four such bulk purchases aggregating approximately $22.9
million.  In  considering  bulk  purchases,  CPS carefully  evaluates the credit
profile and payment  history of each portfolio and negotiates the purchase price
accordingly.  The credit  profiles of the  Contracts  in each of the  portfolios
purchased are consistent  with those in the  underwriting  standards used by the
Company in its normal course of business. Bulk purchases were made at a purchase
price  approximately  equal  to a 7.0%  discount  from the  aggregate  principal
balance of the  Contracts.  CPS has not purchased any portfolios of Contracts in
bulk since July 31, 1995, but may consider doing so in the future.

         Generally, the amount funded by CPS will not exceed, in the case of new
cars,  110% of the dealer  invoice plus taxes,  license fees,  insurance and the
cost of the service  contract,  and in the case of used cars,  115% of the value
quoted in  industry-accepted  used car guides (such as the Kelley Wholesale Blue
Book) plus the same  additions as are allowed for new cars.  The maximum  amount
that will be financed  on any vehicle  generally  will not exceed  $25,000.  The
maximum term of the Contract depends primarily on the age of the vehicle and its
mileage. Vehicles having in excess of 80,000 miles will not be financed.

         The  minimum  down  payment  required  on the  purchase of a vehicle is
generally  10% to 15% of the  purchase  price.  The down  payment may be made in
cash,  and/or with a trade-in  car and, if  available,  a proven  manufacturer's
rebate.  The cash and trade-in value must equal at least 50% of the minimum down
payment  required,  with  the  proven  manufacturer's  rebate  constituting  the
remainder  of the down  payment.  CPS  believes  that the  relatively  high down
payment  requirement will result in higher  collateral values as a percentage of
the amount financed and the selection of buyers with stronger  commitment to the
vehicle.

         Prior to  purchasing  any  Contract,  CPS verifies that the Obligor has
arranged for casualty insurance by reviewing  documentary evidence of the policy
or by contacting the insurance  company or agent.  The policy must indicate that
CPS is the lien holder and loss payee.  The insurance  company's name and policy
expiration date are recorded in CPS' computerized system for ongoing monitoring.

         As loss payee, CPS receives all correspondence  relevant to renewals or
cancellations on the policy. Information from all such correspondence is updated
to the computerized  records.  In the event that a policy reaches its expiration
date  without a renewal,  or if CPS  receives a notice  that the policy has been
canceled  prior to its  expiration  date,  a letter is  generated  to advise the
borrower of its  obligation  to continue to provide  insurance.  If no action is
taken by the borrower to insure the vehicle,  two  successive  and more forceful
letters are generated,  after which the collection  department  will contact the
borrower  telephonically  to further  counsel the borrower,  including  possibly
advising  them that CPS has the right to  repossess  the vehicle if the borrower
refuses to obtain insurance.  Although it has the right, CPS rarely  repossesses
vehicles in such circumstances.  In addition,  CPS does not force place a policy
and add the premium to the borrower's outstanding  obligation,  although it also
has the right to do so. Rather in such  circumstances  the account is flagged as
not having  insurance  and  continuing  efforts  are made to get the  Obligor to
comply  with the  insurance  requirement  in the  Contract.  CPS  believes  that
handling  non-compliance  with insurance  requirements in this manner ultimately
results in better portfolio  performance  because it believes that the increased
monthly payment obligation of the borrower which would result from force placing
insurance and adding the premium to the borrower's  outstanding obligation would
increase the  likelihood  of  delinquency  or default by such borrower on future
monthly payments.

         [Affiliated  Originator]  offers  financing  programs to IFCs which are
essentially  identical to those  offered by CPS. The IFCs may offer  [Affiliated
Originator]'s financing programs to borrowers directly or



                                      S-26

<PAGE>



indirectly through local Dealers. Upon submission of applications to [Affiliated
Originator],  [Affiliated Originator] credit personnel, who have been trained by
CPS,  use CPS's  proprietary  systems to evaluate  the borrower and the proposed
Contract terms.  [Affiliated Originator] purchases contracts from the IFCs after
its credit  personnel have performed all of the  underwriting  and  verification
procedures  and have applied all the same credit  criteria that CPS performs and
applies for Contracts it purchases from Dealers.  Prior to CPS [or an affiliate]
purchasing  a Contract  from  [Affiliated  Originator],  CPS  personnel  perform
procedures  intended  to verify that such  Contract  has been  underwritten  and
originated in conformity  with the  requirements  applied by CPS with respect to
Contracts acquired by it directly from Dealers.

Servicing and Collections

         CPS' servicing activities, both with respect to portfolios of Contracts
sold by it to investors  and with  respect to  portfolios  of other  receivables
owned or originated by third parties, consist of collecting,  accounting for and
posting  of all  payments  received  with  respect  to such  Contracts  or other
receivables,  responding  to borrower  inquiries,  taking  steps to maintain the
security   interest  granted  in  the  Financed  Vehicle  or  other  collateral,
investigating delinquencies,  communicating with the borrower,  repossessing and
liquidating collateral when necessary, and generally monitoring each Contract or
other  receivable  and related  collateral.  CPS  maintains  sophisticated  data
processing and management  information systems to support its Contract and other
receivable servicing activities.

         Upon the sale of a portfolio of  Contracts to an investor,  or upon the
engagement of CPS by another receivable  portfolio owner for CPS' services,  CPS
mails to borrowers monthly billing statements directing them to mail payments on
the  Contracts or other  receivables  to a lock-box  account which is unique for
each investor or portfolio owner. CPS engages an independent lock-box processing
agent to retrieve and process payments  received in the lock-box  account.  This
results in a daily deposit to the investor or portfolio  owner's  account of the
day's lock-box account  receipts and a simultaneous  electronic data transfer to
CPS of the  borrower  payment  data for  posting to CPS'  computerized  records.
Pursuant to the various  servicing  agreements  with each  investor or portfolio
owner,  CPS is required to deliver  monthly  reports  reflecting all transaction
activity with respect to the Contracts or other receivables.

         If an  account  becomes  six days  past  due,  CPS's  collection  staff
typically  attempts to contact the borrower with the aid of a high-  penetration
auto-dialing  computer. A collection officer tries to establish contact with the
customer and obtain a promise by the customer to make the overdue payment within
seven days. If payment is not received by the end of such seven-day period,  the
customer  is called  again  through the auto  dialer  system and the  collection
officer  attempts to elicit a second promise to make the overdue  payment within
seven days. If a second  promise to make the overdue  payment is not  satisfied,
the account  automatically  is referred to a supervisor for further  action.  In
most cases,  if payment is not  received by the tenth day after the due date,  a
late fee of  approximately  5% of the  delinquent  payment  is  imposed.  If the
customer cannot be reached by a collection  officer,  a letter is  automatically
generated and the customer's  references  are  contacted.  Field agents (who are
independent  contractors)  often make calls on customers who are  unreachable or
whose  payment is thirty days or more  delinquent.  A decision to repossess  the
vehicle  is  generally  made  after  30 to  90  days  of  delinquency  or  three
unfulfilled  promises  to make the overdue  payment.  Other than  granting  such
limited extensions as are described under the heading  "Description of the Trust
Documents-Servicing  Procedures"  in the  Prospectus,  CPS  does not  modify  or
rewrite delinquent Contracts.

         Servicing and collection  procedures on Contracts  owned by [Affiliated
Originator]  are  performed by CPS at its  headquarters  in Irvine,  California.
However,  [Affiliated  Originator]  may  solicit  aid  from the  related  IFC in
collecting  past  due  accounts  with  respect  to  which  repossession  may  be
considered.



                                      S-27

<PAGE>




Delinquency and Loss Experience

         Set forth on the following page is certain  information  concerning the
experience of CPS pertaining to retail new and used automobile, light truck, van
and minivan receivables, including those previously sold, which CPS continues to
service.  Contracts were first originated under the Delta Program in August 1994
and under the Alpha  Program in April 1995.  CPS has found that the  delinquency
and net  credit  loss and  repossession  experience  with  respect  to the Delta
Program is somewhat greater than under its Standard Program.  CPS has found that
the delinquency and net credit loss and repossession  experience with respect to
the Alpha  Program is somewhat  lower than that  experienced  under the Standard
Program.  CPS has purchased  Contracts  representing  financing  for  first-time
purchasers  of  automobiles  since  the  inception  of its  Contract  purchasing
activities in 1991.  Prior to the  establishment of the First Time Buyer Program
in  July  1996,  CPS  purchased  such  Contracts  under  its  Standard   Program
guidelines.   CPS  expects  that  the   delinquency  and  net  credit  loss  and
repossession  experience with respect to loans  originated  under the First Time
Buyer  Program  will be similar to that under the  Standard  Program.  CPS began
servicing  Contracts  originated  by  [Affiliated  Originator]  in  March  1996.
Although  credit history on [Affiliated  Originator]'s  originations is limited,
CPS expects that the delinquency and net credit loss and repossession experience
with respect to the Receivables  originated by [Affiliated  Originator]  will be
similar to that of CPS's existing portfolio. There can be no assurance, however,
that the  delinquency  and net credit loss and  repossession  experience  on the
Receivables  will  continue to be  comparable  to CPS'  experience  shown in the
following tables.




                                      S-28

<PAGE>



                        Consumer Portfolio Services, Inc.
                             Delinquency Experience

<TABLE>
<CAPTION>

                                  December 31, 1994       December 31, 1995         December 31, 1996
                                  -----------------       -----------------         -----------------
                                 Number                  Number                    Number
                                of Loans     Amount     of Loans      Amount      of Loans      Amount
                                --------     ------     --------      ------      --------      ------
<S>                                <C>         <C>         <C>         <C>           <C>          <C>

Portfolio (1).................   14,235  $203,879,000   27,113    $355,965,000     47,187   $604,092,000
Period of Delinquency (2)
      31-60...................      243     3,539,000      909      11,520,000      1,801     22,099,000
      61-90...................       68     1,091,000      203       2,654,000        724      9,068,000
      91+.....................       56       876,000      272       3,899,000        768      9,906,000
                                     --       -------      ---       ---------        ---      ---------


Total Delinquencies...........      367     5,506,000    1,384      18,073,000      3,293     41,073,000
Amount in Repossession
   (3)........................      271     3,759,000      834      10,151,000      1,168     14,563,000
                                    ---     ---------      ---      ----------      -----     ----------


Total Delinquencies and
   Amount in
   Repossession (4)...........      638    $9,265,000    2,218     $28,224,000      4,461    $55,636,000
                                    ===    ==========    =====     ===========      =====    ===========




Delinquencies as a Percent
   of the Portfolio...........    2.58%         2.70%    5.10%           5.08%      6.98%          6.80%
Repo Inventory as a
   Percent of the Portfolio...    1.90%         1.84%    3.08%           2.85%      2.48%          2.41%
                                  ----          ----     ----            ----       ----           ---- 


Total Delinquencies and
   Amount in
   Repossession as a
   Percent of Portfolio.......    4.48%         4.54%    8.18%           7.93%      9.45%           9.21%
                                  ====          ====     ====            ====       ====            ==== 


<FN>
- -----------

(1)      All amounts and percentages  are based on the full amount  remaining to
         be repaid on each Contract,  including, for Rule of 78's Contracts, any
         unearned finance  charges.  The information in the table represents all
         Contracts  originated by CPS including  sold Contracts CPS continues to
         service.

(2)      CPS  considers a Contract  delinquent  when an obligor fails to make at
         least 90% of a contractually due payment by the due date. The period of
         delinquency  is based on the number of days payments are  contractually
         past due.

(3)      Amount in  Repossession  represents  Financed  Vehicles which have been
         repossessed but not yet liquidated.

(4)      Amounts  shown do not  include  Contracts  which  are less than 31 days
         delinquent.

</FN>
</TABLE>



                                      S-29

<PAGE>




                        Consumer Portfolio Services, Inc.
                     Net Credit Loss/Repossession Experience


                                        Year Ended    Year Ended     Year Ended
                                        December 31,  December 31,  December 31,
                                            1994          1995          1996
                                            ----          ----          ----

Average Amount Outstanding 
  During the Period (1)................. $98,916,991  $221,926,489  $395,404,669
Average Number of Loans Outstanding
  During the Period.....................       9,171        20,809        36,998
Number of Repossessions.................         669         2,018         3,145
Gross Charge-Offs (2)...................  $3,166,408   $11,658,461   $23,296,775
Recoveries (3)..........................    $347,519    $1,028,378    $2,969,143
Net Losses..............................  $2,818,889   $10,630,083   $20,327,632
Annualized Repossessions as a
  Percentage of Average Number
  of Loans Outstanding..................       7.29%         9.70%         8.50%
Annualized Net Losses as a
  Percentage of Average
  Amount Outstanding....................       2.85%         4.79%         5.14%

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

(1)      All amounts and percentages are based on the principal amount scheduled
         to be paid on each Contract.  The  information in the table  represents
         all  Contracts  originated by CPS including  sold  Contracts  which CPS
         continues to service.

(2)      Amount charged off includes the remaining principal balance,  after the
         application  of the net proceeds from the  liquidation  of the vehicle,
         excluding accrued and unpaid interest.

(3)      Recoveries  are  reflected in the period in which they are realized and
         may pertain to charge offs from prior periods.






                                      S-30

<PAGE>



                              THE RECEIVABLES POOL

         The Receivables will include the Initial Receivables and the Subsequent
Receivables. No selection procedures believed by CPS or the Seller to be adverse
to Securityholders were or will be used in selecting the Receivables.

         The  Receivables  Pool  existing as of the Cutoff Date  consists of the
Initial  Receivables.  The Initial  Receivables  have been,  and the  Subsequent
Receivables  will  be,  selected  from  CPS's  Portfolio  by  several  criteria,
including the following:  each Receivable was  originated,  based on the billing
address of the Obligors,  in the United States, has an original term of not more
than 60 months,  provides for level monthly  payments  which fully  amortize the
amount  financed over the original term (except for the last payment,  which may
be different from the level payment for various reasons, including late or early
payments during the term of the Contract), has a remaining maturity of 60 months
or less as of the Cutoff Date or related  Subsequent Cutoff Date, as applicable,
has an  outstanding  principal  balance  of not more than [$ ] as of the  Cutoff
Date,  is not  more  than 30 days  past  due as of the  Cutoff  Date or  related
Subsequent Cutoff Date, as applicable,  and has an APR of not less than [ %]. As
of the date of each  Obligor's  application  for the loan from which the related
Receivable  arises,  each Obligor (i) did not have any material  past due credit
obligations or any  repossessions  or  garnishments  of property within one year
prior to the date of  application,  unless  such  amounts  have  been  repaid or
discharged  through  bankruptcy,  (ii) was not the subject of any  bankruptcy or
insolvency proceeding that is not discharged, and (iii) had not been the subject
of more than one  bankruptcy  proceeding.  As of the  Cutoff  Date,  the  latest
scheduled maturity of any Initial Receivable is not later than [ ].

         In  addition,  the  obligation  of the  Trust  to  purchase  Subsequent
Receivables on a Subsequent  Closing Date will be subject to the  Receivables in
the Trust,  taking account of the transfer of the  Subsequent  Receivables to be
conveyed on such Subsequent  Closing Date, meeting the following criteria (based
on the  characteristics  of the Initial  Receivables on the Cutoff Date and each
Subsequent Receivable on its related Subsequent Cutoff Date):  [conditions to be
specified].

         Except for the criteria  described in the three paragraphs  immediately
preceding,   there  will  be  no  required  characteristics  of  the  Subsequent
Receivables.  Therefore, following the transfer of Subsequent Receivables to the
Trust,  the  aggregate  characteristics  of  the  entire  pool  of  Receivables,
including the data with respect to the  composition of the Receivables set forth
in the tables below, may vary from those of the Initial Receivables.

         As of the Cutoff Date,  approximately  [ %] of the aggregate  principal
balance  of  the  Initial  Receivables,  constituting  [ %]  of  the  number  of
Contracts,  represents financing of used vehicles;  the remainder of the Initial
Receivables  represent  financing  of new  vehicles.  Approximately  [ %] of the
aggregate principal balance of the Initial Receivables were originated under the
Delta  Program,  approximately  [ %] of the aggregate  principal  balance of the
Initial Receivables were originated under the Alpha Program,  approximately [ %]
of the aggregate  principal  balance of the Initial  Receivables were originated
under the First Time  Buyer  Program  and  approximately  [ %] of the  aggregate
principal  balance of the  Initial  Receivables  represent  financing  under the
Standard  Program.  As of the Cutoff Date,  approximately  [ %] of the aggregate
principal  balance of the Initial  Receivables  were  originated by unaffiliated
third parties and purchased by CPS in the ordinary course of its business. As of
the Cutoff Date, [ %] of the Principal  Balance of the Initial  Receivables were
[Affiliated Originator] Receivables.  The composition,  geographic distribution,
distribution by APR,  distribution  by remaining  term,  distribution by date of
origination,  distribution  by  original  term,  distribution  by model year and
distribution by original principal balance of the Initial  Receivables as of the
Cutoff Date are set forth in the following tables.



                                      S-31

<PAGE>



          Composition of the Initial Receivables as of the Cutoff Date





  Weighted      Aggregate   Number of    Average     Weighted       Weighted
 Average APR    Principal  Receivables  Principal    Average         Average
of Receivables   Balance     in Pool     Balance  Remaining Term  Original Term
- --------------   -------     -------     -------  --------------  -------------





                                      S-32

<PAGE>



    Geographic Distribution of the Initial Receivables as of the Cutoff Date




                                       Percent of                     Percent of
                    Aggregate          Aggregate         Number of    Number of
State(1)        Principal Balance   Principal Balance   Receivables  Receivables
- --------        -----------------   -----------------   -----------  -----------

all others(2)...                                 %                            %
                   ----------          ----------        ----------   ----------


TOTAL........... $                     100.00%(3)                     100.00%(3)
                   ==========          ==========        ==========   ==========

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

(1)      Based on billing address of Obligor.
(2)      No other state represents a percent of the aggregate  Principal Balance
         as of the Cutoff Date in excess of one percent.
(3)      Percentages may not add up to 100% because of rounding.



      Distribution of the Initial Receivables by APR as of the Cutoff Date






                                       Percent of                     Percent of
APR                 Aggregate          Aggregate         Number of    Number of
Range           Principal Balance   Principal Balance   Receivables  Receivables
- -----           -----------------   -----------------   -----------  -----------

all others(2)...                                 %                            %
                   ----------          ----------        ----------   ----------


TOTAL........... $                     100.00%(1)                     100.00%(1)
                   ==========          ==========        ==========   ==========
                   

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

(1)      Percentages may not add up to 100% because of rounding.






                                      S-33

<PAGE>



          Distribution of the Initial Receivables by Remaining Term to
                    Scheduled Maturity as of the Cutoff Date





Remaining Term                         Percent of                     Percent of
to Scheduled         Aggregate          Aggregate         Number of    Number of
Maturity        Principal Balance   Principal Balance   Receivables  Receivables
- --------        -----------------   -----------------   -----------  -----------

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


TOTAL........... $                     100.00%(1)                     100.00%(1)
                   ==========          ==========        ==========   ==========
                   

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

(1)      Percentages may not add up to 100% because of rounding.




                   Distribution of the Initial Receivables by
                    Date of Origination as of the Cutoff Date




                                       Percent of                    Percent of
Date of             Aggregate          Aggregate         Number of    Number of
Origination     Principal Balance   Principal Balance   Receivables  Receivables
- -----------     -----------------   -----------------   -----------  -----------

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


TOTAL........... $                     100.00%(1)                     100.00%(1)
                   ==========          ==========        ==========   ==========


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

(1)      Percentages may not add up to 100% because of rounding.








                                      S-34

<PAGE>




           Distribution of the Initial Receivables by Original Term to
                    Scheduled Maturity as of the Cutoff Date




Original Term                           Percent of                    Percent of
to Scheduled         Aggregate          Aggregate        Number of     Number of
Maturity        Principal Balance   Principal Balance   Receivables  Receivables
- --------        -----------------   -----------------   -----------  -----------

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


TOTAL........... $                     100.00%(1)                     100.00%(1)
                   ==========          ==========        ==========   ==========


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

(1)      Percentages may not add up to 100% because of rounding.




    Distribution of the Initial Receivables by Model Year of Financed Vehicle
                              as of the Cutoff Date





                                       Percent of                    Percent of
                    Aggregate          Aggregate         Number of    Number of
Model Year      Principal Balance   Principal Balance   Receivables  Receivables
- -----------     -----------------   -----------------   -----------  -----------

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


TOTAL........... $                     100.00%(1)                     100.00%(1)
                   ==========          ==========        ==========   ==========


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

(1)      Percentages may not add up to 100% because of rounding.








                                      S-35

<PAGE>



      Distribution of the Initial Receivables by Original Principal Balance
                              as of the Cutoff Date




Range of
Original                               Percent of                    Percent of
Principal           Aggregate          Aggregate         Number of    Number of
Balances        Principal Balance   Principal Balance   Receivables  Receivables
- --------        -----------------   -----------------   -----------  -----------

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


TOTAL........... $                     100.00%(1)                     100.00%(1)
                   ==========          ==========        ==========   ==========


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

(1)      Percentages may not add up to 100% because of rounding.




                                      S-36

<PAGE>



         As of the Cutoff Date,  approximately  [ %] of the aggregate  Principal
Balance  of  the  Initial  Receivables  in  the  Receivables  Pool  provide  for
allocation  of payments  according to the "sum of periodic  balances" or "sum of
monthly  payments"  method,  similar  to the  "Rule  of  78's"  ("Rule  of  78's
Receivables") and,  approximately [ %] of the aggregate Principal Balance of the
Initial  Receivables in the Receivables  Pool provide for allocation of payments
according to the "simple  interest" method ("Simple  Interest  Receivables").  A
Rule of 78's Receivable provides for payment by the Obligor of a specified total
amount of  payments,  payable in equal  monthly  installments  on each due date,
which total  represents the principal  amount financed and add-on interest in an
amount calculated on the basis of the stated APR for the term of the Receivable.
The rate at which such amount of add-on interest is earned and, correspondingly,
the  amount  of  each  fixed  monthly  payment  allocated  to  reduction  of the
outstanding  principal are  calculated in accordance  with the "Rule of 78's". A
Simple Interest  Receivable provides for the amortization of the amount financed
under the Receivable over a series of fixed level monthly payments. Each monthly
payment  consists of an installment of interest which is calculated on the basis
of the outstanding  principal balance of the Receivable multiplied by the stated
APR and further  multiplied  by the period  elapsed (as a fraction of a calendar
year) since the preceding payment of interest was made. As payments are received
under a Simple  Interest  Receivable,  the amount  received is applied  first to
interest accrued to the date of payment and the balance is applied to reduce the
unpaid  principal  balance.  Accordingly,  if an  Obligor  pays a fixed  monthly
installment  before its scheduled due date, the portion of the payment allocable
to interest  for the period  since the  preceding  payment was made will be less
than it would have been had the payment been made as scheduled,  and the portion
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly  greater.  Conversely,  if  an  Obligor  pays  a  fixed  monthly
installment  after its scheduled due date, the portion of the payment  allocable
to interest for the period since the preceding  payment was made will be greater
than it would have been had the payment been made as scheduled,  and the portion
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly  less.  In  either  case,  the  Obligor  pays  a  fixed  monthly
installment  until the final scheduled payment date, at which time the amount of
the final  installment  is increased or decreased as necessary to repay the then
outstanding principal balance.

         In the event of the prepayment in full (voluntarily or by acceleration)
of a Rule of 78's  Receivable,  under the terms of the  contract,  a "refund" or
"rebate"  will be made to the  Obligor  of the  portion  of the total  amount of
payments then due and payable under the contract  allocable to "unearned" add-on
interest, calculated in accordance with a method equivalent to the Rule of 78's.
If a Simple Interest  Receivable is prepaid,  rather than receive a rebate,  the
Obligor is required to pay interest only to the date of  prepayment.  The amount
of a rebate  under a Rule of 78's  Receivable  generally  will be less  than the
remaining scheduled payments of interest that would have been due under a Simple
Interest Receivable for which all payments were made on schedule.

         The Trust  will  account  for the Rule of 78's  Receivables  as if such
Receivables  provided for  amortization of the loan over a series of fixed level
payment monthly installments  ("Actuarial  Receivables").  Amounts received upon
prepayment  in  full  of a Rule  of  78's  Receivable  in  excess  of  the  then
outstanding  Principal  Balance of such Receivable and accrued  interest thereon
(calculated  pursuant to the  actuarial  method)  will not be passed  through to
Noteholders   but  will  be  paid  to  the  Servicer  as  additional   servicing
compensation.

                              YIELD CONSIDERATIONS

         All of the  Receivables  are prepayable at any time.  (For this purpose
"prepayments" include prepayments in full,  liquidations due to default, as well
as receipts of proceeds from physical  damage,  credit life and credit  accident
and health  insurance  policies and certain other  Receivables  repurchased  for
administrative  reasons.)  The rate of  prepayments  on the  Receivables  may be
influenced by a variety of economic,  social,  and other factors,  including the
fact that an Obligor  generally  may not sell or transfer the  Financed  Vehicle
securing a  Receivable  without  the consent of CPS.  In  addition,  the rate of
prepayments on the Receivables may be affected by the nature of the Obligors and
the Financed  Vehicles and  servicing  decisions.  See "Risk Factors - Sub-Prime
Obligors;  Servicing" in this  Prospectus  Supplement.  Any  reinvestment  risks
resulting from a faster or slower incidence of prepayment of Receivables will be
borne



                                      S-37

<PAGE>



entirely  by the  Noteholders.  See also  "Description  of the Notes -  Optional
Redemption" in this  Prospectus  Supplement  regarding the Servicer's  option to
purchase  the  Receivables  and redeem the Notes  when the  aggregate  principal
balance of the  Receivables  is less than or equal to 10% of the  Original  Pool
Balance.

                       POOL FACTORS AND OTHER INFORMATION

         The "Pool  Balance"  at any time  represents  the  aggregate  principal
balance of the Receivables at the end of the preceding  Collection Period, after
giving effect to all payments received from Obligors,  all payments and Purchase
Amounts  remitted  by CPS or the  Servicer,  as the  case  may be,  all for such
Collection  Period,  all losses realized on Receivables  liquidated  during such
Collection Period and any Cram Down Losses with respect to such Receivables. The
Pool Balance is computed by  allocating  payments to principal  and to interest,
with respect to Rule of 78's Receivables,  using the constant yield or actuarial
method,  and with  respect  to Simple  Interest  Receivables,  using the  simple
interest method.  The "Class A-1 Pool Factor" is a seven digit decimal which the
Servicer will compute each month  indicating the principal  balance of the Class
A-1 Notes as a fraction of the initial principal balance of the Class A-1 Notes.
An individual Noteholder's share of the principal balance of the Class A-1 Notes
is the product of (i) the original  denomination  of the  Noteholder's  Note and
(ii) the Class A-1 Pool  Factor.  The "Class A-2 Pool  Factor" is a  seven-digit
decimal  which the Servicer  will compute each month  indicating  the  principal
balance of the Class A-2 Notes as a fraction of the initial principal balance of
the Class A-2  Notes.  The Class A-2 Pool  Factor  will be  1.0000000  as of the
Closing  Date;  thereafter,  the Class A-2 Pool Factor  will  decline to reflect
reductions  in the  principal  balance  of the Class A-2  Notes.  An  individual
Noteholder's  share of the  principal  balance  of the  Class  A-2  Notes is the
product of (i) the original  denomination of the Noteholder's  Note and (ii) the
Class A-2 Pool  Factor.  The "Class A-3 Pool  Factor" is a  seven-digit  decimal
which the Servicer will compute each month  indicating the principal  balance of
the Class A-3 Notes as a fraction of the initial  principal balance of the Class
A-3 Notes.  The Class A-3 Pool Factor will be 1.0000000 as of the Closing  Date;
thereafter, the Class A- 3 Pool Factor will decline to reflect reductions in the
principal  balance of the Class A-3 Notes. An individual  Noteholder's  share of
the principal  balance of the Class A-3 Notes is the product of (i) the original
denomination of the  Noteholder's  Note and (ii) the Class A-3 Pool Factor.  The
"Class B Pool Factor" is a  seven-digit  decimal which the Servicer will compute
each month  indicating the principal  balance of the Class B Notes as a fraction
of the initial  principal  balance of the Class B Notes. The Class B Pool Factor
will be 1.0000000 as of the Closing  Date;  thereafter,  the Class B Pool Factor
will  decline  to reflect  reductions  in the  principal  balance of the Class B
Notes. An individual  Noteholder's share of the principal balance of the Class B
Notes is the product of (i) the original  denomination of the Noteholder's  Note
and (ii) the Class B Pool Factor. [Other Classes to be added.] Pool Factors will
be made available on or about the eighth business day of each month.

         Pursuant to the Indenture, the Noteholders will receive monthly reports
concerning the payments received on the Receivables,  the Pool Balance, the Pool
Factors and various other items of information. Noteholders of record during any
calendar year will be furnished information for tax reporting purposes not later
than the latest date permitted by law. See "Description of the Trust Documents -
Statements to Securityholders" in this Prospectus Supplement.

                                 USE OF PROCEEDS

         The net  proceeds  to be  received  by the Seller  from the sale of the
Notes will be applied to the  purchase of the CPS  Receivables  from CPS and the
[Affiliated Originator] Receivables from [Affiliated Originator]. CPS will apply
the net proceeds  received from the Seller to purchase new Contracts or to repay
debt incurred to purchase the Contracts.

                               THE SELLER AND CPS

         The  Seller  is a  wholly-owned  subsidiary  of  CPS.  The  Seller  was
incorporated  in the  State  of  California  in June of  1994.  The  Seller  was
organized for the limited  purpose of  purchasing  automobile  installment  sale
contracts from CPS and  transferring  such  receivables to third parties and any
activities



                                      S-38

<PAGE>



incidental  to and  necessary  or  convenient  for  the  accomplishment  of such
purposes.  The principal  executive  offices of the Seller are located at 2 Ada,
Irvine,  California  92618;  telephone (714) 753-6800.  For further  information
regarding the Seller and CPS, see "The Seller and CPS" in the Prospectus.

                              THE STANDBY SERVICER

         If CPS is  terminated or resigns as Servicer,  Norwest Bank  Minnesota,
National  Association (in such capacity,  the "Standby  Servicer") will serve as
successor Servicer. The Standby Servicer will receive a fee on each Payment Date
for agreeing to stand by as successor  Servicer and for performing certain other
functions.  Such fee will be payable to the Standby  Servicer from the Servicing
Fee payable to CPS. If the Standby Servicer,  or any other entity serving at the
time as Standby  Servicer,  becomes  the  successor  Servicer,  it will  receive
compensation at a Servicing Fee Rate not to exceed 2.12% per annum.

                            DESCRIPTION OF THE NOTES

General

         The Notes will be issued pursuant to the terms of the Indenture, a form
of which has been filed as an exhibit to the Registration Statement.

         The Notes initially will be represented by notes registered in the name
of Cede as the nominee of The Depository Trust Company ("DTC"), and will only be
available in the form of  book-entries  on the records of DTC and  participating
members  thereof in  denominations  of $1,000.  All  references  to "holders" or
"Noteholders"  and to  authorized  denominations,  when used with respect to the
Notes,  shall  reflect  the  rights of  beneficial  owners  of the Notes  ("Note
Owners"),  and limitations  thereof, as they may be indirectly exercised through
DTC and its participating  members,  except as otherwise  specified herein.  See
"Registration of Notes" in this Prospectus Supplement.

Payment of Interest

         On each Payment Date, the holders of record of the Class A-1 Notes (the
"Class A-1  Noteholders")  as of the  related  Record  Date will be  entitled to
receive,  pro rata,  interest  at the Class A-1 Note  Rate,  on the  outstanding
principal  balance  of the  Class  A-1  Notes as of the last day of the  related
Collection  Period,  based on the number of days elapsed from and  including the
preceding  Payment Date (or, in the case of the initial  Payment Date,  from and
including the Closing  Date) to but excluding the current  Payment Date. On each
Payment  Date,  the  holders  of record of the Class A-2 Notes  (the  "Class A-2
Noteholders")  as of the related  Record  Date will be entitled to receive,  pro
rata,  thirty  (30)  days of  interest  at the Class  A-2  Interest  Rate on the
outstanding  principal amount of the Class A-2 Notes at the close of business on
the last day of the related Collection Period. On each Payment Date, the holders
of record of the Class A-3 Notes (the "Class A-3 Noteholders") as of the related
Record Date will be entitled to receive,  pro rata, thirty (30) days of interest
at the Class A-3 Interest Rate on the outstanding  principal amount of the Class
A-3 Notes at the close of  business  on the last day of the  related  Collection
Period.  [Additional  classes,  if any, to be added].  On each Payment Date, the
holders of record of the Class B Notes  (the  "Class B  Noteholders")  as of the
related Record Date will be entitled to receive,  pro rata,  thirty (30) days of
interest at the Class B Interest Rate on the outstanding principal amount of the
Class B Notes at the close of business on the last day of the related Collection
Period.  Notwithstanding the foregoing,  on the first Payment Date, the interest
payable  to the  Noteholders  of record of each class of Notes will be an amount
equal to the product of (a) the Interest Rate applicable to such class of Notes,
(b) the initial  principal  amount of such class of Notes and (c) a fraction (i)
the numerator of which is the number of days from and including the Closing Date
through and  including [ ] 14,  1997 and (ii) the  denominator  of which is 360.
Interest  on the  Notes  which is due but not paid on any  Payment  Date will be
payable on the next Payment Date together with, to the extent  permitted by law,
interest on such unpaid amount at the applicable Interest Rate.





                                      S-39

<PAGE>



Determination of LIBOR

         Pursuant to the Indenture,  the Indenture  Trustee will determine LIBOR
for purposes of  calculating  the Interest Rate for the Class A-3 Notes for each
given Collection  Period on the second business day prior to the commencement of
each Collection  Period (each, a "LIBOR  Determination  Date").  For purposes of
calculating  LIBOR,  a  business  day  means a  Business  Day and a day on which
banking  institutions  in the  City  of  London,  England  are not  required  or
authorized by law to be closed.

         "LIBOR"  means,  with  respect  to  any  Interest  Period,  the  London
interbank  offered  rate for deposits in U.S.  dollars  having a maturity of one
month commencing on the related LIBOR  Determination Date (the "Index Maturity")
which appears on Telerate Page 3750 as of 11:00 a.m., London time, on such LIBOR
Determination  Date. If such rate does not appear on the Telerate Page 3750, the
rate for that day will be determined on the basis of the rates at which deposits
in U.S. dollars, having the Index Maturity and in a principal amount of not less
than U.S.  $1,000,000,  are offered at approximately 11:00 a.m., London time, on
such LIBOR  Determination  Date to prime banks in the London interbank market by
the Reference  Banks.  The Indenture  Trustee will request the principal  London
office of each of such Reference Banks to provide a quotation of its rate. If at
least  two  such  quotations  are  provided,  the  rate  for the day will be the
arithmetic mean,  rounded upward,  if necessary,  to the nearest 1/100,000 of 1%
(0.0000001),  with five  one-millionths of a percentage point rounded upward, of
all such  quotations.  If fewer than two such quotations are provided,  the rate
for that day will be the arithmetic mean,  rounded upward, if necessary,  to the
nearest  1/100,000 of 1% (0.0000001),  with five  one-millionths of a percentage
point  rounded  upward,  of the offered per annum rates that one or more leading
banks in New York City,  selected by the  Indenture  Trustee,  are quoting as of
approximately  11:00 a.m., New York City time, on such LIBOR  Determination Date
to  leading  European  banks for United  States  dollar  deposits  for the Index
Maturity;  provided  that if the banks  selected as aforesaid are not quoting as
mentioned in this sentence,  LIBOR in effect for the applicable  Interest Period
will be LIBOR in effect for the previous Interest Period.

         "Telerate  Page 3750" means the display page so  designated  on the Dow
Jones  Telerate  Service  (or such other page as may  replace  that page on that
service for the purpose of displaying comparable rates or prices).

         "Reference Banks" means four major banks in the London interbank market
selected by the Master Servicer.

Payment of Principal

         Principal  of the Class A Notes will be payable on each Payment Date in
an amount equal to the Class A Noteholders'  Principal  Distributable Amount for
the related Collection Period. The "Class A Noteholders' Principal Distributable
Amount" is equal to the product of (a) the Class A  Noteholders'  Percentage  of
the  Principal  Distributable  Amount and (b) any  unpaid  portion of the amount
described in clause (a) with respect to a prior Payment  Date.  Principal of the
Class B Notes  will be payable on each  Payment  Date in an amount  equal to the
Class B Noteholders'  Principal  Distributable Amount for the related Collection
Period. The "Class B Noteholders'  Principal  Distributable  Amount" is equal to
the  product  of (a)  the  Class  B  Noteholders'  Percentage  of the  Principal
Distributable  Amount and (b) any unpaid  portion  of the  amount  described  in
clause (a) with respect to a prior Payment Date.

         On each Payment  Date, an amount equal to the lesser of (x) the portion
of the Total Distribution  Amount remaining after application thereof to pay the
distributions  described in clauses (i) through (iv) under  "Description  of the
Trust  Documents --  Distributions"  and (y) the Class A Noteholders'  Principal
Distributable  Amount will be applied,  sequentially,  to pay  principal  of the
Class A-1  Notes  until the  principal  balance  of the Class A-1 Notes has been
reduced to zero,  then to the holders of the Class A-2 Notes until the principal
balance of the Class A-2 Notes has been reduced to zero,  then to the holders of
the Class A-3 Notes until the principal  balance of the Class A-3 Notes has been
reduced to zero [additional classes of Notes may be added].



                                      S-40

<PAGE>



         On each Payment  Date, an amount equal to the lesser of (x) the portion
of the Total Distribution  Amount remaining after application thereof to pay the
distributions  described in clauses (i) through (viii) under "Description of the
Trust  Documents --  Distributions"  and (y) the Class B Noteholders'  Principal
Distributable Amount will be applied to pay principal of the Class B Notes until
the principal balance of the Class B Notes has been reduced to zero.


Mandatory Redemption

         [Each class of Notes will be redeemed in part on the Payment Date on or
immediately  following the last day of the Funding  Period in the event that any
portion of the Pre-Funded  Amount remains on deposit in the Pre-Funding  Account
after giving effect to the purchase of all Subsequent Receivables, including any
such purchase on such date (a "Mandatory  Redemption").  The aggregate principal
amount of each  class of Notes to be  redeemed  will be an amount  equal to such
class's pro rata share (based on the  respective  current  Principal  Balance of
each  class of  Notes) of the  remaining  Pre-Funded  Amount on such date  (such
class's "Note Prepayment Amount").]

         [A  Note  Prepayment  Premium  will  be  payable  by the  Trust  to the
Noteholders  of each class if the  Pre-Funded  Amount at the end of the  Funding
Period exceeds $100,000.  The Note Prepayment  Premium for a class of Notes will
equal the excess,  if any,  discounted as described  below, of (i) the amount of
interest that would have accrued on such class's Note  Prepayment  Amount at the
Interest  Rate borne by such class of Notes during the period  commencing on and
including  the Payment  Date on which such  class's  Note  Prepayment  Amount is
required to be distributed  to the  Noteholders of such class to but excluding [
], in the case of the Class A-1 Notes,  [ ], in the case of the Class A-2 Notes,
[ ], in the case of the Class A-3  Notes,  [ ] in the case of the Class B Notes,
over (ii) the amount of interest  that would have  accrued on such  class's Note
Prepayment  Amount over the same period at a per annum rate of interest equal to
the bond equivalent  yield to maturity on the Record Date preceding such Payment
Date on the United  States  Treasury  Bill due [ ], in the case of the Class A-1
Notes,  the [ ]% United  States  Treasury Note due [ ], in the case of the Class
A-2  Notes,  the [ ]% United  States  Treasury  Note due [ ], in the case of the
Class A-3 Notes,  the [ ]% United States  Treasury Note due [ ] and, in the case
of the Class B Notes,  the [ ]% United States Treasury Note due [ ]. Such excess
shall be  discounted  to present  value to such Payment  Date at the  applicable
yield  described in clause (ii) above.  The Trust's  obligation  to pay the Note
Prepayment Premiums shall be limited to funds which are received from the Seller
under the Sale and Servicing  Agreement [or an Affiliate Purchase  Agreement] as
liquidated damages for the failure to deliver Subsequent  Receivables.  No other
assets of the Trust will be  available  for the purpose of making such  payment.
[The  Credit  Enhancement  does not  guarantee  payment  of the Note  Prepayment
Premiums or the Note Prepayment Amounts,  although the [Credit Enhancement] does
guarantee payment of the Class A Noteholders' Interest  Distributable Amount and
the Class A Noteholders' Principal  Distributable Amount on its respective Final
Scheduled  Payment Date.] In addition,  the ratings assigned to the Notes by the
Rating Agencies do not address the likelihood  that the Note Prepayment  Amounts
or the Note Prepayment Premiums will be paid.]

Optional Redemption

         In order to avoid excessive  administrative  expense, the Servicer,  or
its  successor,  is permitted at its option to purchase from the Trust (with the
consent of the [Credit  Enhancer] if such purchase would result in a claim under
the [Credit  Enhancement] or any amount owing to the [Credit Enhancer] or on the
Certificates  would remain unpaid),  as of the last day of any month as of which
the then  outstanding  Pool Balance is equal to 10% or less of the Original Pool
Balance,  all  remaining  Receivables  at a price equal to the  aggregate of the
Purchase Amounts thereof as of such last day. Exercise of such right will effect
early retirement of the Notes. The Indenture Trustee will give written notice of
termination  to  each  Noteholder  of  record.  The  final  distribution  to any
Noteholder  will be made only upon surrender and  cancellation  of such holder's
Note at the office or agency of the Indenture Trustee specified in the notice of
termination. Any funds



                                      S-41

<PAGE>



remaining  with the Indenture  Trustee,  after the  Indenture  Trustee has taken
certain  measures to locate a Noteholder and such measures have failed,  will be
distributed to The American Red Cross.

                         DESCRIPTION OF THE CERTIFICATES

General

         The  Certificates  will be  issued  pursuant  to the terms of the Trust
Agreement,  a form of which has been  filed as an  exhibit  to the  Registration
Statement.

         The   Certificates   initially  will  be  represented  by  certificates
registered  in the name of Cede as the nominee of DTC and will only be available
in the form of  book-entries  on the  records of DTC and  participating  members
thereof  in   denominations   of  $1,000.   All   references   to  "holders"  or
"Certificateholders" and to authorized denominations,  when used with respect to
the  Certificates,  shall  reflect  the  rights  of  beneficial  owners  of  the
Certificates  ("Certificate  Owners"),  and limitations  thereof, as they may be
indirectly  exercised  through  DTC and its  participating  members,  except  as
otherwise specified herein. See "Registration of Notes and Certificates" in this
Prospectus Supplement.

         On each  Payment  Date,  the  Certificateholders  will,  subject to the
availability of funds, be entitled to  distributions  (the  "Certificateholders'
Interest  Distributable  Amount")  in an amount  equal to the amount of interest
accrued  on  the  Certificate   Balance  at  the  Pass-Through  Rate.   Interest
distributable  on a Payment Date will accrue from and  including  the  preceding
Payment Date (or, in the case of the initial  Payment Date, the Closing Date) to
but excluding the current  Payment Date and will be calculated on the basis of a
360-day year consisting of twelve 30-day months.  Interest  distributions due on
any Payment  Date but not  distributed  on such  Payment Date will be due on the
next Payment Date,  together  with  interest on such amount at the  Pass-Through
Rate (to the extent permitted by law). See "Description of the Trust Documents -
Distributions" in this Prospectus Supplement.

         Principal of the  Certificates  will be payable on each Payment Date in
an amount equal to the  Certificateholders'  Principal  Distributable Amount for
the related Collection Period. The "Certificateholders'  Principal Distributable
Amount" is equal to the product of (a) the Certificateholder's Percentage of the
Principal  Distributable  Amount  and  (b)  any  unpaid  portion  of the  amount
described in clause (a) with respect to a prior Payment Date.

Mandatory Prepayment

         [The  Certificates will be prepaid in part, on a pro rata basis, on the
Payment Date on or  immediately  following the last day of the Funding Period in
the event that any portion of the  Pre-Funded  Amount  remains on deposit in the
Pre-Funding  Account  after  giving  effect to the  purchase  of all  Subsequent
Receivables, including any purchase on such date (a "Mandatory Prepayment"). The
aggregate  principal  amount of the Certificates to be prepaid will be an amount
equal to the Certificateholders' pro rata share (based on the respective current
Principal  Balance of each class of Notes and the  Certificate  Balance)  of the
remaining Pre-Funded Amount (the "Certificate Prepayment Amount").]

         [The Certificate Prepayment Premium will be payable by the Trust to the
Certificateholders  if the  Pre-Funded  Amount at the end of the funding  Period
exceeds $100,000.  The Certificate  Prepayment Premium will equal the excess, if
any,  discounted  as described  below,  of (i) the amount of interest that would
have  accrued on the  certificate  Prepayment  Amount at the  Pass-Through  Rate
during the period  commencing  on and  including  the Payment Date on which such
Certificate    Prepayment    Amount   is   required   to   be   distributed   to
Certificateholders  to but  excluding [ ], over (ii) the amount of interest that
would have accrued on such Certificate Prepayment Amount over the same period at
a per annum rate of interest equal to the bond  equivalent  yield to maturity on
the Record Date preceding  such Payment Date on the [ ]% United States  Treasury
Note due [ ]. Such excess shall be  discounted  to present value to such Payment
Date at the yield described in clause (ii) above. The Trust's  obligation to pay
the Certificate Prepayment Premium shall



                                      S-42

<PAGE>



be  limited  to funds  which are  received  from the  Seller  under the Sale and
Servicing  Agreement [or an Affiliated Purchase Agreement] as liquidated damages
for the failure to deliver Subsequent Receivables.  No other assets of the Trust
will  be  available  for  the  purpose  of  making  such  payment.  The  [Credit
Enhancement] does not guarantee payment of the Certificate  Prepayment Amount or
the  Certificate  Prepayment  Premium,  although the [Credit  Enhancement]  does
guarantee payment of the  Certificateholders'  Interest Distributable Amount and
the  Certificateholders'  Principal  Distributable Amount on the Final Scheduled
Payment  Date.  In addition,  the ratings  assigned to the  Certificates  by the
Rating Agencies do not address the likelihood  that the  Certificate  Prepayment
Amount or the Certificate Prepayment Premium will be paid.]

Optional Prepayment

         If the Seller or the  Servicer  exercises  its option to  purchase  the
Receivables when the aggregate  Principal Balance declines to 10% or less of the
Original Pool Balance,  Certificateholders  will receive an amount in respect of
the Certificates equal to the outstanding  Principal Balance of the Certificates
together with accrued interest at the Pass-Through Rate, which distribution will
effect early  retirement  of the  Certificates.  See  "Description  of the Trust
Documents - Termination" in the accompanying Prospectus.

Subordination of the Certificates

         [No   distribution   of   interest  or   principal   will  be  made  to
Certificateholders  on any Payment Date until the Noteholders have been paid the
Noteholders'  Interest  Distributable  Amount  and  the  Noteholders'  Principal
Distributable  Amount for such Payment Date. This  subordination  is intended to
enhance the likelihood of timely  receipt by the  Noteholders of the full amount
of interest  and  principal  distributable  to them on each  Payment Date and to
afford  the  Noteholders  limited  protection  against  losses in respect of the
Receivables.]

                     REGISTRATION OF NOTES AND CERTIFICATES

         [The  [Class  A]  Notes  [and  the  Certificates]   will  initially  be
registered  in the name of Cede & Co.  ("Cede"),  the  nominee of DTC.  DTC is a
limited-purpose trust company organized under the laws of the State of New York,
a member of the Federal  Reserve  System,  a "clearing  corporation"  within the
meaning  of the New  York  Uniform  Commercial  Code,  and a  "clearing  agency"
registered  pursuant to the provisions of Section 17A of the Securities Exchange
Act  of  1934,  as  amended.   DTC  accepts  securities  for  deposit  from  its
participating  organizations  ("Participants") and facilitates the clearance and
settlement of securities  transactions  between  Participants in such securities
through  electronic  book-entry  changes in  accounts of  Participants,  thereby
eliminating the need for physical movement of certificates. Participants include
securities  brokers  and  dealers,   banks  and  trust  companies  and  clearing
corporations and may include certain other organizations. Indirect access to the
DTC system is also available to others such as banks, brokers, dealers and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Participant,  either directly or indirectly.  See "Certain Information Regarding
the Notes - Book-Entry Registration" in the Prospectus.]

                       DESCRIPTION OF THE TRUST DOCUMENTS

         The  following  summary  describes  certain  terms  of  the  [Affiliate
Purchase  Agreement],  the  Purchase  Agreement,  the  Indenture  and the  Trust
Agreement (together,  the "Trust Documents").  Forms of the Trust Documents have
been  filed as  exhibits  to the  Registration  Statement.  A copy of the  Trust
Documents  will be filed  with the  Commission  following  the  issuance  of the
Securities.  The summary  does not purport to be complete and is subject to, and
qualified  in its  entirety by  reference  to, all the  provisions  of the Trust
Documents.  The following  summary  supplements,  the description of the general
terms and  provisions  of the  Trust  Documents  (as such  terms are used in the
accompanying  Prospectus)  set forth in the  accompanying  Prospectus,  to which
description reference is hereby made.




                                      S-43

<PAGE>



Sale and Assignment of Receivables; Subsequent Receivables

         On or  prior  to the  Closing  Date,  the  Seller  will  purchase  from
[Affiliated  Originator]  pursuant to an  agreement  (the  "[Affiliate  Purchase
Agreement]"),  without recourse,  except as provided in the [Affiliate  Purchase
Agreement],   [Affiliated  Originator's]  entire  interest  in  the  [Affiliated
Originator]  Receivables,   together  with  [Affiliated  Originator]'s  security
interests in the related Financed Vehicles. On or prior to the Closing Date, CPS
will, pursuant to the Purchase Agreement, sell and assign to the Seller, without
recourse,  except as provided in the Purchase Agreement,  its entire interest in
the CPS  Receivables,  together  with  its  security  interests  in the  related
Financed  Vehicles.  At the time of issuance of the Securities,  the Seller will
sell and assign to the Trust,  without  recourse  except as provided in the Sale
and Servicing Agreement,  its entire interest in the Receivables,  together with
its  security  interests  in the  Financed  Vehicles.  Each  Receivable  will be
identified in a schedule appearing as an exhibit to the Purchase Agreement.  The
Indenture  Trustee will,  concurrently  with such sale and assignment,  execute,
authenticate,  and deliver  the  Securities  to the Seller in  exchange  for the
Receivables.   The  Seller  will  sell  the  Notes  to  the  Underwriters.   See
"Underwriting" in this Prospectus Supplement.

         In the  Purchase  Agreement,  CPS will  represent  and  warrant  to the
Seller,  among other things,  that (i) the information  provided in the Purchase
Agreement with respect to the Receivables  (including,  without limitation,  the
[Affiliated  Originator]  Receivables) is correct in all material respects; (ii)
at the  dates of  origination  of the  Receivables,  physical  damage  insurance
covering  each Financed  Vehicle was in effect in  accordance  with CPS's normal
requirements;  (iii) at the date of issuance of the Securities,  the Receivables
are free and clear of all security interests,  liens,  charges, and encumbrances
and no offsets,  defenses,  or  counterclaims  against Dealers or IFCs have been
asserted or threatened;  (iv) at the date of issuance of the Securities, each of
the  Receivables is or will be secured by a  first-priority  perfected  security
interest  in the  related  Financed  Vehicle  in  favor  of  CPS or  [Affiliated
Originator];  and (v) each Receivable,  at the time it was originated,  complied
and,  at the  date of  issuance  of the  Securities,  complies  in all  material
respects with applicable federal and state laws, including,  without limitation,
consumer credit, truth in lending, equal credit opportunity and disclosure laws.
As of the last day of the second (or, if CPS elects,  the first) month following
the  discovery  by  or  notice  to  the  Seller  and  CPS  of a  breach  of  any
representation  or warranty that materially and adversely  affects a Receivable,
unless the breach is cured, CPS will purchase such Receivable from the Trust for
the Purchase Amount.  The repurchase  obligation will constitute the sole remedy
available to the Noteholders,  the [Credit  Enhancer],  the Owner Trustee or the
Indenture Trustee for any such uncured breach.

         [During the Funding Period, on each Subsequent  Transfer Date,  subject
to the conditions described below, the Seller will sell and assign to the Trust,
without  recourse,  the Seller's entire  interest in the Subsequent  Receivables
designated by the Seller as of the related Subsequent Cutoff Date and identified
in a schedule  attached  to a  Subsequent  Transfer  Agreement  relating to such
Subsequent  Receivables executed on such date by the Seller. Upon the conveyance
of Subsequent  Receivables  to the Trust on a Subsequent  Transfer Date, (i) the
aggregate  Principal  Balance will  increase in an amount equal to the aggregate
principal  balances of the Subsequent  Receivables,  (ii) the Class A-1 Holdback
Amount  (described  under  "--Accounts"  below),  if any,  for  such  Subsequent
Transfer Date will be withdrawn  from the  Pre-Funding  Account and deposited in
the Class A-1 Holdback  Subaccount  (described under  "--Accounts"  below),  and
(iii) an amount equal to the  aggregate  principal  balances of such  Subsequent
Receivables less the Class A-1 Holdback Amount will be paid to or upon the order
of the Seller.]

         Any   conveyance   of   Subsequent   Receivables   is  subject  to  the
satisfaction,  on or  before  the  related  Subsequent  Transfer  Date,  of  the
following  conditions,   among  others:  (i)  each  such  Subsequent  Receivable
satisfies the eligibility  criteria  specified in the Purchase  Agreement;  (ii)
[Credit  Enhancer] (so long as no [Credit  Enhancer] Default shall have occurred
and be continuing)  shall in its absolute and sole  discretion have approved the
transfer  of  such  Subsequent  Receivables  to  the  Trust;  (iii)  as of  each
applicable  Subsequent  Cutoff Date, the  Receivables in the Trust together with
the Subsequent  Receivables  to be conveyed by the Seller as of such  Subsequent
Cutoff Date, meet the following criteria (computed based on the  characteristics
of the  Initial  Receivables  on the  Initial  Cutoff  Date  and any  Subsequent
Receivables on the related Subsequent Cutoff Date: [Conditions to be specified];
(iv) the Seller shall have executed and delivered to the



                                      S-44

<PAGE>



Trust (with a copy to the  Indenture  Trustee) a Subsequent  Transfer  Agreement
conveying  such  Subsequent  Receivables  to the  Trust  (including  a  schedule
identifying such Subsequent Receivables); [(v) the Class A-1 Holdback Amount, if
any, shall have been deposited in the Class A-1 Holdback  Subaccount  (described
under  "--Accounts"  below);]  (vi) the  Seller  shall  have  delivered  certain
opinions  of  counsel  to the  Indenture  Trustee,  the Owner  Trustee,  [Credit
Enhancer] and the Rating Agencies with respect to the validity of the conveyance
of such  Subsequent  Receivables;  and (vii) the Rating Agencies shall have each
notified  the  Seller,  the Owner  Trustee,  the  Indenture  Trustee and [Credit
Enhancer]  in  writing  that,  following  the  addition  of all such  Subsequent
Receivables,  the Class A-1  Notes,  the Class A-2 Notes and the Class A-3 Notes
will be rated [ ] by [ ] and the Class B Notes will be rated at least [ ] by [ ]
[and the Certificates will be rated [ ] by [ ]].

         Subsequent  Receivables may have been originated by CPS at a later date
using credit  criteria  different from the criteria  applied with respect to the
Initial Receivables.  See "Risk Factors - Varying  Characteristics of Subsequent
Receivables" and "The Receivables Pool" herein.]

         On or prior to the Closing Date [or each Subsequent  Closing Date], the
related Contracts will be delivered to the Indenture  Trustee as custodian,  and
the  Indenture  Trustee  thereafter  will  maintain  physical  possession of the
Receivables  except  as  may be  necessary  for  the  servicing  thereof  by the
Servicer.  The Receivables will not be stamped to show the ownership  thereof by
the Trust. However, CPS's and [Affiliated  Originator]'s  accounting records and
computer systems will reflect each sale and assignment of the Receivables to the
Seller, and Uniform Commercial Code ("UCC") financing statements reflecting such
sales  and  assignments  will be filed.  See  "Formation  of the  Trust" in this
Prospectus  Supplement  and "Certain  Legal Aspects of the  Receivables"  in the
Prospectus.

Accounts

         A segregated lock-box account will be established and maintained with [
] in the name of the Indenture Trustee for the benefit of the Noteholders[,  the
Certificateholders]  and the [Credit Enhancer],  into which all payments made by
Obligors on or with respect to the Receivables must be deposited by the Lock-Box
Processor (the "Lock-Box  Account").  See  "Description of the Trust Documents -
Payments on  Receivables"  in the  Prospectus.  The Indenture  Trustee will also
establish and maintain  initially with itself one or more accounts,  in the name
of the Indenture Trustee on behalf of the Noteholders and the [Credit Enhancer],
into which all amounts  previously  deposited  in the  Lock-Box  Account will be
transferred  within  two  Business  Days of the  receipt of funds  therein  (the
"Collection  Account").  Upon  receipt,  the  Servicer  will deposit all amounts
received  by it in respect of the  Receivables  in the  Lock-Box  Account or the
Collection  Account.  The  Indenture  Trustee will also  establish  and maintain
initially with itself one or more accounts, in the name of the Indenture Trustee
on  behalf  of  the  Noteholders[,   the  Certificateholders]  and  the  [Credit
Enhancer],  from which all  distributions  with  respect to the  Securities  and
payments to the [Credit Enhancer] will be made (the "Distribution Account").

         [The Pre-Funding  Account will be maintained with the Indenture Trustee
and is  intended  solely to hold funds to be applied  by the  Indenture  Trustee
during the Funding Period to pay to the Seller the purchase price for Subsequent
Receivables.  Monies on deposit in the Pre-Funding Account will not be available
to cover losses on or in respect of the  Receivables.  On the Closing Date,  the
Pre-Funding  Account will be funded with the initial  Pre-Funded Amount from the
sale proceeds of the Notes [and the  Certificates].  The Pre-Funded  Amount will
initially  equal $[ ] and,  during the  Funding  Period,  will be reduced by the
[Class A Percentage]  of the Principal  Balances of all  Subsequent  Receivables
purchased by the Trust from time to time in  accordance  with the  provisions of
the Sale and Servicing Agreement.]

         The Seller expects that the  Pre-Funded  Amount will be reduced to less
than  $100,000 by the [ ] Payment Date,  although no assurances  can be given in
this regard.  If any Pre-Funded Amount remains at the end of the Funding Period,
such amount will be distributed as a partial  prepayment to the Noteholders [and
the  Certificateholders]  as described above under "-- Mandatory Prepayment" and
"--Mandatory Redemption".]



                                      S-45

<PAGE>



         [The Seller will also  establish and maintain an account (the "Interest
Reserve  Account")  in the  name  of the  Indenture  Trustee  on  behalf  of the
Noteholders [and the  Certificateholders].  On the Closing Date, the Seller will
deposit an amount equal to the Requisite  Reserve Amount (as described below) as
of the Closing Date in the Interest Reserve Account.  On each of the [ ] and [ ]
Payment  Dates,  funds on deposit in the Interest  Reserve  Account which are in
excess of the Requisite  Reserve  Amount for such Payment Date will be withdrawn
from the Interest Reserve Account and deposited in the Distribution  Account for
distribution  in  accordance  with the  priorities  set forth  under the heading
"Description  of the Trust  Documents  Distributions  - Priority of Distribution
Amounts".]

         [The  "Requisite  Reserve  Amount" as of any date  during  the  Funding
Period will equal the  product of (i) the  difference  between (A) the  weighted
average of the  Interest  Rates for each  class of Notes  [and the  Pass-Through
Rate] (based on the outstanding principal amount of each class of Notes [and the
Certificate Balance] on such date) and (B) the assumed yield (2.5% per annum) of
investments  of funds  in the  Pre-Funding  Account,  divided  by 360,  (ii) the
Pre-Funded  Amount on such date and (iii) the number of days remaining until the
Payment Date in [ ].]

         [In  addition,  on any  Subsequent  Transfer Date a "Class A-1 Holdback
Amount" (as defined in the Sale and Servicing  Agreement,  and determined by the
amount, if any, by which the actual Principal Balance of Subsequent  Receivables
transferred  to the Trust on or prior to such date is less than the  amount  set
forth in a schedule of assumed amounts),  if any, will be withheld from funds in
the  Pre-Funding  Account  that  would  otherwise  be paid to the Seller on such
Subsequent Transfer Date and will be deposited into a subaccount (the "Class A-1
Holdback  Subaccount") of the Spread Account.  The Class A-1 Holdback Subaccount
is intended to ensure that,  notwithstanding  a slower than expected delivery of
Subsequent Receivables by the Seller during the Funding Period, sufficient funds
will be available to retire the Class A-1 Notes on the Class A-1 Final Scheduled
Payment Date. Any funds in the Class A-1 Holdback  Subaccount  (less the amount,
if any,  required to be applied to reduce the principal balance of the Class A-1
Notes to zero on the Class A-1 Final Scheduled Payment Date) will be released to
CPS on the Payment Date on which the Class A-1 Notes are paid in full, and funds
in the  Class  A-1  Holdback  Subaccount  will not be  available  for any  other
purpose.]

         [The Collateral Agent will establish the Spread Account as a segregated
trust  account  at its  office or at  another  depository  institution  or trust
company.]

Servicing Compensation

         The  Servicer  will be entitled to receive  the  Servicing  Fee on each
Payment Date,  equal to the product of one-twelfth of the Servicing Fee Rate and
the Pool  Balance  as of the  close of  business  on the last day of the  second
preceding Collection Period;  provided,  however, that with respect to the first
Payment Date,  the Servicing  Fee will equal the product of  one-twelfth  of the
Servicing  Fee Rate and the Pool  Balance as of the Cutoff Date (the  "Servicing
Fee"). So long as CPS is Servicer,  a portion of the Servicing Fee, equal to the
Standby Fee, will be payable to the Standby Servicer for agreeing to stand by as
successor  Servicer and for performing  certain other functions.  If the Standby
Servicer,  or any other entity serving at the time as Standby Servicer,  becomes
the successor Servicer, it will receive compensation at a Servicing Fee Rate not
to  exceed  [ %] per  annum.  See  "The  Standby  Servicer"  in this  Prospectus
Supplement.  The Servicer will also collect and retain, as additional  servicing
compensation, any late fees, prepayment charges and other administrative fees or
similar charges allowed by applicable law with respect to the  Receivables,  and
will be  entitled  to  reimbursement  from the  Trust for  certain  liabilities.
Payments by or on behalf of Obligors  will be allocated  to scheduled  payments,
late fees and other charges and  principal  and interest in accordance  with the
Servicer's  normal practices and procedures.  The Servicing Fee will be paid out
of collections from the Receivables, prior to distributions to Noteholders.

         The Servicing Fee and additional servicing compensation will compensate
the  Servicer  for  performing  the  functions  of a  third  party  servicer  of
automotive  receivables  as an  agent  for  their  beneficial  owner,  including
collecting and posting all payments,  responding to inquiries of Obligors on the
Receivables,



                                      S-46

<PAGE>



investigating delinquencies,  sending payment coupons to Obligors, reporting tax
information  to Obligors,  paying costs of  disposition of defaults and policing
the  collateral.  The  Servicing  Fee also  will  compensate  the  Servicer  for
administering  the  Receivables,   including   accounting  for  collections  and
furnishing  monthly  and annual  statements  to the  Indenture  Trustee  and the
[Credit  Enhancer] with respect to distributions  and generating  federal income
tax information.  The Servicing Fee also will reimburse the Servicer for certain
taxes,  accounting  fees,  outside auditor fees, data processing costs and other
costs incurred in connection with administering the Receivables.

Distributions

         No later than 10:00 a.m., Minneapolis time, on each Determination Date,
the  Servicer  will  inform the  Indenture  Trustee  of the amount of  aggregate
collections on the Receivables, and the aggregate Purchase Amount of Receivables
to be repurchased by CPS or to be purchased by the Servicer,  in each case, with
respect to the related Collection Period.

         The Servicer will determine prior to such  Determination Date the Total
Distribution Amount, the Class A Noteholders' Interest Distributable Amount, the
Class A Noteholders'  Principal  Distributable  Amount, the Class B Noteholders'
Interest Distributable Amount, the Class B Noteholders' Principal  Distributable
Amount [and the Certificateholders' Distribution Amount].

         The  "Determination  Date"  applicable  to any Payment Date will be the
earlier of (i) the seventh  Business  Day of the month of such  Payment Date and
(ii) the fifth Business Day preceding such Payment Date.

         Determination of Total  Distribution  Amount.  The "Total  Distribution
Amount" for a Payment Date (being the funds  available for  distribution  to the
Securityholders  with  respect  to such  Payment  Date in  accordance  with  the
priorities  described  below)  will be the  sum of the  following  amounts  with
respect to the preceding  Collection Period: (i) all collections on Receivables;
(ii) all  proceeds  received  during  the  Collection  Period  with  respect  to
Receivables that became Liquidated  Receivables  during the Collection Period in
accordance  with  the  Servicer's  customary  servicing  procedures,  net of the
reasonable expenses incurred by the Servicer in connection with such liquidation
and any amounts required by law to be remitted to the Obligor on such Liquidated
Receivable  ("Liquidation Proceeds") in accordance with the Servicer's customary
servicing procedures;  (iii) proceeds from Recoveries with respect to Liquidated
Receivables;  (iv) any amount  withdrawn from the Interest  Reserve  Account for
deposit in the  Collection  Account with respect to such Payment  Date;  and (v)
earnings on investments of funds in the Collection  Account and the  Pre-Funding
Account during the related  Collection  Period,  and (v) the Purchase  Amount of
each  Receivable  that was repurchased by CPS or purchased by the Servicer as of
the last day of the related Collection Period.

         "Liquidated   Receivable"   means  a  Receivable  (i)  which  has  been
liquidated by the Servicer through the sale of the Financed Vehicle, or (ii) for
which the related Financed Vehicle has been repossessed and 90 days have elapsed
since the date of such repossession,  or (iii) as to which an Obligor has failed
to make more than 90% of a scheduled payment of more than ten dollars for 120 or
more days as of the end of a  Collection  Period,  or (iv) with respect to which
proceeds have been received  which, in the Servicer's  judgment,  constitute the
final amounts recoverable in respect of such Receivable.

         "Purchase Amount" means,  with respect to a Receivable,  the amount, as
of the close of business  on the last day of a  Collection  Period,  required to
prepay in full such Receivable under the terms thereof including interest to the
end of the month of purchase.

         "Principal Balance" of a Receivable, as of the close of business on the
last day of a Collection Period,  means the amount financed minus the sum of the
following  amounts  without  duplication:  (i) in the  case  of a Rule  of  78's
Receivable,  that portion of all Scheduled  Receivable  Payments  received on or
prior to such day allocable to principal  using the actuarial or constant  yield
method;  (ii) in the case of a Simple Interest  Receivable,  that portion of all
Scheduled Receivable Payments received on or prior to such day allocable to



                                      S-47

<PAGE>



principal  using the Simple Interest  Method;  (iii) any payment of the Purchase
Amount with respect to the Receivable allocable to principal; (iv) any Cram Down
Loss in  respect  of such  Receivable;  and  (v) any  prepayment  in full or any
partial prepayment applied to reduce the Principal Balance of the Receivable.

         "Recoveries" means, with respect to a Liquidated Receivable, the monies
collected  from whatever  source,  during any  Collection  Period  following the
Collection Period in which such Receivable became a Liquidated  Receivable,  net
of the reasonable  costs of liquidation  plus any amounts  required by law to be
remitted to the Obligor.

         "Scheduled Receivable Payment" means, for any Collection Period for any
Receivable,  the amount  indicated in such  Receivable as required to be paid by
the Obligor in such  Collection  Period  (without giving effect to deferments of
payments granted to Obligors by the Servicer  pursuant to the Sale and Servicing
Agreement  or  any  rescheduling  of  payments  in  any  insolvency  or  similar
proceedings).

         Calculation of Distribution  Amounts.  The Class A Noteholders  will be
entitled to receive the "Noteholders' Distributable Amount" with respect to each
Payment Date. The "Noteholders'  Distributable Amount" with respect to a Payment
Date  will be an  amount  equal to the sum of:  (i) the  "Class  A  Noteholders'
Principal  Distributable  Amount",   consisting  of  the  Class  A  Noteholders'
Percentage  of the  following:  (a)  the  principal  portion  of  all  Scheduled
Receivable  Payments received during the preceding  Collection Period on Rule of
78's  Receivables  and all  payments of  principal  received on Simple  Interest
Receivables during the preceding Collection Period; (b) the principal portion of
all  prepayments  in  full  received  during  the  preceding  Collection  Period
(including  prepayments  in full resulting  from  collections  with respect to a
Receivable received during the preceding  Collection Period (without duplication
of  amounts  included  in (a)  above and (d)  below));  (c) the  portion  of the
Purchase  Amount  allocable to principal of each Receivable that was repurchased
by CPS or purchased by the Servicer as of the last day of the related Collection
Period and, at the option of the [Credit Enhancer] the Principal Balance of each
Receivable  that was  required  to be but was not so  purchased  or  repurchased
(without  duplication of the amounts referred to in (a) and (b) above);  (d) the
Principal  Balance of each Receivable that first became a Liquidated  Receivable
during the  preceding  Collection  Period  (without  duplication  of the amounts
included in (a) and (b) above); and (e) the aggregate amount of Cram Down Losses
with respect to the  Receivables  that shall have occurred  during the preceding
Collection  Period (without  duplication of amounts  included in (a) through (d)
above) (the amounts set forth in (a) through (e), the  "Principal  Distributable
Amount");  (ii)  the  "Class  A  Noteholders'  Interest  Distributable  Amount",
consisting of thirty (30) days' interest at the applicable  Interest Rate on the
principal  balance of each Class of Class A Notes as of the close of business on
the last day of the related Collection Period;  provided,  however,  that on the
first Payment Date, the Class A Noteholders' Interest  Distributable Amount will
include  interest  from and including the Closing Date through and including [ ]
14, 199[ ]; (iii) the Class A Noteholders'  Principal Carryover Shortfall;  (iv)
the  Class  A  Noteholders'  Interest  Carryover  Shortfall;  (v) the  "Class  B
Noteholders'  Principal  Distributable  Amount",   consisting  of  the  Class  B
Noteholders' Percentage of the Principal Distributable Amount; (vi) the "Class B
Noteholders'  Interest  Distributable  Amount",  consisting of thirty (30) days'
interest at the Class B Interest  Rate on the  principal  balance of the Class B
Notes as of the  close of  business  on the last day of the  related  Collection
Period;  provided,  however,  that  on the  first  Payment  Date,  the  Class  B
Noteholders'  Interest  Distributable  Amount  will  include  interest  from and
including the Closing Date through and including [ ] 14, 199[ ]; (vii) the Class
B Noteholders'  Principal Carryover  Shortfall;  (viii) the Class B Noteholders'
Interest Carryover Shortfall;

         On the Final Scheduled Payment Date, the Class A Noteholders' Principal
Distributable  Amount will equal the then outstanding  principal  balance of the
Class A Notes and the Class B Noteholders'  Principal  Distributable Amount will
equal the then outstanding balance of the Class B Notes.

         The "Class A  Noteholders'  Percentage"  will (a) on any  Payment  Date
prior to the Payment Date on which the  principal  amount of the Class A-3 Notes
is reduced  to zero,  be [ %], (b) on the  Payment  Date on which the  principal
amount of the Class A-3 Notes is reduced to zero, be the  percentage  equivalent
of a fraction,  the numerator of which is the principal  amount of the Class A-3
Notes immediately prior to such



                                      S-48

<PAGE>



Payment Date, and the denominator of which is the Principal Distributable Amount
and (c) on any other Payment Date, be 0%.

         The "Class B  Noteholders'  Percentage"  will (a) on any  Payment  Date
prior to the Payment Date on which the principal  amount of the Class B Notes is
reduced to zero, be [ %], (b) on the Payment Date on which the principal  amount
of the Class B Notes is  reduced  to zero,  be the  percentage  equivalent  of a
fraction,  the numerator of which is the  principal  amount of the Class B Notes
immediately  prior to such Payment  Date,  and the  denominator  of which is the
Principal Distributable Amount and (c) on any other Payment Date, be 0%.

         [On each Payment Date on or after the Notes have been paid in full, the
Certificateholders   will  be  entitled  to  receive  the   "Certificateholders'
Distributable  Amount".  The  "Certificateholders'  Distributable  Amount"  with
respect  to a  Payment  Date  will be an  amount  equal to the sum of : (.i) the
"Certificateholders'  Principal  Distributable Amount" in an amount equal to the
Certificateholders'  Percentage of the Principal  Distributable  Amount for such
Payment Date;  (ii) the  "Certificateholders'  Interest  Distributable  Amount",
consisting  of 30 days  interest  at the  Pass-Through  Rate on the  Certificate
Balance as of the last day of the related Collections Period; provided,  however
that on the first Payment Date, the  Certificateholders'  Interest Distributable
Amount will include  interest  from and  including  the Closing Date through and
including [
 ] 14, 199[]; (iii) the Certificateholders'  Principal Carryover Shortfall; plus
(iv) the Certificateholders' Interest Carryover Shortfall.  Distributions to the
Certificateholders  will be paid  to the  extent  of the  portion  of the  Total
Distribution  Amount  remaining  after  payment of items (i) through (vii) under
"-Priority of Distribution Amounts". See "- Distributions" herein.

         On the Final Scheduled Payment Date, the Certificateholders'  Principal
Distributable Amount will equal the then outstanding Certificate Balance.

         The "Certificateholders' Percentage" will be [      %].]

         Priority of  Distribution  Amounts.  On each  Determination  Date,  the
Servicer will calculate the amount to be distributed to the Noteholders.

         On each Payment Date,  the Indenture  Trustee  (based on the Servicer's
determination made on the related  Determination  Date) shall make the following
distributions in the following order of priority:

                              [specify priorities]

         For  purposes  hereof,  the  following  terms shall have the  following
meanings:

         "Class A Noteholders'  Interest  Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the  excess of the Class A  Noteholders'  Interest
Distributable  Amount  for  such  Payment  Date,  plus any  outstanding  Class A
Noteholders'  Interest Carryover Shortfall from the preceding Payment Date, plus
interest on such outstanding Class A Noteholders'  Interest Carryover Shortfall,
to the  extent  permitted  by law,  at the  applicable  Interest  Rate from such
preceding  Payment Date  through the current  Payment  Date,  over the amount of
interest distributed to the Class A Noteholders on such current Payment Date.

         "Class A Noteholders'  Principal Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the excess of the Class A  Noteholders'  Principal
Distributable  Amount  plus  any  outstanding  Class  A  Noteholders'  Principal
Carryover Shortfall from the preceding Payment Date over the amount of principal
distributed to the Class A Noteholders on such current Payment Date.

         "Class B Noteholders'  Interest  Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the  excess of the Class B  Noteholders'  Interest
Distributable  Amount  for  such  Payment  Date,  plus any  outstanding  Class B
Noteholders'  Interest Carryover Shortfall from the preceding Payment Date, plus
interest on such outstanding Class B Noteholders'  Interest Carryover Shortfall,
to the extent permitted by law, at the



                                      S-49

<PAGE>



applicable  Interest Rate from such  preceding  Payment Date through the current
Payment Date, over the amount of interest distributed to the Class B Noteholders
on such current Payment Date.

         "Class B Noteholders'  Principal Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the excess of the Class B  Noteholders'  Principal
Distributable  Amount  plus  any  outstanding  Class  B  Noteholders'  Principal
Carryover Shortfall from the preceding Payment Date over the amount of principal
distributed to the Class B Noteholders on such current Payment Date.

         On the  third  business  day  prior to a Payment  Date,  the  Indenture
Trustee will determine,  based on a certificate from the Servicer, whether there
are amounts sufficient,  after payment of amounts as set forth in the priorities
of  distribution  in the  Indenture,  to  distribute  the  Class A  Noteholders'
Distributable Amount and the Class B Noteholders' Distributable Amount.

         [The Spread Account.  As part of the  consideration for the issuance of
the [Credit Enhancement],  the Seller has agreed to cause to be established with
[ ] (in such capacity, the "Collateral Agent") an account (the "Spread Account")
for the benefit of the [Credit  Enhancer] and the Indenture Trustee on behalf of
the Noteholders.  Any portion of the Total Distribution  Amount remaining on any
Payment  Date  after  payment of all fees and  expenses  due on such date to the
Servicer,  the Standby Servicer,  the Indenture Trustee and the Collateral Agent
and all principal and interest  payments due to the  Noteholders on such Payment
Date,  will be deposited in the Spread Account and held by the Collateral  Agent
for the benefit of the [Credit  Enhancer] and the Indenture Trustee on behalf of
the  Noteholders.  If on any  Payment  Date,  the Total  Distribution  Amount is
insufficient to pay all  distributions  required to be made on such day pursuant
to priorities (i) through (vii) under "-Priority of Distribution Amounts",  then
amounts on deposit in the Spread  Account will be applied to pay the amounts due
on such Payment Date pursuant to such priorities (i) through (vii).

         Amounts  on deposit in the  Spread  Account on any  Payment  Date which
(after all payments required to be made on such Payment Date have been made) are
in excess of the Requisite Amount will be released to the  Certificateholders on
such Payment Date.

         So long as a [Credit  Enhancer]  Default shall not have occurred and be
continuing,  the  [Credit  Enhancer]  will be  entitled  to exercise in its sole
discretion  all  rights  under the master  spread  account  agreement  among the
Seller,  the [Credit  Enhancer],  the Indenture Trustee and the Collateral Agent
(the "Master Spread Account  Agreement")  with respect to the Spread Account and
any  amounts on deposit  therein  and will have no  liability  to the  Indenture
Trustee  or the  Noteholders  for the  exercise  of  such  rights.  The  [Credit
Enhancer] (so long as a [Credit Enhancer] Default shall not have occurred and be
continuing)  may, with the written consent of CPS, the Seller and the Collateral
Agent but without the consent of the Indenture Trustee or any Noteholder, reduce
the Requisite  Amount or modify any term of the Master Spread Account  Agreement
(including  terminating  the Master Spread  Account  Agreement and releasing all
funds on deposit in the Spread  Account).  Because the  Requisite  Amount or the
existence  of the Spread  Account may be modified or  terminated  by the [Credit
Enhancer] as described above, there is no assurance that funds will be available
in the Spread  Account to pay principal of or interest on the Notes in the event
that  collections  on the  Receivables  and other  amounts  available  under the
Indenture are  insufficient to make any distribution of principal of or interest
on the Notes on any Payment Date.

Events of Default

         [Unless  a  [Credit  Enhancer]  Default  shall  have  occurred  and  be
continuing, "Events of Default" under the Indenture will consist of those events
defined in the Insurance Agreement as [Credit  Enhancement] Cross Defaults,  and
will  constitute  an Event of Default  under the  Indenture  only if the [Credit
Enhancer]  shall  have  delivered  to the  Indenture  Trustee a  written  notice
specifying that any such Insurance Agreement Indenture Cross Default constitutes
an Event of Default under the Indenture.  A "[Credit Enhancement] Cross Default"
may result from: (i) a demand for payment under the [Credit  Enhancement];  (ii)
an Insolvency Event (as defined  herein);  (iii) the Trust becomes taxable as an
association (or publicly traded partnership) taxable as



                                      S-50

<PAGE>



a  corporation  for federal or state  income tax  purposes;  (iv) the sum of the
Total  Distribution  Amount with respect to any Payment Date plus the amount (if
any) available from certain  collateral  accounts  maintained for the benefit of
the [Credit  Enhancer] is less than the sum of the amounts  described in clauses
(i) through (vii) under  "Description  of the Trust  Documents -  Distributions"
herein;  and (v) any failure to observe or perform in any  material  respect any
other  covenants,  representation,  warranty or  agreements  of the Trust in the
Indenture,  any certificate or other writing delivered in connection  therewith,
and such failure  continues for 30 days after written  notice of such failure or
incorrect  representation  or  warranty  has  been  given to the  Trust  and the
Indenture Trustee by the [Credit Enhancer].]

         Upon the  occurrence  of an Event of Default,  and so long as a [Credit
Enhancer]  Default  shall  not have  occurred  and be  continuing,  the  [Credit
Enhancer]  will have the right but not the  obligation,  to cause the  Indenture
Trustee to liquidate the Trust Assets, in whole or in part, on any date or dates
following  the  acceleration  of the Notes due to such  Event of  Default as the
[Credit  Enhancer],  in its sole discretion,  shall elect, and to distribute the
proceeds of such liquidation in accordance with the terms of the Indenture.  The
[Credit Enhancer] may not, however, cause the Indenture Trustee to liquidate the
Trust Assets, in whole or in part, if the proceeds of such liquidation would not
be  sufficient  to pay all  outstanding  principal  and accrued  interest on the
Notes, unless such Event of Default arose from a claim being made on the [Credit
Enhancement] or from certain events of bankruptcy,  insolvency,  receivership or
liquidation of the Trust.  Following the occurrence of any Event of Default, the
Indenture  Trustee will continue to submit claims as necessary under the [Credit
Enhancement] for any shortfalls in the scheduled  payments on the Class A Notes,
except that the [Credit Enhancer], in its sole discretion,  may elect to pay all
or any  portion of the  outstanding  amount of the Class A Notes,  plus  accrued
interest thereon. See ["Credit Enhancement"] herein.

Statements to Securityholders

         On each  Payment  Date,  the  Indenture  Trustee will include with each
distribution to each Securityholder of record as of the close of business on the
applicable Record Date and each Rating Agency that is currently rating the Notes
[or the  Certificates] a statement  (prepared by the Servicer) setting forth the
following  information with respect to the preceding  Collection  Period, to the
extent applicable:  (i) the amount of the distribution allocable to principal of
the Notes;  (ii) the amount of the  distribution  allocable  to  interest on the
Notes;  (iii) the Pool  Balance  and the Pool Factor for each Class of Notes [or
the  Certificates]  as of the close of business on the last day of the preceding
Collection Period;  (iv) the aggregate  principal balance of each Class of Notes
[or the  Certificates]  as of the  close  of  business  on the  last  day of the
preceding  Collection  Period,  after  giving  effect to payments  allocated  to
principal  reported under (i) above; (v) the amount of the Servicing Fee paid to
the Servicer  with respect to the related  Collection  Period  (inclusive of the
Standby  Fee),  the amount of any unpaid  Servicing  Fees and the change in such
amount  from  that of the prior  Payment  Date;  (vi) the  amount of the Class A
Noteholders'   Interest  Carryover  Shortfall,   if  applicable,   the  Class  A
Noteholders'  Principal  Carryover  Shortfall,   if  applicable,   the  Class  B
Noteholders'  Interest  Carryover  Shortfall,  if  applicable,  and the  Class B
Noteholders' Principal Carryover Shortfall, if applicable,  on such Payment Date
and the change in such amounts from those on the prior Payment  Date;  (vii) the
amount paid to the Class A Noteholders  under the [Credit  Enhancement] for such
Payment Date;  (viii) the amount  distributable to the [Credit Enhancer] on such
Payment Date; (ix) the aggregate  amount in the Spread Account and the change in
such amount from the previous  Payment Date; (x) the number of  Receivables  and
the  aggregate  gross amount  scheduled to be paid thereon,  including  unearned
finance and other  charges,  for which the related  Obligors are  delinquent  in
making  scheduled  payments between 31 and 59 days and 60 days or more; (xi) the
number and the aggregate  Purchase  Amount of Receivables  repurchased by CPS or
purchased  by the  Servicer;  (xii)  the  cumulative  Principal  Balance  of all
Receivables that have become Liquidated Receivables,  net of Recoveries,  during
the  period  from the  Cutoff  Date to the last  day of the  related  Collection
Period;  and (xiii) the aggregate  Principal  Balance,  weighted average APR and
weighted  average  remaining  term to  maturity  of all  Subsequent  Receivables
transferred to the Trust during the relabeled Collection Period.

         Each amount set forth  pursuant to subclauses  (i),  (ii), (v) and (vi)
above shall be expressed in the  aggregate  and as a dollar amount per $1,000 of
original principal balance of a Note.



                                      S-51

<PAGE>



         Within the prescribed  period of time for tax reporting  purposes after
the end of  each  calendar  year  during  the  term of the  Sale  and  Servicing
Agreement, the Indenture Trustee will mail to each person who at any time during
such calendar year shall have been a Securityholder  and received any payment on
such holder's Securities,  a statement (prepared by the Servicer) containing the
sum of the amounts described in (i), (ii) and (v) above for the purposes of such
Securityholder's  preparation of federal income tax returns. See "Description of
the Notes [and  Certificates]  -  Statements  to  Securityholders"  and "Federal
Income Tax Consequences" in the Prospectus.

Evidence as to Compliance

         The  Sale  and  Servicing   Agreement  will  provide  that  a  firm  of
independent  certified public  accountants will furnish to the Indenture Trustee
and the [Credit Enhancer] on or before July 31 of each year,  beginning July 31,
[ ], a report as to  compliance  by the  Servicer  during the  preceding  twelve
months ended March 31 with certain  standards  relating to the  servicing of the
Receivables (or in the case of the first such  certificate,  the period from the
Cutoff Date to July 31, [ ]).

         The Sale and Servicing  Agreement will also provide for delivery to the
Indenture Trustee and the [Credit Enhancer],  on or before July 31 of each year,
commencing  July 31, [ ] of a  certificate  signed by an officer of the Servicer
stating that the  Servicer  has  fulfilled  its  obligations  under the Sale and
Servicing Agreement throughout the preceding twelve months ended March 31 or, if
there has been a default in the fulfillment of any such  obligation,  describing
each such default (or in the case of the first such certificate, the period from
the Cutoff Date to July 31, [ ]). The Servicer has agreed to give the  Indenture
Trustee and the [Credit Enhancer] notice of any Events of Default under the Sale
and Servicing Agreement.

         Copies  of  such  statements  and   certificates  may  be  obtained  by
Securityholders by a request in writing addressed to the Indenture Trustee.

Certain Matters Regarding the Servicer

         The Sale and Servicing Agreement will provide that the Servicer may not
resign  from its  obligations  and duties as  Servicer  thereunder  except  upon
determination that its performance of such duties is no longer permissible under
applicable  law  and  with  the  consent  of  the  [Credit  Enhancer].  No  such
resignation  will become  effective  until a successor  servicer has assumed the
servicing obligations and duties under the Sale and Servicing Agreement.  In the
event CPS resigns as Servicer or is terminated as Servicer, the Standby Servicer
has  agreed  pursuant  to the  Servicing  Assumption  Agreement  to  assume  the
servicing obligations and duties under the Sale and Servicing Agreement.

         The Sale and Servicing  Agreement will further provide that neither the
Servicer nor any of its directors, officers, employees, and agents will be under
any  liability  to the Trust or the  Noteholders  for  taking  any action or for
refraining from taking any action pursuant to the Sale and Servicing  Agreement,
or for errors in judgment;  provided, however, that neither the Servicer nor any
such person will be  protected  against any  liability  that would  otherwise be
imposed  by reason  of  willful  misfeasance,  bad  faith or  negligence  in the
performance  of duties or by reason of reckless  disregard  of  obligations  and
duties thereunder.  In addition,  the Sale and Servicing  Agreement will provide
that the Servicer is under no obligation to appear in, prosecute,  or defend any
legal action that is not incidental to its servicing  responsibilities under the
Sale and Servicing Agreement and that, in its opinion, may cause it to incur any
expense or liability.

         Under the circumstances  specified in the Sale and Servicing  Agreement
any entity into which the Servicer may be merged or consolidated,  or any entity
resulting from any merger or  consolidation to which the Servicer is a party, or
any entity succeeding to the business of the Servicer which corporation or other
entity in each of the foregoing  cases assumes the  obligations of the Servicer,
will be the successor of the Servicer under the Sale and Servicing Agreement.




                                      S-52

<PAGE>



         The Servicer is retained for an initial term  commencing on the Closing
Date and ending on [ ], which term may be extended in ninety day  increments  by
the [Credit Enhancer].  In the absence of an Event of Default under the Sale and
Servicing  Agreement,  the [Credit Enhancer] has agreed to extend such term. See
"Description of the Notes [and the Certificates] - Certain Matters Regarding the
Servicer" in the Prospectus.

Servicer Termination Events

         Any of the  following  events will  constitute a "Servicer  Termination
Event" under the Sale and Servicing  Agreement:  (i) any failure by the Servicer
to deliver to the Indenture Trustee for distribution to the  Securityholders any
required payment,  which failure continues  unremedied for two Business Days, or
any failure to deliver to the Indenture Trustee the annual accountants'  report,
the annual  statement as to compliance or the statement to the  Securityholders,
in each case,  within  five days of the date it is due;  (ii) any failure by the
Servicer duly to observe or perform in any material  respect any other  covenant
or agreement in the Sale and Servicing  Agreement  which failure  materially and
adversely affects the rights of the related  Securityholders  (without regard to
the  availability  of  funds  from  the  [Credit   Enhancement])  and  continues
unremedied for 30 days after the giving of written notice of such failure (1) to
the Servicer or the Seller,  as the case may be, by the [Credit  Enhancer] or by
the Indenture Trustee, or (2) to the Servicer or the Seller, as the case may be,
and to the Indenture Trustee and the [Credit Enhancer] by the holders of Class A
Notes evidencing not less than 25% of the outstanding  principal  balance of the
Class A Notes;  or, after the Class A Notes have been paid in full,  the holders
of Class B Notes  evidencing  not less  than  25% of the  outstanding  principal
balance of the Class B Notes,  (iii) certain events of insolvency,  readjustment
of debt,  marshaling  of assets and  liabilities,  or similar  proceedings  with
respect  to  the  Servicer  or,  so  long  as  CPS  is  Servicer,  of any of its
affiliates,  and certain actions by the Servicer,  the Seller or, so long as CPS
is Servicer, of any of its affiliates, indicating its insolvency, reorganization
pursuant to bankruptcy proceedings, or inability to pay its obligations;  (iv) a
claim is made under the [Credit Enhancement];  or (v) the occurrence of an Event
of Default under the Insurance Agreement.

Rights Upon Servicer Termination Event

         As  long  as a  Servicer  Termination  Event  remains  unremedied,  (x)
provided no [Credit Enhancer] Default shall have occurred and be continuing, the
[Credit  Enhancer]  in its sole and  absolute  discretion  or (y) if an  [Credit
Enhancer]  Default  shall have  occurred and be  continuing,  then the Indenture
Trustee  or the  holders  of Class A Notes  evidencing  not less than 25% of the
outstanding  principal  balance of the Class A Notes or, after the Class A Notes
have been paid in full,  the holders of Class B Notes  evidencing  not less than
25% of the outstanding principal balance of the Class B Notes, may terminate all
the  rights  and  obligations  of the  Servicer  under  the Sale  and  Servicing
Agreement,  whereupon the Standby Servicer,  or such other successor Servicer as
shall be or have been  appointed  by the  [Credit  Enhancer]  (or, if an [Credit
Enhancer]  Default  shall have  occurred  and be  continuing,  by the  Indenture
Trustee, the Class A Noteholders or the Class B Noteholders, as described above)
will succeed to all the responsibilities, duties and liabilities of the Servicer
under the Sale and Servicing Agreement;  provided,  however, that such successor
Servicer  shall  have no  liability  with  respect to any  obligation  which was
required to be  performed  by the  predecessor  Servicer  prior to the date such
successor Servicer becomes the Servicer or the claim of a third party (including
a  Securityholder)  based on any alleged  action or inaction of the  predecessor
Servicer as Servicer.

         ["Credit  Enhancer  Default" shall mean any one of the following events
shall have occurred and be continuing: (i) the [Credit Enhancer] fails to make a
payment  required under the [Credit  Enhancement]  in accordance with its terms;
(ii) the  [Credit  Enhancer]  (A) files any  petition or  commences  any case or
proceeding  under any provision or chapter of the United States  Bankruptcy Code
or any other similar  federal or state law relating to  insolvency,  bankruptcy,
rehabilitation,  liquidation or  reorganization,  (B) makes a general assignment
for the benefit of its creditors, or (C) has an order for relief entered against
it under the United States Bankruptcy Code or any other similar federal or state
law  relating  to  insolvency,   bankruptcy,   rehabilitation,   liquidation  or
reorganization  which is final and nonappealable;  or (iii) a court of competent
jurisdiction, the New York Department of Insurance or other competent regulatory
authority enters a final



                                      S-53

<PAGE>



and nonappealable order, judgment or decree (A) appointing a custodian, trustee,
agent or receiver for the [Credit  Enhancer] or for all or any material  portion
of its  property or (B)  authorizing  the taking of  possession  by a custodian,
trustee, agent or receiver of the [Credit Enhancer] (or the taking of possession
of all or any material portion of the property of the [Credit Enhancer]).]

Waiver Of Past Defaults

         With  respect to the  Trust,  subject to the  approval  of the  [Credit
Enhancer],  the  holders  of  Class  A Notes  evidencing  more  than  50% of the
outstanding principal balance of the Class A Notes (the "Class A Note Majority")
or, after the Class A Notes have been paid in full, the holders of Class B Notes
evidencing  more than 50% of the  outstanding  principal  balance of the Class B
Notes (the "Class B Note Majority") may, on behalf of all Noteholders  waive any
default by the Servicer in the performance of its obligations under the Sale and
Servicing  Agreement  and its  consequences,  except a  default  in  making  any
required  deposits to or payments  from any of the Trust  Accounts in accordance
with  the  Sale  and  Servicing  Agreement.  No such  waiver  shall  impair  the
Noteholders' rights with respect to subsequent defaults.

                               CREDIT ENHANCEMENT

                       [Description of Credit Enhancement]

                               THE CREDIT ENHANCER

                        [Description of Credit Enhancer]

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

         In all states in which the Receivables have been originated, a security
interest  in  automobiles,  light  trucks,  vans and  minivans is  perfected  by
notation of the secured party's lien on the vehicles's  certificate of title and
the filing of the certificate of title with the state motor vehicle department.

         The Contracts representing the [Affiliated Originator] Receivables name
[Affiliated  Originator]  as  obligee  and as  the  secured  party.  [Affiliated
Originator]  also  takes all  actions  necessary  under the laws of the state in
which the  financed  vehicle is located  to  perfect  [Affiliated  Originator's]
security interest in the Financed Vehicle, including, where applicable, having a
notation of its lien recorded on such  vehicle's  certificate of title and filed
with the state motor vehicle department.

         Pursuant   to  the   [Affiliated   Purchase   Agreement],   [Affiliated
Originator]  will sell and assign to the Seller its  interests  in the  Financed
Vehicles securing the [Affiliated Originator]  Receivables,  and pursuant to the
Trust Agreement,  the Seller will assign its interests in such Financed Vehicles
to the Trustee.  However,  because of the administrative burden and expense, the
certificates  of  title  for the  Financed  Vehicles  securing  the  [Affiliated
Originator]  Receivables  will  not  be  amended  or  reissued  to  reflect  the
assignment  thereof to the  Seller,  nor will the  certificates  of title to any
Financed  Vehicles   (including  those  securing  the  [Affiliated   Originator]
Receivables)  be amended or reissued  to  identify  the Trust as the new secured
party on the  certificate  of  title  relating  to the  Financed  Vehicles.  The
Indenture  provides  that  the  Indenture  Trustee,   however,   will  hold  any
certificates  of title  relating  to the  Financed  Vehicles  in its  possession
pursuant to the Indenture.

         In most states, an assignment such as that under the Sale and Servicing
Agreement and such as that under the Purchase Agreement and [Affiliated Purchase
Agreement] is an effective  conveyance of a security  interest without amendment
of any lien noted on a vehicle's  certificate of title and the assignee succeeds
thereby to the assignor's rights as secured party. By not identifying the Seller
as the secured  party on the  certificates  of title for the  Financed  Vehicles
securing the [Affiliated Originator]  Receivables,  the security interest of the
Seller (and,  therefore,  the security  interest of the Trust) could be defeated
through fraud or negligence on the part of [Affiliated  Originator].  Similarly,
by not identifying the Trust as the secured party



                                      S-54

<PAGE>



on the certificate of title, the security  interest of the Trust in the Financed
Vehicle  could  be  defeated  through  fraud  or  negligence  on the part of the
Servicer.  In the absence of fraud or forgery by the vehicle owner, the Servicer
or  (with  respect  to  [Affiliated  Originator]  Receivables)  [the  Affiliated
Originator], or administrative error by state or local agencies, the notation of
[Affiliated  Originator's]  lien on the  certificates  of title for the Financed
Vehicles  financed  under  the  [Affiliated  Originator]  Receivables,  and  the
notation  of CPS's  lien on the  certificates  of title for all  other  Financed
Vehicles,  will be  sufficient  to  protect  the  Trust  against  the  rights of
subsequent  purchasers  of a vehicle or  subsequent  lenders who take a security
interest in a vehicle securing a Receivable.  If there are any Financed Vehicles
as to which CPS or  [Affiliated  Originator]  failed to obtain and assign to the
Seller or the Trust a perfected security interest,  the security interest of CPS
or  [Affiliated  Originator],  as  applicable,  would be  subordinate  to, among
others, subsequent purchasers of such Financed Vehicles and holders of perfected
security interests therein. Such a failure,  however,  would constitute a breach
of the  warranties  of CPS  under the  Purchase  Agreement  and would  create an
obligation of CPS to  repurchase  the related  Receivables  unless the breach is
cured.  The Seller  will assign its rights  pursuant  to the Sale and  Servicing
Agreement  to the Trust.  See  "Description  of the Trust  Documents  - Sale and
Assignment  of   Receivables;   Subsequent   Receivables"   in  this  Prospectus
Supplement.

                         FEDERAL INCOME TAX CONSEQUENCES

         In the opinion of Federal Tax Counsel,  for Federal income tax purposes
the Class A Notes will be  characterized  as debt,  the Class B Notes  should be
characterized as debt (but if not  characterized as debt, the Class B Notes will
be  characterized  as  interests  in a  partnership),  and the Trust will not be
characterized  as an association (or publicly traded  partnership)  taxable as a
corporation.  Each Noteholder,  by the acceptance of a Note, will agree to treat
the Notes as indebtedness  for Federal income tax purposes.  See "Federal Income
Tax  Consequences" in the Prospectus for additional  information  concerning the
application of Federal income tax laws to the Trust and the Notes.

                              ERISA CONSIDERATIONS

         Section 406 of the Employee  Retirement Income Security Act of 1974, as
amended   ("ERISA"),   and  Section  4975  of  the  Code   prohibit  a  pension,
profit-sharing  or  other  employee  benefit  plan,  as  well  as an  individual
retirement  account and a Keogh plan (each a "Benefit  Plan"),  from engaging in
certain  transactions with persons that are "parties in interest" under ERISA or
"disqualified  persons"  under the Code with  respect to such  Benefit  Plan.  A
violation of these "prohibited transaction" rules may result in an excise tax or
other penalties and liabilities under ERISA and the Code for such persons or the
fiduciaries  of the Benefit  Plan.  In addition,  Title I of ERISA also requires
fiduciaries  of a Benefit  Plan  subject to ERISA to make  investments  that are
prudent, diversified and in accordance with the governing plan documents.

         Certain transactions  involving the Trust might be deemed to constitute
prohibited  transactions under ERISA and the Code with respect to a Benefit Plan
that  purchased  Class A-2 Notes if assets of the Trust were deemed to be assets
of the Benefit Plan. Under a regulation  issued by the United States  Department
of Labor (the  "Regulation"),  the assets of the Trust  would be treated as plan
assets  of a  Benefit  Plan for the  purposes  of ERISA and the Code only if the
Benefit  Plan  acquired  an  "equity  interest"  in the  Trust  and  none of the
exceptions  contained in the Regulation was  applicable.  An equity  interest is
defined under the  Regulation as an interest  other than an instrument  which is
treated as indebtedness  under applicable local law and which has no substantial
equity  features.  Although there is little guidance on the subject,  the Seller
believes  that,  at the time of their  issuance,  the Notes should be treated as
indebtedness  of the Trust without  substantial  equity features for purposes of
the Regulation.  This  determination  is based in part upon the traditional debt
features of the Notes,  including the  reasonable  expectation  of purchasers of
Notes  that the  Notes  will be  repaid  when  due,  as well as the  absence  of
conversion  rights,  warrants  and  other  typical  equity  features.  The  debt
treatment of the Notes for ERISA  purposes  could  change if the Trust  incurred
losses.




                                      S-55

<PAGE>



         However,  without  regard to whether the Notes are treated as an equity
interest for purposes of the Regulation,  the acquisition or holding of Notes by
or on behalf of a Benefit Plan could be  considered to give rise to a prohibited
transaction  if the Trust,  the Seller,  the Servicer or the Owner Trustee is or
becomes a party in  interest  or a  disqualified  person  with  respect  to such
Benefit Plan. Certain exemptions from the prohibited  transaction rules could be
applicable  to the purchase and holding of Notes by a Benefit Plan  depending on
the type and  circumstances of the plan fiduciary making the decision to acquire
such Notes.  Included among these exemptions are:  Prohibited  Transaction Class
Exemption  ("PTCE")  90-1,  regarding  investments  by insurance  company pooled
separate  accounts;   PTCE  91-38,  regarding  investments  by  bank  collective
investment funds; and PTCE 84-14,  regarding transactions effected by "qualified
professional asset managers." By acquiring a Note, each purchaser will be deemed
to represent  that either (i) it is not acquiring the Notes with the assets of a
Benefit  Plan;  or (ii) the  acquisition  of the  Notes  will not give rise to a
nonexempt  prohibited  transaction under Section 406(a) of ERISA or Section 4975
of the Code.

         [The  Certificates  may not be acquired by (a) an employee benefit plan
(as defined in Section 3(3) of ERISA) that is subject to the provisions of Title
I of ERISA,  (b) a plan  described in Section  4975(e)(1) of the Code or (c) any
entity  whose  underlying  assets  include  plan  assets  by  reason of a plan's
investment  in  the  entity.   By  its   acceptance  of  a   Certificate,   each
Certificateholder  will be deemed to have  represented  and warranted that it is
not subject to the foregoing  limitation.  For additional  information regarding
treatment of the  Certificates  under ERISA, see "ERISA  Considerations"  in the
accompanying Prospectus.

         Employee  benefit  plans  that are  governmental  plans (as  defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements,  however governmental plans may be
subject to comparable state law restrictions.]

         A plan fiduciary  considering  the purchase of Notes should consult its
legal  advisors  regarding  whether  the assets of the  related  Trust  would be
considered plan assets,  the possibility of exemptive relief from the prohibited
transaction rules and other issues and their potential consequences.

                                  UNDERWRITING

         Under  the  terms  and  subject  to  the  conditions  contained  in  an
underwriting agreement dated [ ], (the "Underwriting  Agreement") among CPS, the
Seller, and [ ] (the  "Underwriter"),  the Seller has agreed to cause the Seller
to sell to the  Underwriter,  and the Underwriter has agreed to purchase,  Notes
[and Certificates] in the following respective amounts:


Underwriter                                                    Principal Amount



                                                               ----------------
Total....................................................      ================



         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriter are subject to certain conditions precedent and that the Underwriter
will purchase all the Notes offered hereby if any of such Notes are purchased.

         CPS and the  Seller  have  been  advised  by the  Underwriter  that the
Underwriter  proposes  to offer  the  Securities  from  time to time for sale in
negotiated  transactions or otherwise, at varying prices to be determined at the
time of sale.  The  Underwriter  may effect  such  transactions  by selling  the
Securities to or through  dealers and such dealers may receive  compensation  in
the form of underwriting discounts,



                                      S-56

<PAGE>



concessions or commissions from the Underwriter and any purchasers of Securities
for  whom  they  may  act as  agents.  The  Underwriter  and  any  dealers  that
participate  with the  Underwriter in the  distribution of the Securities may be
deemed to be underwriters, and any discounts or commissions received by them and
any profit on the resale of Securities by them may be deemed to be  underwriting
discounts or commissions, under the Securities Act.

         The  Securities  are a new  issue  of  securities  with no  established
trading  market.  The Underwriter has advised CPS and the Seller that it intends
to act as a market maker for the  Securities.  However,  the  Underwriter is not
obligated  to do so and may  discontinue  any market  making at any time without
notice.  No assurance can be given as to the liquidity of any trading market for
the Securities.

         CPS and the Seller have agreed to  indemnify  the  Underwriter  against
certain  liabilities,  including civil  liabilities under the Securities Act, or
contribute to payments which the  Underwriter may be required to make in respect
thereof.

                                 LEGAL OPINIONS

         Certain legal matters  relating to the  Securities  will be passed upon
for CPS and the Underwriter by Mayer, Brown & Platt, New York, New York.



                                      S-57

<PAGE>


                                 INDEX OF TERMS

         Set forth below is a list of the defined terms used in this  Prospectus
Supplement  and the pages on which the  definitions  of such  terms may be found
herein.


"Actuarial Receivables"....................................................S-37
"Alpha Program"   .........................................................S-25
"Benefit Plan"    ...................................................S-18, S-55
"Business Day"    ..........................................................S-7
"Cede"            ...................................................S-17, S-43
"Certificate Owners".................................................S-17, S-42
"Certificate Prepayment Amount"......................................S-13, S-42
"Certificate Prepayment Premium"...........................................S-13
"Certificateholders' Distributable Amount".................................S-49
"Certificateholders' Interest Distributable Amount"........................S-42
"Certificateholders' Percentage"...........................................S-49
"Certificateholders' Principal Distributable Amount".................S-42, S-49
"Certificates"    .....................................................S-1, S-4
"Class A Noteholders' Interest Distributable Amount".......................S-48
"Class A Noteholders' Principal Distributable Amount"...........S-9, S-40, S-48
"Class A Notes"   ..........................................................S-1
"Class A-1 Interest Rate"...................................................S-8
"Class A-1 Noteholders"...............................................S-8, S-39
"Class A-1 Notes" ..........................................................S-1
"Class A-2 Interest Rate"...................................................S-8
"Class A-2 Noteholders".....................................................S-8
"Class A-2 Notes" ..........................................................S-1
"Class A-1 Holdback Amount"................................................S-46
"Class A-1 Pool Factor"....................................................S-38
"Class A-2 Pool Factor"....................................................S-38
"Class A-3 Interest Rate"...................................................S-8
"Class A-3 Noteholders"....................................................S-39
"Class A-3 Notes" .....................................................S-1, S-4
"Class A-3 Pool Factor"....................................................S-38
"Class B Noteholders".................................................S-8, S-39
"Class B Noteholders' Interest Distributable Amount".......................S-48
"Class B Noteholders' Principal Distributable Amount"...........S-9, S-40, S-48
"Class B Notes"   .....................................................S-1, S-4
"Closing Date"    ..........................................................S-4
"Collateral Agent".........................................................S-50
"Collection Account".......................................................S-45
"Collection Period"........................................................S-10
"Commission"      ..........................................................S-2
"Contracts"       .........................................................S-24
"CPS Receivables" ..........................................................S-5
"CPS"             ..........................................................S-4
"Cutoff Date"     ..........................................................S-5
"Dealer Agreements"........................................................S-24
"Dealers"         .........................................................S-24
"Delta Program"   .........................................................S-25
"Determination Date".......................................................S-47
"Distribution Account".....................................................S-45
"DTC"             ..............................................S-2, S-17, S-39



                                      S-i

<PAGE>


                             INDEX OF TERMS (cont.)

"ERISA"           .........................................................S-55
"Events of Default"........................................................S-50
"Exchange Act"    ..........................................................S-2
"Financed Vehicles".........................................................S-5
"First Time Buyer Program".................................................S-25
"Funding Period"  ..........................................................S-7
"holders"         .............................................S-17, S-39, S-42
"IFCs"            ..........................................................S-5
"Indenture Trustee".........................................................S-1
"Indenture"       .....................................................S-1, S-4
"Index Maturity"  .........................................................S-40
"Insurance Agreement"......................................................S-19
"Interest Rate"   ..........................................................S-8
"Interest Reserve Account"............................................S-7, S-46
"Issuer"          ..........................................................S-4
"LIBOR Determination Date".................................................S-40
"Liquidated Receivable"....................................................S-47
"Liquidation Proceeds".....................................................S-47
"Lock-Box Account"...................................................S-16, S-45
"Lock-Box Bank"   .........................................................S-16
"Lock-Box Processor".......................................................S-16
"Mandatory Prepayment"...............................................S-13, S-42
"Mandatory Redemption"...............................................S-11, S-41
"Master Spread Account Agreement"..........................................S-50
"Note Owners"     ...................................................S-17, S-39
"Note Prepayment Amount".............................................S-11, S-41
"Note Prepayment Premium"..................................................S-11
"Noteholders"     ..............................................S-7, S-17, S-39
"Noteholders' Distributable Amount"........................................S-48
"Notes"           ..........................................................S-1
"Obligors"        .........................................................S-24
"Original Pool Balance".....................................................S-5
"Owner Trustee"   ..........................................................S-1
"Participants"    .........................................................S-43
"Pass-Through Rate"........................................................S-12
"Payment Date"    ..........................................................S-7
"Pool Balance"    .........................................................S-38
"Post Office Box" .........................................................S-16
"prepayments"     .........................................................S-37
"Pre-Funded Amount".........................................................S-7
"Pre-Funding Account".......................................................S-7
"Principal Balance"........................................................S-47
"Principal Distributable Amount".....................................S-10, S-48
"PTCE"            .........................................................S-56
"Purchase Amount" .........................................................S-47
"Receivables"     ..........................................................S-5
"Record Date"     .........................................................S-15
"Recoveries"      .........................................................S-48
"Reference Banks" .........................................................S-40
"Registration Statement"....................................................S-2
"Regulation"      .........................................................S-55



                                      S-ii

<PAGE>


                             INDEX OF TERMS (cont.)

"Requisite Amount".........................................................S-15
"Requisite Reserve Amount".................................................S-46
"Rule of 78's Receivables".................................................S-37
"Scheduled Receivable Payment".............................................S-48
"Securities Act"  ..........................................................S-2
"Securities"      .....................................................S-1, S-4
"Securityholders" .........................................................S-12
"Seller"          .....................................................S-1, S-4
"Servicer Termination Event"...............................................S-53
"Servicer"        ..........................................................S-4
"Servicing Assumption Agreement"...........................................S-17
"Servicing Fee Rate".......................................................S-17
"Servicing Fee"   .........................................................S-46
"Simple Interest Receivables"..............................................S-37
"Spread Account"  .........................................................S-50
"Standard Program".........................................................S-25
"Standby Fee"     .........................................................S-17
"Standby Servicer"...................................................S-17, S-39
"Sub-Prime Borrowers"......................................................S-24
"Subsequent Closing Date"...................................................S-6
"Subsequent Cutoff Date"....................................................S-6
"Subsequent Receivables"....................................................S-6
"Subsequent Transfer Agreement"............................................S-19
"Telerate Page 3750".......................................................S-40
"Total Distribution Amount"................................................S-47
"Trust Agreement" ..........................................................S-4
"Trust Assets"    ..........................................................S-5
"Trust"           .....................................................S-1, S-4
"UCC"             .........................................................S-45
"Underwriter"     .........................................................S-56
"Underwriting Agreement"...................................................S-56
"[Affiliate Purchase Agreement]"...........................................S-44
"[Affiliated Originator] Receivables".................................S-5, S-15
"[Credit Enhancement] Cross Default".......................................S-50







S-iii

<PAGE>




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

         No person has been  authorized  in  connection  with the offering  made
hereby to give any  information or to make any  representation  not contained in
this  Prospectus  Supplement  or the  Prospectus  and,  if given  or made,  such
information or representation  must not be relied upon as having been authorized
by CPS,  the  Seller or any  Underwriter.  This  Prospectus  Supplement  and the
Prospectus do not constitute an offer to sell or a  solicitation  of an offer to
buy any of the  securities  offered  hereby  to any  person  or by anyone in any
jurisdiction in which it is unlawful to make such offer or solicitation. Neither
the delivery of this  Prospectus  Supplement or the Prospectus nor any sale made
hereunder  shall,  under any  circumstances,  create  any  implication  that the
information  contained  herein is correct as of any date  subsequent to the date
hereof.

                                   -----------




                                      S-iv

<PAGE>



                                TABLE OF CONTENTS

                                                                           Page


                              Prospectus Supplement

Available Information........................................................S-2
Incorporation of Certain Documents by Reference..............................S-2
Reports to Securityholders...................................................S-2
Summary  ....................................................................S-4
Risk Factors................................................................S-19
Formation of the Trust......................................................S-23
The Trust Assets............................................................S-24
Cps's Automobile Contract Portfolio.........................................S-24
The Receivables Pool........................................................S-31
Yield Considerations........................................................S-37
Pool Factors and Other Information..........................................S-38
Use of Proceeds.............................................................S-38
The Seller and Cps..........................................................S-38
The Standby Servicer........................................................S-39
Description of the Notes....................................................S-39
Description of the Certificates.............................................S-42
Registration of Notes and Certificates......................................S-43
Description of the Trust Documents..........................................S-43
Credit Enhancement..........................................................S-54
the Credit Enhancer.........................................................S-54
Certain Legal Aspects of the Receivables....................................S-54
Federal Income Tax Consequences.............................................S-55
Erisa Considerations........................................................S-55
Underwriting................................................................S-56
Legal Opinions..............................................................S-57
Index of Terms...............................................................S-i



                                   Prospectus


Prospectus Supplement....................................................      2
Available Information....................................................      2
Incorporation of Certain Documents by Reference..........................      2
Reports to Noteholders...................................................      3
Summary of Terms.........................................................      4
Risk Factors.............................................................     10
Formation of the Trust...................................................     16
The Trust Assets.........................................................     16
Acquisition of Receivables by the Seller.................................     17
The Receivables..........................................................     18
CPS's Automobile Contract Portfolio......................................     20
Pool Factors.............................................................     20
Use of Proceeds..........................................................     21
The Seller and CPS.......................................................     21
Description of the Certificates..........................................     22




                                       S-v

<PAGE>



Certain Information Regarding the Certificates...........................     23
Description of the Trust Documents.......................................     31
Certain Legal Aspects of the Receivables.................................     40
Federal Income Tax Consequences..........................................     43
ERISA Considerations.....................................................     47
Methods of Distribution..................................................     47
Legal Opinions...........................................................     48
Financial Information....................................................     48
Additional Information...................................................     48
Defined Terms............................................................     49

                                   -----------

         Until 90 days after the date of this Prospectus Supplement, all dealers
effecting  transactions  in the  Certificates  offered  hereby,  whether  or not
participating in this  distribution,  may be required to deliver this Prospectus
Supplement and the Prospectus.  This is in addition to the obligation of dealers
to  deliver  this  Prospectus  Supplement  and the  Prospectus  when  acting  as
Underwriters and with respect to their unsold allotments or subscriptions.

                                      [$ ]
                        CPS AUTO RECEIVABLES TRUST 199[ ]
                                [ %] ASSET-BACKED
                                      NOTES
                              CPS RECEIVABLES CORP.
                                    (SELLER)
                               CONSUMER PORTFOLIO
                                 SERVICES, INC.
                                   (SERVICER)

                                        -

                              PROSPECTUS SUPPLEMENT

                                        -

[UNDERWRITER]




                                   [ ], 199[ ]





                                      S-vi

<PAGE>



Prospectus Supplement
To Prospectus Dated August [   ], 1997

                                      [$ ]
                        CPS Auto Receivables Trust 1997-3
                     [$ ][ %] Asset-Backed Notes, Class A-1
                     [$ ][ %] Asset-Backed Notes, Class A-2
                     [$ ][ %] Asset-Backed Notes, Class A-3
                              CPS Receivables Corp.
                                    (Seller)
                        Consumer Portfolio Services, Inc.
                                   (Servicer)
                                     -------

         CPS Auto Receivables Trust 1997-3 (the "Trust") will be formed pursuant
to a Trust  Agreement to be dated as of August [ ], 1997 between CPS Receivables
Corp.,  as  seller  (the  "Seller"),  and [ ],  as  owner  trustee  (the  "Owner
Trustee"). The [ %] Asset Backed Notes, Class A-1 (the "Class A-1 Notes"), the [
%]  Asset-Backed  Notes,  Class  A-2  (the  "Class  A-2  Notes")  and  the  [ %]
Asset-Backed  Notes,  Class A-3 (the "Class A-3 Notes",  and,  together with the
Class  A-1 Notes and Class A-2  Notes,  the  "Class A Notes")  the Asset  Backed
Notes,  Class B (the "Class B Notes"),  and, together with the Class A Notes and
the Class B Notes,  the "Notes"),  will be issued  pursuant to an Indenture (the
"Indenture")  to be dated as of August [ ], 1997  between  the Trust and Norwest
Bank Minnesota, National Association, as indenture trustee (in such capacity,
   
         the "Indenture Trustee").  The rights of Class B Noteholders to receive
payments of principal  and/or  interest  will be  subordinated  to the rights of
Class A Noteholders to the extent described  herein.  Only the Class A Notes are
offered hereby.
    
                                     -------

   
         The  Trust  Assets  will  include  a pool of  retail  installment  sale
contracts (including contracts  representing  obligations of Sub-Prime Borrowers
(as defined herein)) and all rights  thereunder,  certain monies due or received
thereunder,  security  interests in the new and used automobiles,  light trucks,
vans and minivans  securing the  Receivables (as defined  herein),  certain bank
accounts and the proceeds thereof, amounts on deposit in the Pre-Funding Account
(as defined herein) and the Interest Reserve Account (as defined herein) and the
proceeds  thereof,  the  Policy  with  respect  to the  Notes,  and the right of
Consumer Portfolio Services,  Inc. ("CPS") to receive certain insurance proceeds
and certain other property, as more fully described herein. The Receivables will
be purchased by the Seller from CPS and from CPS's subsidiary,  Samco Acceptance
Corp. ("Samco") on or prior to the date of the issuance of the Notes.

         It is  intended  that from time to time on or before [ ] the Trust will
purchase from the Seller (or Samco) additional retail installment sale contracts
having an aggregate principal balance of up to $[ ] with funds on deposit in the
Pre-Funding Account (as defined herein).

                                     ______

    


         The Underwriters  have agreed to purchase from the Seller the Class A-1
Notes at a purchase  price  equal to [ %] of the  principal  amount of Class A-1
Notes,  the Class A-2 Notes at a purchase  price equal to [ %] of the  principal
amount of Class A- 2 Notes and the Class A-3 Notes at a purchase  price equal to
[ %] of the  principal  amount of Class A-2 Notes,  in each case  subject to the
terms and conditions set forth in the Underwriting  Agreement referred to herein
under  "Underwriting".  The aggregate  proceeds to the Seller,  after  deducting
expenses payable by the Seller, estimated at [$ ] will be [$ ].

                                     -------

         The  Underwriters  propose to offer the Class A Notes from time to time
in negotiated  transactions or otherwise,  at varying prices to be determined at
the  time  of  sale.  For  further  information  with  respect  to the  plan  of
distribution  and any  discounts,  commissions  or  profits  that may be  deemed
underwriting discounts or commissions, see "Underwriting" herein.

                                     -------

   
         Full and timely payment of the Scheduled  Payments (as defined  herein)
in  respect of the Class A Notes on each  Payment  Date is  unconditionally  and
irrevocably  guaranteed  pursuant to a financial  guaranty insurance policy (the
"Policy") to be issued by:
    

                                   [FSA Logo]
                                     -------

                 For a discussion of certain factors relating to
                   the transaction, see "Risk Factors" at page
                   S-15 herein and page 15 in the accompanying
                                   prospectus.

                                     -------


THE NOTES REPRESENT OBLIGATIONS OF THE TRUST ONLY AND DO NOT REPRESENT INTERESTS
  IN OR OBLIGATIONS OF THE SELLER, THE SERVICER OR ANY AFFILIATE THEREOF. THE
   NOTES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE
    COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY REPRESENTATION
                     TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                     -------

   
The Class A Notes are offered hereby by the Underwriters  when, as and if issued
by the Trust,  delivered to and accepted by them and subject to the right of the
Underwriters  to  reject  any  order in whole or in part.  It is  expected  that
delivery  of the Class A Notes will be made on or about  August [ ], 1997,  only
through The  Depository  Trust  Company,  Cedel Bank  societe  anonyme,  and the
Euroclear System.
    




                                                                S-1

<PAGE>



   
PaineWebber Incorporated                         BlackDiamond Securities, LLC
    

           The date of this Prospectus Supplement is August [ ], 1997.



                                                                S-2

<PAGE>




                              AVAILABLE INFORMATION

         CPS  has  filed  with  the  Securities  and  Exchange  Commission  (the
"Commission")  a  Registration  Statement  (together  with  all  amendments  and
exhibits thereto,  referred to herein as the "Registration Statement") under the
Securities  Act of 1933, as amended (the  "Securities  Act") with respect to the
Notes offered pursuant to this Prospectus  Supplement.  For further information,
reference  is made to the  Registration  Statement  which may be  inspected  and
copied at the public  reference  facilities  maintained by the Commission at 450
Fifth Street,  N.W.,  Washington,  D.C. 20549; and at the Commission's  regional
office at 500 West Madison, 14th Floor, Chicago,  Illinois 60661 and Seven World
Trade Center,  13th Floor, New York, New York 10048.  Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at prescribed  rates.  The
Commission also maintains a web site at  http://www.sec.gov  containing reports,
proxy  statements,   information  statements  and  other  information  regarding
registrants,  including CPS, that file electronically  with the Commission.  The
Servicer,  on behalf of the Trust,  will also file or cause to be filed with the
Commission  such  periodic  reports  as may be  required  under  the  Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and the  rules and
regulations  of the Commission  thereunder.  Upon the receipt of a request by an
investor who has received an electronic  Prospectus  Supplement  and  Prospectus
from the  Underwriters  (as  defined  herein)  or a request  by such  investor's
representative  within the period during which there is an obligation to deliver
a Prospectus Supplement and Prospectus, CPS, the Seller or the Underwriters will
promptly deliver, or cause to be delivered,  without charge, a paper copy of the
Prospectus Supplement and Prospectus.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents   subsequently   filed  by  CPS  with  the  Registration
Statement,  either on its own behalf or on behalf of the Trust,  relating to the
Notes, with the Commission  pursuant to Section 13(a), 13(c), 14 or 15(d) of the
Exchange  Act,  after the date of this  Prospectus  Supplement  and prior to the
termination of the offering of the Notes offered  hereby,  shall be deemed to be
incorporated by reference in this Prospectus Supplement and to be a part of this
Prospectus  Supplement  from  the  date of the  filing  of such  documents.  Any
statement  contained  herein  or in a  document  incorporated  or  deemed  to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for  purposes  of this  Prospectus  Supplement  to the extent  that a  statement
contained herein or in any other subsequently filed document which also is or is
deemed to be  incorporated  by  reference  herein,  modifies  or  replaces  such
statement.  Any such  statement so modified or  superseded  shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

         In addition to the documents  described  above and in the  accompanying
Prospectus  under  "Incorporation  of  Certain  Documents  by  Reference",   the
consolidated  financial  statements of Financial Security Assurance Inc. and its
Subsidiaries included in, or as exhibits to, the following documents, which have
been filed with the  Commission by Financial  Security  Assurance  Holdings Ltd.
("Holdings"),   are  hereby   incorporated   by  reference  in  this  Prospectus
Supplement:

         (a) Annual Report on Form 10-K for the period ended December 31, 1996,




                                                        S-3

<PAGE>



         (b) Quarterly Report on Form 10-Q for the period ended June 30, 1997,

         All  financial   statements  of  Financial   Security   Assurance  Inc.
("Financial  Security") and Subsidiaries included in documents filed by Holdings
pursuant to Section 13(a),  13(c), 14 or 15(d) of the Exchange Act subsequent to
the date of this  Prospectus  Supplement  and  prior to the  termination  of the
offering of the Notes shall be deemed to be  incorporated by reference into this
Prospectus  Supplement  and to be a part  hereof  from the  respective  dates of
filing of such documents.

         The Seller on behalf of the Trust hereby  undertakes that, for purposes
of  determining  any  liability  under the  Securities  Act,  each filing of the
Trust's annual report pursuant to Section 13(a) or 15(d) of the Exchange Act and
each filing of the financial  statements of Financial Security included in or as
an exhibit to the annual report of Holdings  filed  pursuant to Section 13(a) or
15(d) of the Exchange Act that is incorporated by reference in the  Registration
Statement  shall be deemed to be a new  registration  statement  relating to the
Class A Notes  offered  hereby,  and the  offering of such Class A Notes at that
time shall be deemed to be the initial bona fide offering thereof.

         CPS will provide  without charge to each person to whom this Prospectus
Supplement is delivered,  on the written or oral request of such person,  a copy
of any or all of the  documents  referred  to  above  that  have  been or may be
incorporated by reference in this Prospectus  Supplement (not including exhibits
to the information  that is  incorporated by reference  unless such exhibits are
specifically incorporated by reference into the information that this Prospectus
Supplement  incorporates).  Written  requests for such copies should be directed
to:  Consumer  Portfolio  Services,  Inc.,  2  Ada,  Irvine,  California  92618,
Attention:  Jeffrey P.  Fritz.  Telephone  requests  for such  copies  should be
directed to Consumer Portfolio Services, Inc. at (714) 753-6800.


                             REPORTS TO NOTEHOLDERS

         Unless  and  until  Definitive  Notes  are  issued,   periodic  reports
containing  information  concerning  the  Receivables  will be  prepared  by the
Servicer  and sent on behalf of the Trust only to Cede & Co.,  as nominee of The
Depository  Trust  Company  ("DTC")  and  registered  holder of the Notes.  Such
reports will not constitute  financial  statements  prepared in accordance  with
generally  accepted  accounting  principles.  The  Servicer  will  file with the
Commission such periodic reports as are required under the Exchange Act, and the
rules  and  regulations  thereunder  and  as  are  otherwise  agreed  to by  the
Commission.  Copies of such  periodic  reports may be  obtained  from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549, at prescribed rates.



                                                        S-4

<PAGE>




                                     SUMMARY

         This  Summary is  qualified  in its  entirety by  reference to the more
detailed  information  appearing elsewhere in this Prospectus  Supplement and in
the accompanying  Prospectus.  Certain capitalized terms used herein are defined
elsewhere in this Prospectus  Supplement on the pages indicated in the "Index of
Terms" or, to the extent not defined herein,  have the meaning  assigned to such
terms in the Prospectus.


Issuer......................        CPS  Auto  Receivables   Trust  1997-3  (the
                                    "Trust" or the "Issuer").

Seller......................        CPS Receivables  Corp.  (the "Seller").  See
                                    "The  Seller  and  CPS" in  this  Prospectus
                                    Supplement.

Servicer....................        Consumer Portfolio Services, Inc. ("CPS" or,
                                    in  its  capacity  as  the   servicer,   the
                                    "Servicer").  See "CPS's Automobile Contract
                                    Portfolio"  and "The Seller and CPS" in this
                                    Prospectus Supplement.

Indenture Trustee...........        Norwest     Bank     Minnesota,     National
                                    Association, a national banking association,
                                    located  at  Sixth   Street  and   Marquette
                                    Avenue, Minneapolis, Minnesota.

Owner Trustee...............        [Name and Address]

Insurer.....................        Financial   Security   Assurance,   Inc.,  a
                                    financial    guaranty    insurance   company
                                    incorporated  under the laws of the State of
                                    New York (the "Insurer").  See "The Insurer"
                                    in this Prospectus Supplement.

   
Closing Date................        On or about  August [ ], 1997 (the  "Closing
                                    Date").
    

The Trust...................        The   Trust   will  be  a   business   trust
                                    established  under  the laws of the State of
                                    Delaware.  The  activities  of the Trust are
                                    limited by the terms of the Trust  Agreement
                                    dated as of  August [ ],  1997  between  the
                                    Seller  and the Owner  Trustee  (the  "Trust
                                    Agreement").

   
                                    The  Trust  will  issue [ ]% Class A-1 Asset
                                    Backed  Notes (the "Class A-1 Notes") in the
                                    aggregate original principal amount of $[ ],
                                    [  ]%  Class  A-2  Asset-Backed  Notes  (the
                                    "Class A-2 Notes") in the aggregate original
                                    principal  amount  of $[ ], [ ]%  Class  A-3
                                    Asset-Backed  Notes (the  "Class A-3 Notes")
                                    in the aggregate  original  principal amount
                                    of $[ ] and [ ]% Class B Asset-Backed  Notes
                                    (the  "Class  B  Notes")  in  the  aggregate
                                    original principal amount of $[ ].
    




                                                   S-5

<PAGE>



   
                                    The  Notes  will be  issued  pursuant  to an
                                    Indenture  dated as of August [ ], 1997 (the
                                    "Indenture").  The Notes will be offered for
                                    purchase  in  minimum   denominations  of  [
                                    $1,000] and integral  multiples of $1,000 in
                                    excess thereof, in book entry form only. See
                                    "Description of the Securities - Book- Entry
                                    Registration" in the Prospectus.
    

                                    The  Notes  will  be  secured  by the  Trust
                                    Assets as, and to the  extent,  provided  in
                                    the Indenture.

   
Trust Assets................        The   property  of  the  Trust  (the  "Trust
                                    Assets")  will  include (i) a pool of retail
                                    installment  sale  contracts  (collectively,
                                    the  "Receivables")  secured  by the new and
                                    used  automobiles,  light  trucks,  vans and
                                    minivans  financed  thereby  (the  "Financed
                                    Vehicles"), (ii) with respect to Receivables
                                    that  are  Rule  of  78's   Receivables  (as
                                    defined  herein),  all  payments due thereon
                                    after [ ], 1997 (the  "Cutoff  Date"),  and,
                                    with respect to Receivables  that are Simple
                                    Interest  Receivables  (as defined  herein),
                                    all payments  received  thereunder after the
                                    Cutoff Date, (iii) security interests in the
                                    Financed   Vehicles,   (iv)   certain   bank
                                    accounts and the proceeds  thereof,  (v) the
                                    Pre-Funding Account and the Interest Reserve
                                    Account and the proceeds  thereof,  (vi) the
                                    right of the Seller to receive proceeds from
                                    claims   under,   or  refunds  of   unearned
                                    premiums from,  certain  insurance  policies
                                    and extended  service  contracts,  (vii) all
                                    right,  title and  interest of the Seller in
                                    and to the Purchase  Agreements  (as defined
                                    below)  (viii)  the  Policy  issued  by  the
                                    Insurer  with  respect to the Class A Notes,
                                    and (ix)  certain  other  property,  as more
                                    fully  described  herein.  See "Formation of
                                    the Trust" in this Prospectus Supplement and
                                    "The Receivables" in the Prospectus. Certain
                                    of the Receivables  (the "CPS  Receivables")
                                    will be  purchased  by the  Seller  from CPS
                                    pursuant to a purchase  agreement  (the "CPS
                                    Purchase  Agreement")  and  certain  of  the
                                    Receivables (the "Samco  Receivables")  will
                                    be   purchased  by  the  Seller  from  CPS's
                                    subsidiary,  Samco Acceptance Corp. pursuant
                                    to a purchase agreement (the "Samco Purchase
                                    Agreement"   and,   together  with  the  CPS
                                    Purchase     Agreement,     the    "Purchase
                                    Agreements")  on or  prior  to  the  Closing
                                    Date.  The  Receivables   arise  from  loans
                                    originated by automobile dealers or IFCs (as
                                    defined  herein) for  assignment to CPS or a
                                    subsidiary  of CPS  pursuant  to CPS's  auto
                                    loan programs.
    

The Receivables.............        As  of  the  Cutoff  Date,   the   aggregate
                                    outstanding   principal   balance   of   the
                                    Receivables  was  [$ ] (the  "Original  Pool
                                    Balance"). The Receivables consist of retail
                                    installment  sale  contracts  secured by new
                                    and used automobiles, light trucks, vans and
                                    minivans including, with respect to Rule of



                                                   S-6

<PAGE>



   
                                    78's Receivables, the rights to all payments
                                    due with respect to such  Receivables  after
                                    the Cutoff Date, and, with respect to Simple
                                    Interest  Receivables,  the  rights  to  all
                                    payments   received  with  respect  to  such
                                    Receivables after the Cutoff Date. As of the
                                    Cutoff  Date,  approximately  [  %]  of  the
                                    aggregate    principal    balance   of   the
                                    Receivables  represented  financing  of used
                                    vehicles.  The Receivables  arise from loans
                                    originated   by   automobile    dealers   or
                                    independent  finance companies  ("IFCs") for
                                    assignment  to  CPS or a  subsidiary  of CPS
                                    pursuant  to CPS's auto loan  programs.  The
                                    auto   loan   programs   target   automobile
                                    purchasers  with marginal credit ratings who
                                    are  generally  unable to obtain credit from
                                    banks or other low-risk lenders.  See "CPS's
                                    Automobile Contract Portfolio - General" and
                                    "The  Receivables  Pool" in this  Prospectus
                                    Supplement  and "Risk  Factors  -  Sub-Prime
                                    Obligors" in the Prospectus. The Receivables
                                    have been selected from the contracts  owned
                                    by  CPS  or  Samco  based  on  the  criteria
                                    specified  in the  Purchase  Agreements  and
                                    described herein.

                                    Following the Closing Date,  pursuant to the
                                    Sale and  Servicing  Agreement,  the  Seller
                                    will  be  obligated,  subject  only  to  the
                                    availability thereof, to sell, and the Trust
                                    will be obligated  to  purchase,  subject to
                                    the  satisfaction of certain  conditions set
                                    forth   therein,    additional   Receivables
                                    originated  by CPS or Samco  under  its auto
                                    loan  programs  and  acquired  by the Seller
                                    from   CPS   or   Samco   (the   "Subsequent
                                    Receivables")  from time to time  during the
                                    Funding  Period (as defined below) having an
                                    aggregate   Principal   Balance   equal   to
                                    approximately  $[ ]. Subsequent  Receivables
                                    will  be  conveyed  to the  Trust  on  dates
                                    specified  by the Seller (each date on which
                                    Subsequent  Receivables  are conveyed  being
                                    referred to as a "Subsequent  Closing Date")
                                    occurring  during the Funding Period.  After
                                    any  Subsequent   Closing  Date,  the  Trust
                                    Assets  will  include  payments  other  than
                                    payments  under  the  Policy  received  with
                                    respect    to   the    related    Subsequent
                                    Receivables after the cutoff date designated
                                    by  the   Seller   with   respect   to  such
                                    Subsequent    Closing    Date   (such   date
                                    designated  by the Seller,  the  "Subsequent
                                    Cutoff Date" with respect to the  Subsequent
                                    Receivables  conveyed  to the  Trust on such
                                    Subsequent  Closing Date).  See "Description
                                    of the Trust Documents - Sale and Assignment
                                    of  Receivables;   Subsequent   Receivables"
                                    herein.  On each  Subsequent  Closing  Date,
                                    subject to the  conditions  set forth in the
                                    Trust  Documents  (as defined  herein),  the
                                    Trustee  shall  purchase from the Seller the
                                    Subsequent  Receivables to be transferred to
                                    the Trust on such Subsequent Closing Date.
    




                                                   S-7

<PAGE>



   
Pre-Funding Account.........        The Initial  Receivables  and the Subsequent
                                    Receivables  will  be  selected  from  motor
                                    vehicle retail installment sale contracts in
                                    CPS's  and  Samco's  portfolio  based on the
                                    criteria   specified  in   ===========   the
                                    Purchase  Agreements  and  described in this
                                    Prospectus   ==========    Supplement.    No
                                    Receivable  will have a  scheduled  maturity
                                    date later than [ ].
    

                                    Subsequent  Receivables  will be  originated
                                    under  CPS's auto loan  programs  or through
                                    Samco but, as these  programs  are  modified
                                    from time to time by CPS due to  changes  in
                                    market   conditions   or  otherwise  in  the
                                    judgment of CPS, such Subsequent Receivables
                                    may  be  originated  using  credit  criteria
                                    different  from the  criteria  applied  with
                                    respect to the Initial  Receivables  and may
                                    be  of  a  different   credit   quality  and
                                    seasoning.  However,  CPS believes  that the
                                    inclusion of the  Subsequent  Receivables in
                                    the pool of Receivables  will not materially
                                    adversely  affect the  performance  or other
                                    characteristics  of the pool of Receivables.
                                    In  addition,   following  the  transfer  of
                                    Subsequent  Receivables  to the  Trust,  the
                                    characteristics   of  the  entire   pool  of
                                    Receivables  included  in the Trust may vary
                                    from those of the Initial  Receivables.  See
                                    "Risk Factors - Varying  Characteristics  of
                                    Subsequent Receivables" and "The Receivables
                                    Pool" herein.

   
                                    On the Closing Date, the Seller will deposit
                                    into the Pre-  Funding  Account  (as defined
                                    below),  from the proceeds  from the sale of
                                    the Notes, the sum of $[ ] (such amount,  as
                                    reduced  from time to time by the  aggregate
                                    Principal   Balances   of   all   Subsequent
                                    Receivables  purchased  by the Trust  during
                                    the   Funding   Period   (the    "Pre-Funded
                                    Amount").  During the period  (the  "Funding
                                    Period") from and including the Closing Date
                                    until the earliest of (i) the Record Date on
                                    which (a) the Pre-Funded Amount is less than
                                    $100,000,   (b)  an  Event  of  Default  has
                                    occurred  under the  Indenture or a Servicer
                                    Termination  Event  has  occurred  under the
                                    Sale and  Servicing  Agreement,  (c) certain
                                    events  of  insolvency  have  occurred  with
                                    respect  to the  Seller or the  Servicer  or
                                    (ii)  the  close  of  business  on  the  [ ]
                                    Payment Date, the Pre-Funded  Amount will be
                                    maintained  as an account in the name of the
                                    Indenture    Trustee    (the    "Pre-Funding
                                    Account").   The  Pre-   Funded   Amount  is
                                    expected to initially equal approximately $[
    
                                     ] and,  during the  Funding  Period will be
                                    reduced   by  the   principal   balance   of
                                    Subsequent   Receivables  purchased  by  the
                                    Trust from time to time in  accordance  with
                                    the Sale and Servicing Agreement. The Seller
                                    expects that the  Pre-Funded  Amount will be
                                    reduced  to less  than  $100,000  by the [ ]
                                    Payment   Date.   Any   Pre-Funded    Amount
                                    remaining  at the end of the Funding  Period
                                    will be payable to the Class A



                                                   S-8

<PAGE>



                                    Noteholders  pro rata in  proportion  to the
                                    respective  principal balances of each class
                                    of Class A Notes.]

Interest....................        Reserve  Account During the Funding  Period,
                                    funds  will  be  held  in  an  account  (the
                                    "Interest  Reserve  Account")  to cover  any
                                    shortfalls  due to  investment  earnings  on
                                    funds in the Pre-Funding  Account being less
                                    than  the  interest  that  would  have  been
                                    earned  had  such  funds  been  invested  in
                                    Receivables.  See  "Description of the Trust
                                    Documents - Accounts".

Terms of the Notes..........        The principal  terms of the Notes will be as
                                    described below:

   
 A. Payment Dates...........        Payments of interest  and  principal  on the
                                    Notes  will be made on the  15th day of each
                                    month or, if such 15th day is not a Business
                                    Day,  on the  next  following  Business  Day
                                    (each   a   "Payment   Date"),    commencing
                                    September 15, 1997. Payments will be made to
                                    holders   of  record   of  the  Notes   (the
                                    "Noteholders")  as of the close of  business
                                    on  the  Record  Date  (as  defined  herein)
                                    applicable to such Payment Date. A "Business
                                    Day"  is a day  other  than  a  Saturday,  a
                                    Sunday   or   a   day   on   which   banking
                                    institutions  in the City of New  York,  New
                                    York, the State in which the Corporate Trust
                                    Office  is  located,  the State in which the
                                    executive   offices  of  the   Servicer  are
                                    located or the State in which the  principal
                                    place of  business of the Insurer is located
                                    are   authorized   or   obligated   by  law,
                                    executive order or governmental decree to be
                                    closed.
    

  B. Final Scheduled
        Payment Dates.......        [                                 ].

   
  C.  Subordination of the
       Class B Notes........        The  Class  B Notes  will  not  receive  any
                                    payment  of   principal  or  interest  on  a
                                    Payment  Date  until the full  amount of the
                                    Class A Noteholders' Interest  Distributable
                                    Amount due to the Class A  Noteholders  with
                                    respect  to  such   Payment  Date  has  been
                                    deposited in the Distribution  Account.  The
                                    Class B Notes will not  receive  any payment
                                    of  principal  on a Payment  Date  until the
                                    full  amount  of the  Class  A  Noteholders'
                                    Principal  Distributable  Amount  due to the
                                    Class A  Noteholders  with  respect  to such
                                    Payment  Date  has  been  deposited  in  the
                                    Distribution Account.
    

  D. Interest Rates.........        The Class A-1 Notes will bear  interest at a
                                    rate equal to [ %] per annum (the "Class A-1
                                    Interest  Rate").  The Class A-2 Notes  will
                                    bear  interest  at a rate  equal to [ %] per
                                    annum (the "Class A-2 Interest  Rate").  The
                                    Class A-3 Notes will bear interest at a rate
                                    equal  to [ %] per  annum  (the  "Class  A-3
                                    Interest Rate"). The Class B Notes will bear
                                    interest  at a rate of [ ]% per  annum  (the
                                    "Class B Interest Rate"). Each such interest
                                    rate for a Class of Notes is  referred to as
                                    an



                                                   S-9

<PAGE>



                                    "Interest  Rate".  Interest  on  the  Notes,
                                    other  than the  Class  A-1  Notes,  will be
                                    calculated  on the  basis  of a 360 day year
                                    consisting of twelve 30 day months. Interest
                                    on the Class A-1 Notes will be calculated on
                                    the basis of the actual  number of days in a
                                    365-day year.

   
  D. Interest...............        On each Payment Date,  the holders of record
                                    of the  Class  A-1  Notes  (the  "Class  A-1
                                    Noteholders")  will be  entitled to receive,
                                    pro rata, interest at the Class A-1 Interest
                                    Rate for the number of days elapsed from and
                                    including  the most recent  Payment Date (or
                                    in the  case of the  initial  Payment  Date,
                                    from and  including the Closing Date) to but
                                    excluding  the current  Payment Date, on the
                                    outstanding  principal  amount  of the Class
                                    A-1  Notes at the close of  business  on the
                                    last day of the related  Collection  Period.
                                    On each Payment Date,  the holders of record
                                    of the  Class  A-2  Notes  (the  "Class  A-2
                                    Noteholders")  as of the related Record Date
                                    will  be  entitled  to  receive,  pro  rata,
                                    thirty  (30) days of  interest  at the Class
                                    A-2   Interest   Rate  on  the   outstanding
                                    principal  amount  of the Class A-2 Notes at
                                    the close of business on the last day of the
                                    related  Collection  Period. On each Payment
                                    Date, the holders of record of the Class A-3
                                    Notes (the  "Class A-3  Noteholders")  as of
                                    the related  Record Date will be entitled to
                                    receive,  pro  rata,  thirty  (30)  days  of
                                    interest at the Class A-3  Interest  Rate on
                                    the  outstanding  principal  amount  of  the
                                    Class A-3 Notes at the close of  business on
                                    the  last  day  of  the  related  Collection
                                    Period. On each Payment Date, the holders of
                                    record  of the Class B Notes  (the  "Class B
                                    Noteholders")  as of the related Record Date
                                    will  be  entitled  to  receive,  pro  rata,
                                    thirty  (30) days of interest at the Class B
                                    Interest Rate on the  outstanding  principal
                                    balance of the Class B Notes at the close of
                                    business  on the  last  day  of the  related
                                    Collection   Period.   Notwithstanding   the
                                    foregoing,  on the first Payment  Date,  the
                                    interest   payable  to  the  Noteholders  of
                                    record  of each  Class of  Notes  will be an
                                    amount  equal  to the  product  of  (a)  the
                                    Interest  Rate  applicable  to such Class of
                                    Notes,  (b) the initial  principal amount of
                                    such Class of Notes and (c) a  fraction  (i)
                                    the numerator of which is the number of days
                                    from and  including the Closing Date through
                                    and  including  September  14, 1997 and (ii)
                                    the  denominator  of which is 360 (or,  with
                                    respect to the Class A-1 Notes  only,  365).
                                    Interest  on the Notes  which is due but not
                                    paid on any Payment  Date will be payable on
                                    the next Payment Date together  with, to the
                                    extent  permitted  by law,  interest on such
                                    unpaid  amount  at the  applicable  Interest
                                    Rate.  See   "Description  of  the  Notes  -
                                    Payments  of  Interest"  in this  Prospectus
                                    Supplement.
    

E. Principal................        Principal  of the  Class  A  Notes  will  be
                                    payable  on each  Payment  Date in an amount
                                    equal to the Class A Noteholders'



                                                   S-10

<PAGE>



                                    Principal   Distributable   Amount  for  the
                                    related  Collection  Period.  The  "Class  A
                                    Noteholders' Principal Distributable Amount"
                                    is equal to the  product  of (x) the Class A
                                    Noteholders'  Percentage  of  the  Principal
                                    Distributable  Amount  and  (y)  any  unpaid
                                    portion  of the amount  described  in clause
                                    (x) above with  respect  to a prior  Payment
                                    Date. Principal of the Class B Notes will be
                                    payable  on each  Payment  Date in an amount
                                    equal to the Class B Noteholders'  Principal
                                    Distributable   Amount   for   the   related
                                    Collection Period. The "Class B Noteholders'
                                    Principal  Distributable Amount" is equal to
                                    the product of (a) the Class B  Noteholders'
                                    Percentage  of the  Principal  Distributable
                                    Amount  and (b) any  unpaid  portion  of the
                                    amount  described  in clause  (a) above with
                                    respect to a prior Payment Date.

   
                                    The "Class A Noteholders'  Percentage"  will
                                    (a) on any Payment Date prior to the Payment
                                    Date on which  the  principal  amount of the
                                    Class A-3 Notes is reduced to zero, be [ %],
                                    (b)  on  the  Payment   Date  on  which  the
                                    principal  amount  of the Class A-3 Notes is
                                    reduced   to   zero,   be   the   percentage
                                    equivalent  of a fraction,  the numerator of
                                    which is the  principal  amount of the Class
                                    A-3 Notes  immediately prior to such Payment
                                    Date,  and the  denominator  of which is the
                                    Principal  Distributable  Amount  and (c) on
                                    any other Payment Date, be 0%.

                                    The "Class B Noteholders'  Percentage"  will
                                    (a) on any Payment Date prior to the Payment
                                    Date on which  the  principal  amount of the
                                    Class A-3 Notes is reduced to zero, be [ %],
                                    (b)  on  the  Payment   Date  on  which  the
                                    principal  amount  of the Class A-3 Notes is
                                    reduced   to   zero,   be   the   percentage
                                    equivalent  of a fraction,  the numerator of
                                    which is the  principal  amount of the Class
                                    A-3 Notes  immediately prior to such Payment
                                    Date,  and the  denominator  of which is the
                                    Principal  Distributable  Amount  and (c) on
                                    any other Payment Date, be 0%.

                                    On each Payment Date, an amount equal to the
                                    lesser  of (i)  the  portion  of  the  Total
                                    Distribution    Amount    remaining    after
                                    application   thereof   to  pay  all  senior
                                    distributions  as  described in "Priority of
                                    Payments"   below   and  (ii)  the  Class  A
                                    Noteholders' Principal  Distributable Amount
                                    will  be  applied,   sequentially,   to  pay
                                    principal  of the Class A-1 Notes  until the
                                    principal balance of the Class A-1 Notes has
                                    been reduced to zero, then to the holders of
                                    the  Class A-2  Notes  until  the  principal
                                    balance  of the  Class  A-2  Notes  has been
                                    reduced to zero,  then to the holders of the
                                    Class A-3 Notes until the principal  balance
                                    of the Class A-3 Notes has been  reduced  to
                                    zero.  On each Payment Date, an amount equal
                                    to the lesser
    



                                                   S-11

<PAGE>



                                    of (i) the portion of the Total Distribution
                                    Amount remaining after  application  thereof
                                    to pay all senior distributions as described
                                    in "Priority of Payments" below and (ii) the
                                    Class B Noteholders' Principal Distributable
                                    Amount will be applied to pay  principal  of
                                    the  Class  B  Notes  until  the   principal
                                    balance  of  the  Class  B  Notes  has  been
                                    reduced to zero.

                                    The "Principal  Distributable  Amount" for a
                                    Payment  Date will  equal the sum of (a) the
                                    principal    portion   of   all    Scheduled
                                    Receivable   Payments  received  during  the
                                    preceding  Collection Period on Rule of 78's
                                    Receivables  and all  payments of  principal
                                    received  on  Simple  Interest   Receivables
                                    during the preceding  Collection Period; (b)
                                    the principal  portion of all prepayments in
                                    full    received    during   the   preceding
                                    Collection Period (including  prepayments in
                                    full resulting from collections with respect
                                    to  a   Receivable   received   during   the
                                    preceding    Collection    Period   (without
                                    duplication of amounts included in (a) above
                                    and  (d)  below));  (c) the  portion  of the
                                    Purchase  Amount  allocable  to principal of
                                    each  Receivable that was repurchased by CPS
                                    or  purchased by the Servicer as of the last
                                    day of the related Collection Period and, at
                                    the  option  of the  Insurer  the  Principal
                                    Balance of each Receivable that was required
                                    to  be  but   was   not  so   purchased   or
                                    repurchased   (without  duplication  of  the
                                    amounts  referred  to in (a) and (b) above);
                                    (d) the Principal Balance of each Receivable
                                    that first  became a  Liquidated  Receivable
                                    during  the  preceding   Collection   Period
                                    (without duplication of the amounts included
                                    in (a) and (b) above); and (e) the aggregate
                                    amount of Cram Down Losses  with  respect to
                                    the  Receivables  that shall  have  occurred
                                    during  the  preceding   Collection   Period
                                    (without  duplication of amounts included in
                                    (a)  through (d) above).  In  addition,  the
                                    outstanding principal amount of the Notes of
                                    any  Class,  to the  extent  not  previously
                                    paid,  will  be  payable  on the  respective
                                    Final Scheduled Payment Date for such Class.

                                    A  "Collection  Period"  with  respect  to a
                                    Payment  Date  will  be the  calendar  month
                                    preceding  the month in which  such  Payment
                                    Date occurs;  provided,  however,  that with
                                    respect  to  the  first  Payment  Date,  the
                                    "Collection  Period" will be the period from
                                    and   excluding   the  Cutoff  Date  to  and
                                    including September 14, 1997.

F. Optional
    Redemption..............        The Notes, to the extent still  outstanding,
                                    may be redeemed  in whole,  but not in part,
                                    on any  Payment  Date on which the  Servicer
                                    exercises  its  option to  purchase  all the
                                    Receivables  as  of  the  last  day  of  any
                                    Collection  Period  on or  after  which  the
                                    aggregate    Principal    Balance   of   the
                                    Receivables  is  equal to 10% or less of the
                                    sum of (i) the  Original  Pool  Balance plus
                                    the



                                                   S-12

<PAGE>



   
                                    aggregate    Principal    Balance   of   all
                                    Subsequent  Receivables  transferred  to the
                                    Trust  (as of  their  applicable  Subsequent
                                    Cutoff Dates),  at a redemption  price equal
                                    to the unpaid principal amount of the Notes,
                                    plus  accrued and unpaid  interest  thereon;
                                    provided  that  the   Servicer's   right  to
                                    exercise  such option will be subject to the
                                    prior approval of the Insurer,  but only if,
                                    after giving effect thereto,  a claim on the
                                    Policy  would  occur or any amount  owing to
                                    the  Insurer  or the  holders  of the  Notes
                                    would remain unpaid. See "Description of the
                                    Notes  -   Optional   Redemption"   in  this
                                    Prospectus Supplement.
    

G. Mandatory
    Redemption..............        Each class of Notes will be redeemed in part
                                    on  the  Payment  Date  on  or   immediately
                                    following the last day of the Funding Period
                                    in  the  event  that  any   portion  of  the
                                    Pre-Funded  Amount remains on deposit in the
                                    Pre-Funding  Account  after giving effect to
                                    the purchase of all Subsequent  Receivables,
                                    including  any such purchase on such date (a
                                    "Mandatory   Redemption").   The   aggregate
                                    principal  amount of each  class of Notes to
                                    be redeemed  will be an amount equal to such
                                    class'   pro  rata   share   (based  on  the
                                    respective current principal balance of each
                                    class of Notes) of the Pre-Funded  Amount on
                                    such  date  (such  class'  "Note  Prepayment
                                    Amount").

                                    The Policy does not guarantee payment of the
                                    Note  Prepayment  Amount.  In addition,  the
                                    ratings  assigned to the Notes by the Rating
                                    Agencies do not address the likelihood  that
                                    the Note Prepayment Amount will be paid.

                                    The Notes may be accelerated  and subject to
                                    immediate payment at par upon the occurrence
                                    of an Event of Default under the  Indenture.
                                    So long as no  Insurer  Default  shall  have
                                    occurred  and be  continuing,  an  Event  of
                                    Default under the Indenture  will occur only
                                    upon   delivery   by  the   Insurer  to  the
                                    Indenture   Trustee   of   notice   of   the
                                    occurrence  of  certain  events  of  default
                                    under the Insurance  Agreement dated as of [
                                    ]. In the case of such an Event of  Default,
                                    the Notes will  automatically be accelerated
                                    and subject to immediate payment at par. See
                                    "Description of the Trust Documents - Events
                                    of Default" in this Prospectus Supplement.

Priority of Payments........        On each Payment Date, the Indenture  Trustee
                                    shall make the  following  distributions  in
                                    the following order of priority:

                                    (i) to the  Servicer,  the Servicing Fee and
                                    all   unpaid   Servicing   Fees  from  prior
                                    Collection Periods; provided,  however, that
                                    as long as CPS is the  Servicer  and Norwest
                                    Bank Minnesota,  National Association is the
                                    Standby Servicer, the Indenture



                                                   S-13

<PAGE>



                                    Trustee   will  first  pay  to  the  Standby
                                    Servicer out of the  Servicing Fee otherwise
                                    payable  to  CPS  an  amount  equal  to  the
                                    Standby Fee;

                                    (ii)  in  the  event  the  Standby  Servicer
                                    becomes  the  successor  Servicer,   to  the
                                    Standby  Servicer  or such  other  successor
                                    servicer, reasonable transition expenses (up
                                    to a maximum of $50,000)  incurred in acting
                                    as successor Servicer;

                                    (iii) to the Indenture Trustee and the Owner
                                    Trustee, pro rata, the Indenture Trustee Fee
                                    (as   defined    herein)   and    reasonable
                                    out-of-pocket   expenses   and  all   unpaid
                                    Trustee    Fees   and   unpaid    reasonable
                                    out-of-pocket expenses from prior Collection
                                    Periods;

                                    (iv) to the Collateral  Agent,  all fees and
                                    expenses  payable  to the  Collateral  Agent
                                    with respect to such Payment Date;

                                    (v) to the Class A Noteholders,  the Class A
                                    Noteholders' Interest  Distributable Amount,
                                    to  be   distributed   as  described   under
                                    "Description   of  the  Trust   Documents  -
                                    Distributions";

   
                                    (vi) to the Class B Noteholders, the Class B
                                    Noteholders' Interest  Distributable Amount,
                                    to  be   distributed   as  described   under
                                    "Description   of  the  Trust   Documents  -
                                    Distributions";
    

                                    (vii) to the Class A Noteholders,  the Class
                                    A   Noteholders'   Principal   Distributable
                                    Amount, to be distributed as described under
                                    "Description   of  the  Trust   Documents  -
                                    Distributions";

                                    (viii) to the  Insurer,  any  amounts due to
                                    the Insurer under the terms of the Insurance
                                    Agreement (as defined herein);

                                    (ix) in the event any Person  other than the
                                    Standby   Servicer   becomes  the  successor
                                    Servicer,  to such successor Servicer,  from
                                    the Total Distribution Amount (as such Total
                                    Distribution  Amount  has  been  reduced  by
                                    payments  pursuant  to clauses  (i)  through
                                    (viii)  above) to the extent not  previously
                                    paid by the predecessor Servicer, reasonable
                                    transition  expenses  (up  to a  maximum  of
                                    $50,000 for all such  expenses)  incurred in
                                    acting as successor Servicer;

   
                                    (x) to the Class B Noteholders,  the Class B
                                    Noteholders' Principal Distributable Amount,
                                    to  be   distributed   as  described   under
                                    "Description  of the  Notes --  Payments  of
                                    Principal"; and
    

                                    (xi) to the  Collateral  Agent,  for deposit
                                    into the Spread Account, the remaining Total
                                    Distribution Amount, if any.



                                                   S-14

<PAGE>



                                    See    "Description    of   the    Notes   -
                                    Distributions    on   Notes    Priority   of
                                    Distribution  Amounts"  in  this  Prospectus
                                    Supplement;

Spread Account..............        As  part  of  the   consideration   for  the
                                    issuance  of  the  Policy,  the  Seller  has
                                    agreed to cause  the  Spread  Account  to be
                                    established  with the  Collateral  Agent for
                                    the benefit of the Insurer and the Indenture
                                    Trustee  on behalf of the  Noteholders.  Any
                                    portion  of the  Total  Distribution  Amount
                                    remaining on any Payment Date after  payment
                                    of all fees and expenses due on such date to
                                    the  Servicer,  the  Standby  Servicer,  the
                                    Indenture  Trustee,  the Owner Trustee,  the
                                    Collateral Agent, the Insurer, any successor
                                    Servicer  and  all  principal  and  interest
                                    payments  due to  the  Noteholders  on  such
                                    Payment  Date,  will  be  deposited  in  the
                                    Spread  Account  and held by the  Collateral
                                    Agent  for  the  benefit  of  the  Indenture
                                    Trustee,  on behalf of the Noteholders,  and
                                    the  Insurer.  Amounts  on  deposit  in  the
                                    Spread  Account  on any  Payment  Date which
                                    (after all  payments  required to be made on
                                    such date  have been  made) are in excess of
                                    the requisite amount determined from time to
                                    time in  accordance  with certain  portfolio
                                    performance tests agreed upon by the Insurer
                                    and  the  Seller  as  a  condition   to  the
                                    issuance  of  the  Policy  (such   requisite
                                    amount,  the  "Requisite  Amount")  will  be
                                    released to or at the direction of the Owner
                                    Trustee.   See  "Description  of  the  Trust
                                    Documents  -   Distributions  -  The  Spread
                                    Account" in this Prospectus Supplement.

Record Dates................        The record date  applicable  to each Payment
                                    Date  (each,  a "Record  Date")  will be the
                                    10th day of the calendar month in which such
                                    Payment Date occurs.

Repurchases and Purchases
   
of Certain Receivables......        CPS has  made  certain  representations  and
                                    warranties   relating  to  the   Receivables
                                    (including  the  Samco  Receivables)  to the
                                    Seller in the CPS  Purchase  Agreement,  and
                                    the Seller has made such representations and
                                    warranties  for the benefit of the Trust and
                                    the  Insurer  in  the  Sale  and   Servicing
                                    Agreement.   The   Indenture   Trustee,   as
                                    acknowledged   assignee  of  the  repurchase
                                    obligations  of CPS under  the CPS  Purchase
                                    Agreement,  will be  entitled to require CPS
                                    to   repurchase   any   Receivable  if  such
                                    Receivable  is   materially   and  adversely
                                    affected  by a breach of any  representation
                                    or warranty  made by CPS with respect to the
                                    Receivable  and  such  breach  has not  been
                                    cured as of the last day of the second  (or,
                                    if CPS elects,  the first)  month  following
                                    discovery  thereof  by the  Seller or CPS or
                                    notice   to   the   Seller   or   CPS.   See
                                    "Description  of the Trust Documents -- Sale
                                    and  Assignment  of   Receivables"   in  the
                                    Prospectus.
    



                                                   S-15

<PAGE>



                                    The Servicer will be obligated to repurchase
                                    any  Receivable  if, among other things,  it
                                    extends  the date for final  payment  by the
                                    Obligor of such  Receivable  beyond the last
                                    day of  the  penultimate  Collection  Period
                                    preceding the Final  Scheduled  Payment Date
                                    or fails to  maintain a  perfected  security
                                    interest  in  the  Financed   Vehicle.   See
                                    "Description   of  the  Notes  --  Servicing
                                    Procedures"  in this  Prospectus  Supplement
                                    and  "Description  of the Trust Documents --
                                    Servicing Procedures" in the Prospectus.

   
The Policy..................        On the Closing Date,  the Insurer will issue
                                    the Policy to the Indenture  Trustee for the
                                    benefit  of the  Class  A  Noteholders  (the
                                    "Policy").   Pursuant  to  the  Policy,  the
                                    Insurer will unconditionally and irrevocably
                                    guarantee to the Class A Noteholders payment
                                    of  the   Class  A   Noteholders'   Interest
                                    Distributable   Amount   and  the   Class  A
                                    Noteholders' Principal  Distributable Amount
                                    (collectively,  the "Scheduled Payments") on
                                    each Payment Date.
    

Servicing...................        The  Servicer   will  be   responsible   for
                                    servicing,  managing and making  collections
                                    on the Receivables.  On or prior to the next
                                    billing  period after the Cutoff  Date,  the
                                    Servicer  will notify  each  Obligor to make
                                    payments  with  respect  to the  Receivables
                                    after the  Cutoff  Date  directly  to a post
                                    office  box in  the  name  of the  Indenture
                                    Trustee for the  benefit of the  Noteholders
                                    and the Insurer (the "Post Office Box").  On
                                    each Business Day, [Bank of America], as the
                                    lock-box     processor     (the    "Lock-Box
                                    Processor"), will transfer any such payments
                                    received   in  the  Post  Office  Box  to  a
                                    segregated   lock-box  account  at  Bank  of
                                    America (the "Lock-Box Bank") in the name of
                                    the Indenture Trustee for the benefit of the
                                    Noteholders  and the Insurer (the  "Lock-Box
                                    Account").   Within  two  Business  Days  of
                                    receipt of funds into the Lock-Box  Account,
                                    the  Servicer  is  required  to  direct  the
                                    Lock-Box  Bank to effect a transfer of funds
                                    from  the  Lock-Box  Account  to one or more
                                    accounts   established  with  the  Indenture
                                    Trustee.  See  "Description  of the Notes --
                                    Accounts" in this Prospectus  Supplement and
                                    "Description   of  the  Trust  Documents  --
                                    Payments on Receivables" in the Prospectus.

Standby Servicer............        Norwest     Bank     Minnesota,     National
                                    Association, a national banking association,
                                    located  at  Sixth   Street  and   Marquette
                                    Avenue, Minneapolis, Minnesota.

                                    If a Servicer  Termination  Event occurs and
                                    remains unremedied,  (1) provided no Insurer
                                    Default has occurred and is continuing, then
                                    the   Insurer  in  its  sole  and   absolute
                                    discretion,  or  (2) if an  Insurer  Default
                                    shall have occurred and



                                                   S-16

<PAGE>



                                    be  continuing,  then the Indenture  Trustee
                                    may,  with the  consent of the  Insurer  (so
                                    long as an  Insurer  Default  shall not have
                                    occurred and be continuing) or shall, at the
                                    direction  of the Insurer (or, if an Insurer
                                    Default   shall   have   occurred   and   be
                                    continuing,  at the  direction  of the  Note
                                    Majority)    terminate    the   rights   and
                                    obligations  of the Servicer  under the Sale
                                    and  Servicing  Agreement.   If  such  event
                                    occurs when CPS is the  Servicer,  or if CPS
                                    resigns  as  Servicer  or is  terminated  as
                                    Servicer  by  the   Insurer,   Norwest  Bank
                                    Minnesota,  National  Association  (in  such
                                    capacity, the "Standby Servicer") has agreed
                                    to serve as  successor  Servicer  under  the
                                    Sale and Servicing  Agreement  pursuant to a
                                    Servicing  Assumption  Agreement dated as of
                                    August [ ],  1997  among  CPS,  the  Standby
                                    Servicer  and  the  Indenture  Trustee  (the
                                    "Servicing   Assumption   Agreement").   The
                                    Standby  Servicer  will receive a portion of
                                    the Servicing  Fee (the  "Standby  Fee") for
                                    agreeing to stand by as  successor  Servicer
                                    and for performing other  functions.  If the
                                    Standby Servicer or any other entity serving
                                    at the time as Standby  Servicer becomes the
                                    successor   Servicer,    it   will   receive
                                    compensation  at a Servicing Fee Rate not to
                                    exceed  2.12% per  annum.  See "The  Standby
                                    Servicer" in this Prospectus Supplement.

Servicing Fee...............        The  Servicer  will be entitled to receive a
                                    Servicing  Fee on each Payment Date equal to
                                    the product of one-twelfth  times 2.12% (the
                                    "Servicing Fee Rate") of the Pool Balance as
                                    of the close of  business on the last day of
                                    the  second  preceding   Collection  Period;
                                    provided,  however, that with respect to the
                                    first  Payment  Date  the  Servicer  will be
                                    entitled to receive a Servicing Fee equal to
                                    the product of one-  twelfth  times 2.12% of
                                    the Original  Pool  Balance.  As  additional
                                    servicing  compensation,  the Servicer  will
                                    also  be  entitled  to  certain  late  fees,
                                    prepayment charges and other  administrative
                                    fees or similar charges.  For so long as CPS
                                    is Servicer, a portion of the Servicing Fee,
                                    equal to the Standby Fee, will be payable to
                                    the Standby Servicer.

Certain Legal Aspects
   
  of the Receivables........        

                                    In   connection   with   the   sale  of  the
                                    Receivables,   security   interests  in  the
                                    Financed    Vehicles    securing   the   CPS
                                    Receivables  will be  assigned by CPS to the
                                    Seller  pursuant to CPS  Purchase  Agreement
                                    and by the Seller to the Trustee pursuant to
                                    the Sale and Servicing Agreement.  The Samco
                                    Receivables, representing approximately [ %]
                                    of the  aggregate  principal  balance of the
                                    Receivables as of the Cutoff Date, have been
                                    originated  by CPS's 80%  owned  subsidiary,
                                    Samco,  and will be  purchased by the Seller
                                    from  Samco  prior  to  consummation  of the
                                    transfer of Receivables  contemplated in the
                                    Sale   and    Servicing    Agreement.    The
                                    certificates of title to
    



                                                   S-17

<PAGE>



                                    the  Financed   Vehicles  securing  the  CPS
                                    Receivables  show CPS as the  lienholder and
                                    the  certificates  of  title  to  the  Samco
                                    Receivables  show  Samco as the  lienholder.
                                    Due  to  the   administrative   burden   and
                                    expense,  the  certificates  of title to the
                                    Financed  Vehicles  securing the Receivables
                                    will not be amended or  reissued  to reflect
                                    the  assignment  thereof to the Seller,  nor
                                    will  the   certificates  of  title  to  any
                                    Financed  Vehicles be amended or reissued to
                                    reflect the assignment thereof to the Trust.
                                    In the  absence  of such an  amendment,  the
                                    Trust  may  not  have a  perfected  security
                                    interest in the Financed  Vehicles  securing
                                    the Receivables in some states.

   
                                    By virtue of the  assignment of the Purchase
                                    Agreements  to the Trust,  CPS, and pursuant
                                    to the Sale  and  Servicing  Agreement,  the
                                    Seller,  will be obligated to repurchase any
                                    Receivable  (including any Samco Receivable)
                                    sold to the Trust by the Seller or Samco, as
                                    to which  there did not exist on the Closing
                                    Date a  perfected  security  interest in the
                                    name of CPS or Samco in the Financed Vehicle
                                    securing such  Receivable,  and the Servicer
                                    will be obligated to purchase any Receivable
                                    sold to the  Trust as to which it  failed to
                                    maintain a  perfected  security  interest in
                                    the  name of CPS or  Samco  in the  Financed
                                    Vehicle  securing  such  Receivable   (which
                                    perfected   security   interest   has   been
                                    assigned  to, and is for the benefit of, the
                                    Trust)  if,  in  either  case,  such  breach
                                    materially   and   adversely   affects   the
                                    interest of the Trust, the Indenture Trustee
                                    or   the   Certificate   Insurer   in   such
                                    Receivable  and if such failure or breach is
                                    not cured by the last day of the second (or,
                                    if CPS or the Servicer,  as the case may be,
                                    elects,   the  first)  month  following  the
                                    discovery   by  or  notice  to  CPS  or  the
                                    Servicer,  as  the  case  may  be,  of  such
                                    breach.  To the extent the security interest
                                    of CPS or Samco is perfected, the Trust will
                                    have   a   prior   claim   over   subsequent
                                    purchasers  of  such  Financed  Vehicle  and
                                    holders of subsequently  perfected  security
                                    interests.  However,  as  against  liens for
                                    repairs of a Financed  Vehicle or for unpaid
                                    storage  charges  or for taxes  unpaid by an
                                    Obligor  under  a  Receivable,   or  through
                                    fraud,  forgery or negligence or error,  CPS
                                    or Samco,  and  therefore  the Trust,  could
                                    lose its prior perfected  security  interest
                                    in a Financed  Vehicle.  Neither CPS nor the
                                    Servicer   will  have  any   obligation   to
                                    purchase a Receivable as to which a lien for
                                    repairs of a  Financed  Vehicle or for taxes
                                    unpaid  by an  Obligor  under  a  Receivable
                                    result  in  losing  the   priority   of  the
                                    security  interest in such Financed  Vehicle
                                    after the Closing Date. See "Risk Factors --
                                    Certain Legal Aspects - Lack of
    



                                                   S-18

<PAGE>



   
                                    Perfected   Security  Interest  in  Financed
                                    Vehicles" in this Prospectus  Supplement and
                                    in the Prospectus.

Book-Entry Notes............        The   Class  A  Notes   initially   will  be
                                    represented by one or more notes  registered
                                    in the  name of Cede & Co.  ("Cede")  as the
                                    nominee  of  The  Depository  Trust  Company
                                    ("DTC"),  and will only be  available in the
                                    form of  book-entries  on the records of DTC
                                    and participating  members thereof.  Persons
                                    acquiring  beneficial ownership interests in
                                    the Class A Notes  may  elect to hold  their
                                    Class A Notes  through  DTC,  in the  United
                                    States,  or Centrale de Livraison de Valeurs
                                    Mobilieres  S.A.  ("CEDEL") or the Euroclear
                                    System ("Euroclear"),  in Europe.  Transfers
                                    within DTC, CEDEL or Euroclear,  as the case
                                    may be, will be in accordance with the usual
                                    rules  and   operating   procedures  of  the
                                    relevant  system.  So  long  as the  Class A
                                    Notes are book- entry Notes, such Notes will
                                    be  evidenced  by one or more  Class A Notes
                                    registered  in  the  name  of  Cede,  as the
                                    nominee  of  DTC  or  one  of  the  relevant
                                    depositories  (collectively,  the  "European
                                    Depositaries").     Crossmarket    transfers
                                    between   persons   holding    directly   or
                                    indirectly through DTC, on the one hand, and
                                    counterparties     holding    directly    or
                                    indirectly through CEDEL or Euroclear, n the
                                    other, will be effected in DTC through Chase
                                    Manhattan  Bank,  N.A.  or  Morgan  Guaranty
                                    Trust Company of New York,  as  depositories
                                    of CEDEL  or  Euroclear,  respectively,  and
                                    each  participating  member of DTC.  Class A
                                    Notes will be issued in definitive form only
                                    under the  limited  circumstances  described
                                    herein.  All references  herein to "holders"
                                    of  the   Class  A   Notes   or   "Class   A
                                    Noteholders"  shall  reflect  the  rights of
                                    beneficial  owners of the Class A Notes (the
                                    "Note   Owners")  as  they  may   indirectly
                                    exercise   such   rights   through  DTC  and
                                    participating  members  thereof,  except  as
                                    otherwise specified herein. See "Description
                                    of the  Notes -  Registration  of  Notes" in
                                    this Prospectus  Supplement and "Description
                                    of the Securities - Book-Entry Registration"
                                    and "- Definitive Notes" in the Prospectus.
    

Tax Status..................        In the  opinion  of  Mayer,  Brown  &  Platt
                                    ("Federal Tax Counsel"),  for Federal income
                                    tax  purposes  the  Class  A  Notes  will be
                                    characterized  as  debt,  the  Class B Notes
                                    should  be  characterized  as debt,  and the
                                    Trust  will  not  be   characterized  as  an
                                    association (or publicly traded partnership)
                                    taxable as a corporation.  Each  Noteholder,
                                    by the  acceptance of a Note,  will agree to
                                    treat the Notes as indebtedness  for Federal
                                    income tax purposes. See "Federal Income Tax
                                    Consequences" in the Prospectus and "Federal
                                    Income Tax  Consequences" in this Prospectus
                                    Supplement for additional



                                                   S-19

<PAGE>



                                    information  concerning  the  application of
                                    Federal tax laws to the Trust and the Notes.

ERISA Considerations........        Subject to the conditions and considerations
                                    discussed  under "ERISA  Considerations"  in
                                    this  Prospectus  Supplement,  the Notes are
                                    eligible    for    purchase    by   pension,
                                    profit-sharing  or  other  employee  benefit
                                    plans,  as  well  as  individual  retirement
                                    accounts  and  certain  types of Keogh Plans
                                    (each,   a  "Benefit   Plan").   See  "ERISA
                                    Considerations"     in    this    Prospectus
                                    Supplement.

Legal Investment............        [The  Class  A-1  Notes  will  be   eligible
                                    securities  for  purchase  by  money  market
                                    funds  under Rule 2A-7 under the  Investment
                                    Company Act of 1940, as amended.]

Rating of the
Notes.......................        It is a condition of issuance that the Class
                                    A Notes be rated "Aaa" by Moody's  Investors
                                    Service,   Inc.  ("Moody's")  and  "AAA"  by
                                    Standard & Poor's Rating Services ("Standard
                                    & Poor's" and  together  with  Moody's,  the
                                    "Rating  Agencies"),  on  the  basis  of the
                                    issuance  of the  Policy by the  Insurer.  A
                                    security rating is not a  recommendation  to
                                    buy,  sell  or  hold  securities  and may be
                                    revised  or  withdrawn  at any  time  by the
                                    assigning  Rating Agency.  See "Risk Factors
                                    -- Ratings of the Notes" in this  Prospectus
                                    Supplement.



                                                   S-20

<PAGE>




                                  RISK FACTORS

         In addition to the other information in this Prospectus  Supplement and
the Prospectus,  prospective  Noteholders should consider the following factors,
as well as those  matters  discussed  in "Risk  Factors" in the  Prospectus,  in
evaluating an investment in the Notes:

Sub-Prime Obligors; Servicing

         CPS purchases  loans  originated  for assignment to CPS or a subsidiary
through  automobile  dealers or IFCs. CPS services its dealers through a network
of employee and independent marketing  representatives and through its 80% owned
subsidiary,  Samco  Acceptance  Corp.  ("Samco").  CPS's customers are generally
considered  to  have  marginal  credit  and  fall  into  one of two  categories:
customers with moderate income,  limited assets and other income characteristics
which cause  difficulty in borrowing from banks,  captive  finance  companies of
automakers or other  traditional  sources of auto loan financing;  and customers
with a derogatory  credit  record  including a history of irregular  employment,
previous  bankruptcy filings,  repossessions of property,  charged-off loans and
garnishment  of wages.  The payment  experience on  Receivables of Obligors with
marginal  credit  is  likely  to be  different  and may be  worse  than  that on
receivables  of  traditional  auto  financing  sources  and is likely to be more
sensitive to changes in the economic climate in the areas in which such Obligors
reside.

   
         The servicing of receivables of customers with marginal credit requires
special  skill and  diligence.  The Servicer  believes  that its credit loss and
delinquency  experience  reflects  in part  its  trained  staff  and  collection
procedures.  If a  Servicer  Termination  Event  occurs  and CPS is  removed  as
Servicer  or, if CPS resigns or is  terminated  as Servicer by the Insurer , the
Standby  Servicer has agreed to assume the  obligations  of  successor  Servicer
under the Sale and Servicing  Agreement.  See  "Description of the  Notes-Rights
Upon Servicer Termination Event" in this Prospectus Supplement.  There can be no
assurance, however, that collections with respect to the Receivables will not be
adversely affected by any change in Servicer. See "The Standby Servicer" in this
Prospectus Supplement.
    

         The  Sale  and  Servicing   Agreement  provides  that  the  rights  and
obligations  of the  Servicer  terminate  after 90 days  unless  renewed  by the
Insurer  for  successive  90-day  periods.  The  Insurer  will  agree  to  grant
continuous renewals so long as (i) no Servicer  Termination Event under the Sale
and  Servicing  Agreement  has occurred  and (ii) no event of default  under the
insurance  and  indemnity  agreement  among CPS, the Seller and the Insurer (the
"Insurance Agreement") has occurred.

Varying Characteristics of Subsequent Receivables

         On the Closing Date,  approximately $[ ] of Initial Receivables will be
transferred  to the Trust by the Seller and the  approximately  $[ ]  Pre-Funded
Amount  will be  deposited  by the  Trust  in the  Pre-Funding  Account.  If the
principal amount of eligible  Receivables  originated by CPS or Samco during the
Funding  Period  is less  than the Pre-  Funded  Amount,  the  Seller  will have
insufficient  Receivables to sell to the Trust on the Subsequent Transfer Dates,
thereby  resulting in a prepayment of principal to the  Noteholders as described
in the following  paragraph.  See "- Trust's Relationship to the Seller and CPS"
below. In addition,  any conveyance of Subsequent  Receivables is subject to the
satisfaction,



                                                   S-21

<PAGE>



   
on or before the related Subsequent Transfer Date, of the following  conditions,
among others:  (i) each such  Subsequent  Receivable  satisfies the  eligibility
criteria specified in the related Purchase Agreement;  (ii) the Insurer (so long
as no Insurer  Default shall have occurred and be continuing)  shall in its sole
and  absolute   discretion   have  approved  the  transfer  of  such  Subsequent
Receivables to the Trust (iii) as of the applicable  Subsequent Cutoff Date, the
Receivables  in the  Trust,  together  with  the  Subsequent  Receivables  to be
conveyed by the Seller as of such  Subsequent  Cutoff Date,  meet the  following
criteria (computed based on the  characteristics  of the Initial  Receivables on
the  initial  Cutoff  Date  and any  Subsequent  Receivables  as of the  related
Subsequent  Cutoff  Date):  [specify  conditions];  (iv) the  Seller  shall have
executed  and  delivered to the Trust (with a copy to the  Indenture  Trustee) a
written assignment (a "Subsequent Transfer Agreement") conveying such Subsequent
Receivables  to the Trust  (including  a schedule  identifying  such  Subsequent
Receivables); (v) the Seller shall have delivered certain opinions of counsel to
the Indenture  Trustee,  the Owner Trustee,  the Insurer and the Rating Agencies
with  respect  to  the  validity  of  the  conveyance  of  all  such  Subsequent
Receivables;  and (vi) the Rating  Agencies shall have notified the Seller,  the
Owner Trustee,  the Indenture Trustee and the Insurer in writing that, following
the addition of such Subsequent  Receivables,  the Class A-1 Notes the Class A-2
Notes  and the  Class  A-3  Notes  will each be rated [ ] by [ ] and the Class B
Notes will be rated at least [ ] by [ ]].  Such  confirmation  of the ratings of
the Notes may depend on factors other than the characteristics of the Subsequent
Receivables, including the delinquency,  repossession and net loss experience on
the Receivables in the Receivables Pool.

         Each  Subsequent  Receivable  must  satisfy  the  eligibility  criteria
specified in the related Purchase Agreement. However, Subsequent Receivables may
have been originated  using credit criteria  different from the criteria applied
with respect to the Initial Receivables and may be of a different credit quality
and seasoning. See "The Receivables Pool" in this Prospectus Supplement.

    

Distribution of Pre-Funded Amount - Effect on Yield and Maturity

   
         To the extent that the Pre-Funded  Amount has not been fully applied to
the purchase of Subsequent  Receivables by the Trust during the Funding  Period,
the Class A  Noteholders  will  receive,  on the Payment Date on or  immediately
following  the last day of the Funding  Period,  a prepayment of principal in an
amount equal to their pro rata share (based on the current  principal balance of
each class of Notes) of any remaining  Pre-Funded  Amount following the purchase
of any Subsequent  Receivables on such Payment Date. It is anticipated  that the
principal amount of Subsequent Receivables sold to the Trust will not be exactly
equal to the original Pre-Funded Amount and, therefore, there will be at least a
nominal amount of principal prepaid to the Class A Noteholders.

Trust's Relationship to the Seller and CPS
    

         However, the ability of the Seller to convey Subsequent  Receivables on
a Subsequent  Transfer  Date is  completely  dependent  upon the  generation  of
additional  receivables by CPS or Samco.  If, during the Funding Period,  CPS or
Samco is unable to generate or does not transfer  sufficient  Receivables to the
Seller,  the ability of the Seller to sell  Subsequent  Receivables to the Trust
would be adversely  affected.  There can be no assurance  that CPS or Samco will
continue to generate receivables that satisfy the criteria



                                                   S-22

<PAGE>



   
set forth in the related Purchase Agreement at the same rate as in recent months
or that the Insurer, in its sole and absolute discretion,  will approve any such
transfer of Subsequent Receivables.

         Neither the Seller nor CPS is generally  obligated to make any payments
in  respect of the Notes or the  Receivables.  In  connection  with each sale of
Receivables  by CPS or Samco to the Seller and by the Seller to the Trust,  each
of CPS and the Seller will make  representations  and warranties with respect to
the characteristics of such Receivables. In certain circumstances,  as set forth
herein,  CPS is required to  repurchase  Receivables  with respect to which such
representations  or warranties are not true as of the date made. Neither CPS nor
the Seller is otherwise obligated with respect to the Notes. See "Description of
the  Trust  Documents  -  Sale  and  Assignment  of  the   Receivables"  in  the
accompanying Prospectus.
    

Certain  Legal  Aspects  - Lack of  Perfected  Security  Interests  in  Financed
Vehicles

   
         Due to the administrative burden and expense, the certificates of title
to the  Financed  Vehicles  securing  the  Receivables  will not be  amended  or
reissued to reflect the  assignment of the  Receivables  to the Seller by CPS or
Samco, as applicable,  nor will the certificates of title to any of the Financed
Vehicles (including those securing the Samco Receivables) be amended or reissued
to reflect the  assignment to the Trust.  In the absence of such an amendment or
reissuance, the Trust may not have a perfected security interest in the Financed
Vehicles securing the Receivables in some states. By virtue of the assignment of
the  Purchase  Agreements  to the  Trust,  CPS,  and  pursuant  to the  Sale and
Servicing Agreement,  the Seller, will be obligated to repurchase any Receivable
sold to the Trust by the Seller  (including  any Samco  Receivable)  as to which
there did not exist on the  Closing  Date a perfected  security  interest in the
name of CPS or Samco in the Financed Vehicle  securing such Receivable,  and the
Servicer  will be obligated to purchase any  Receivable  sold to the Trust as to
which it failed to maintain a perfected  security interest in the name of CPS or
Samco in the Financed  Vehicle securing such Receivable if, in either case, such
breach materially and adversely affects the value of such Receivable and if such
failure or breach is not cured prior to the  expiration of the  applicable  cure
period.  To the extent the security  interest of CPS or Samco is perfected,  the
Trust  will have a prior  claim  over  subsequent  purchasers  of such  Financed
Vehicle and holders of subsequently  perfected security  interests.  However, as
against  liens for  repairs  of a  Financed  Vehicle  or for taxes  unpaid by an
Obligor under a Receivable, or through fraud, forgery,  negligence or error, CPS
or Samco,  and  therefore  the Trust,  could lose the  priority of its  security
interest or its  security  interest in a Financed  Vehicle.  Neither CPS nor the
Servicer  will have any  obligation  to purchase a Receivable as to which a lien
for  repairs of a Financed  Vehicle  or for taxes  unpaid by an Obligor  under a
Receivable  result in losing  the  priority  of the  security  interest  in such
Financed  Vehicle  after the Closing  Date.  See "Certain  Legal  Aspects of the
Receivables"  in this  Prospectus  Supplement  and "Certain Legal Aspects of the
Receivables -- Security Interest in Vehicles" in the Prospectus.
    

Geographic Concentration

         As of the Cutoff Date, [ %] of the Receivables by Principal Balance had
Obligors residing in the State of California.  Economic  conditions in the State
of California may affect the delinquency,  loan loss and repossession experience
of the Trust with respect to the Receivables. See "The Receivables Pool" in this
Prospectus Supplement.




                                                   S-23

<PAGE>



Limited Assets

   
         The Trust does not have,  nor is it permitted or expected to have,  any
significant assets or sources of funds other than the Receivables and amounts on
deposit  in  certain  accounts  held by the  Indenture  Trustee on behalf of the
Noteholders.  The Notes  represent  obligations  solely of the Trust and are not
obligations  of, and will not be  insured or  guaranteed  by,  the  Seller,  the
Servicer,  the  Indenture  Trustee or any other person or entity  except for the
guaranty  provided with respect to the Class A Notes by the Insurer  pursuant to
the  Policy,  as  described  herein.  The  Seller  will take  such  steps as are
necessary for the Insurer to issue the Policy to the  Indenture  Trustee for the
benefit  of the  Class  A  Noteholders.  Under  the  Policy,  the  Insurer  will
unconditionally  and irrevocably  guarantee to the Class A Noteholders  full and
complete payment of the Scheduled Payments on each Payment Date. In the event of
an Insurer Default,  the Class A Noteholders must rely on the collections on the
Receivables,  and the  proceeds  from  the  repossession  and  sale of  Financed
Vehicles which secure  defaulted  Receivables.  In such event,  certain factors,
such as the  Trust not  having  perfected  security  interests  in the  Financed
Vehicles,  may affect the Trust's ability to realize on the collateral  securing
the  Receivables  and  thus  may  reduce  the  proceeds  to  be  distributed  to
Noteholders on a current basis.
    

         The Pre-Funding  Account and the Interest  Reserve Account will only be
maintained  until the Payment Date on or  immediately  following the last day of
the Funding Period. The Pre-Funded Amount on deposit in the Pre-Funding  Account
will be used solely to purchase  Subsequent  Receivables and is not available to
cover losses on the  Receivables.  The Interest  Reserve  Account is designed to
cover  obligations  of the Trust  relating  to that  portion  of its  assets not
invested in Receivables  and is not designed to provide  substantial  protection
against  losses on the  Receivables.  Similarly,  although  the  Policy  will be
available on each Payment Date to cover shortfalls in distributions of the Class
A  Noteholders'  Distributable  Amount  on such  Payment  Date,  if the  Insurer
defaults in its obligations  under the Policy,  the Trust will depend on current
distribution on the Receivables to make payments on the Class A Notes.
See "Credit Enhancement" and "The Insurer" herein.

   
         Distributions  of interest and principal on the Notes will be dependent
primarily upon  collections on the  Receivables and amounts paid pursuant to the
Policy.  See  "Description  of the Notes --  Payment of  Principal  - Payment of
Interest" in this Prospectus Supplement.
    

Subordination of Class B Notes

         Distributions  of interest  and  principal on the Class B Notes will be
subordinated in priority of payment to interest and principal due on the Class A
Notes. Consequently,  the Class B Noteholders will not receive any distributions
of  interest  with  respect  to a  Collection  Period  until the full  amount of
interest payable on the Class A Notes on such Payment Date has been deposited in
the  Distribution  Account.  The  Class  B  Noteholders  will  not  receive  any
distributions  of principal  with respect to a Collection  Period until the full
amount of  interest  and  principal  payable on the Class A Notes on the related
Payment Date has been deposited in the Distribution Account.

         If the Notes are  accelerated  following an Event of Default  under the
Indenture,  the Class A Notes must be paid in full prior to the  distribution of
any amounts on the Class B Notes.



                                                   S-24

<PAGE>



Risk of Changes in Delinquency and Loan Loss Experience

         CPS began purchasing  Contracts from Dealers in October 1991.  Although
CPS has calculated and presented  herein its net loss experience with respect to
its  servicing  portfolio,  there  can  be no  assurance  that  the  information
presented will reflect actual  experience  with respect to the  Receivables.  In
addition,  there can be no assurance  that the future  delinquency  or loan loss
experience of the Trust with respect to the Receivables  will be better or worse
than that set forth herein with respect to CPS's servicing portfolio. See "CPS's
Automobile   Contract   Portfolio-Delinquency   and  Loss  Experience"  in  this
Prospectus  Supplement.  Although  credit  history  on Samco's  originations  is
limited,  CPS expects that the delinquency and net credit loss and  repossession
experience with respect to the  Receivables  originated by Samco will be similar
to that of CPS's existing portfolio.

Ratings of the Notes

   
         It is a condition to the issuance of the Class A Notes that the Class A
Notes be rated  "Aaa" by Moody's  and "AAA" by Standard & Poor's on the basis of
the issuance of the Policy by the Insurer.  A rating is not a recommendation  to
purchase,  hold or sell the  Class A Notes,  inasmuch  as such  rating  does not
comment as to market price or suitability for a particular investor.  The Rating
Agencies do not evaluate,  and the ratings do not address,  the possibility that
Class A  Noteholders  may receive a lower than  anticipated  yield.  There is no
assurance  that a rating  will  remain  for any  given  period of time or that a
rating will not be lowered or  withdrawn  entirely by a Rating  Agency if in its
judgment  circumstances  in the future so  warrant.  The  ratings of the Class A
Notes are based primarily on the rating of the Insurer.  Upon an Insurer Default
the  rating on the Class A Notes may be lowered or  withdrawn  entirely.  In the
event that any rating initially  assigned to the Class A Notes were subsequently
lowered or withdrawn for any reason, including by reason of a downgrading of the
Insurer's  claims-paying  ability,  no  person or entity  will be  obligated  to
provide any additional credit enhancement with respect to the Class A Notes. Any
reduction or withdrawal of a rating may have an adverse  effect on the liquidity
and market price of the Class A Notes.
    

Final Scheduled Payment Dates of the Notes

         The  Final  Scheduled  Payment  Date for each  class of Notes  which is
specified  at page S-6  herein,  is the date by which the  principal  thereof is
required to be fully paid.  The Final  Scheduled  Payment Date for each class of
Notes has been determined so that  distributions  on the underlying  Receivables
will be sufficient to retire each such class on or before its  respective  Final
Scheduled Payment Date without the necessity of a claim on the Policy.  However,
because (i) some  prepayments of the  Receivables are likely and (ii) certain of
the  Receivables  have  terms  to  maturity  that are  shorter  than the term to
maturity assumed in calculating  each class's Final Scheduled  Payment Date, the
actual payment of any class of Notes likely will occur earlier,  and could occur
significantly   earlier,   than  such  class's  Final  Scheduled  Payment  Date.
Nevertheless, there can be no assurance that the final distribution of principal
of any or all classes of Notes will be earlier than such class's Final Scheduled
Payment Date.





                                                   S-25

<PAGE>



                             FORMATION OF THE TRUST

   
         The Issuer,  CPS Auto  Receivables  Trust 1997-3,  is a business  trust
formed under the laws of the State of Delaware  pursuant to the Trust Agreement.
Prior to the sale and  assignment  of the Trust  Assets to the Trust,  the Trust
will have no assets or obligations or any operating history.  The Trust will not
engage in any  business  other than (i)  acquiring,  holding  and  managing  the
Receivables,  the  other  assets of the Trust  and any  proceeds  thereof,  (ii)
issuing the Notes and the Certificates (as defined below), (iii) making payments
in  respect  of the Notes  and the  Certificates  (as  defined  below)  and (iv)
engaging in other  activities  that are  necessary,  suitable or  convenient  to
accomplish the foregoing or are incidental thereto.
    

         The Servicer will  initially  service the  Receivables  pursuant to the
Sale and Servicing Agreement and will be compensated for acting as the Servicer.
See  "Description  of the Notes  --Servicing  Compensation"  in this  Prospectus
Supplement.   The  Indenture  Trustee  will  be  appointed   custodian  for  the
Receivables and the certificates of title relating to the Financed Vehicles, and
the Receivables and such  certificates of title will be delivered to and held in
physical custody by the Indenture Trustee.  However, the Receivables will not be
marked or stamped  to  indicate  that they have been sold to the Trust,  and the
certificates of title of the Financed Vehicles will not be endorsed or otherwise
amended to identify the Trust or the Indenture Trustee as the new secured party.
In the absence of amendments to the certificates of title, the Indenture Trustee
may not have perfected  security interests in the Financed Vehicles securing the
Receivables  originated  in some  states.  See  "Certain  Legal  Aspects  of the
Receivables" in the Prospectus.

   
         The Trust will initially be capitalized by the Seller with equity equal
to [$ ] and certificates  equal to such amount will be issued to the Seller (the
"Certificates").  The equity of the Trust,  together  with the  proceeds  of the
initial sale of the Notes, will be used by the Trust to purchase the Receivables
from the  Seller.  The Trust will not  acquire  any assets  other than the Trust
Assets,  and it is not  anticipated  that  the  Trust  will  have  any  need for
additional capital  resources.  Because the Trust will have no operating history
upon its  establishment and will not engage in any business other than acquiring
and holding the Trust Assets,  issuing the Securities and distributing  payments
on the Securities,  no historical or pro forma financial statements or ratios of
earnings to fixed charges with respect to the Trust have been included herein.
    

The Owner Trustee

         [ ], the Owner Trustee under the Trust Agreement, is a Delaware banking
corporation and its principal offices are located at [ ]. The Owner Trustee will
perform limited  administrative  functions under the Trust Agreement.  The Owner
Trustee's  duties in connection  with the issuance and sale of the Securities is
limited solely to the express  obligations of the Owner Trustee set forth in the
Trust Agreement and the Sale and Servicing Agreement.

The Indenture Trustee

         Norwest  Bank  Minnesota,  National  Association,  a  national  banking
association, is the Indenture Trustee under the Indenture. The principal offices
of the  Indenture  Trustee are  located at Sixth  Street and  Marquette  Avenue,
Minneapolis, Minnesota. The Indenture



                                                   S-26

<PAGE>



Trustee's  duties in connection with the Notes are limited solely to its express
obligations under the Indenture and the Sale and Servicing Agreement.


                                THE TRUST ASSETS

   
         The Trust Assets include retail  installment  sale contracts on new and
used  automobiles,   light  trucks,  vans  and  minivans  between  dealers  (the
"Dealers") or IFCs and retail  purchasers (the  "Obligors") and, with respect to
Rule of 78's  Receivables,  certain monies due thereunder after the Cutoff Date,
and,  with  respect to Simple  Interest  Receivables,  certain  monies  received
thereunder after the Cutoff Date. The Receivables were originated by the Dealers
or IFCs for  assignment  to CPS or Samco.  Pursuant  to  agreements  between the
Dealers  and CPS  ("Dealer  Agreements")  or  between  the IFCs and  Samco,  the
Receivables  were  purchased  by CPS or Samco and,  prior to the  Closing  Date,
evidenced  financing made  available by CPS or Samco to the Obligors.  The Trust
Assets also  include (i) such amounts as from time to time may be held in one or
more trust accounts established and maintained by the Indenture Trustee pursuant
to the Sale and Servicing Agreement, as described below; see "Description of the
Notes -- Accounts" in this Prospectus Supplement; (ii) such amounts as from time
to time may be held in the Pre-Funding  Account or the Interest Reserve Account,
(iii) the rights of the Seller  under the  Purchase  Agreements;  (iv)  security
interests in the Financed Vehicles;  (v) the rights of the Seller to receive any
proceeds with respect to the Receivables from claims on physical damage,  credit
life and credit  accident and health  insurance  policies  covering the Financed
Vehicles or the  Obligors,  as the case may be; (vi) the rights of the Seller to
refunds for the costs of extended  service  contracts and to refunds of unearned
premiums  with respect to credit life and credit  accident and health  insurance
policies  covering  the Financed  Vehicles or Obligors,  as the case may be; and
(vii) any and all proceeds of the foregoing.  The Trust Assets also will include
the Policy for the benefit of the Noteholders.
    


                       CPS'S AUTOMOBILE CONTRACT PORTFOLIO

General

         CPS was  incorporated  in the State of California on March 8, 1991. CPS
and its subsidiaries engage primarily in the business of purchasing, selling and
servicing retail automobile installment sales contracts ("Contracts") originated
by Dealers  located  primarily  in  California,  Florida,  Pennsylvania,  Texas,
Illinois and Nevada.  CPS  specializes in Contracts  with borrowers  ("Sub-Prime
Borrowers")  who  generally  would not be expected  to qualify  for  traditional
financing such as that provided by commercial banks or automobile manufacturers'
captive finance  companies.  Sub-Prime  Borrowers  generally have limited credit
history, lower than average income or past credit problems.

         On May 31,  1991,  CPS  acquired  100% of the  stock  of G&A  Financial
Services,  Inc., a consumer  loan  servicing  company,  whose  assets  consisted
primarily of servicing  contracts with respect to loan portfolios owned by third
parties.  G&A Financial  Services,  Inc. has  subsequently  been  dissolved.  On
September  1, 1991,  CPS was  engaged to act as a servicer  for loan  portfolios
aggregating  $16.5 million by two companies  who had purchased  such  portfolios
from the Resolution Trust Corp. As of December 31, 1994, CPS had terminated all



                                                   S-27

<PAGE>



such  third-party  servicing  arrangements.  On October  1, 1991,  CPS began its
program of purchasing  Contracts from Dealers and selling them to  institutional
investors.  Through  December  31, 1996,  CPS had  purchased  $729.1  million of
Contracts  from Dealers and sold $713.0  million of  Contracts to  institutional
investors.  CPS  continues  to service all of the  Contracts  it has  purchased,
including those it has re-sold.

         CPS has relationships and is party to Dealer Agreements with over 2,177
dealerships  located in 41 states of the United States. CPS purchases  Contracts
from Dealers for a fee ranging from $0 to $1,195.  A Dealer  Agreement  does not
obligate a Dealer to submit  Contracts for purchase by CPS, nor does it obligate
CPS to purchase Contracts offered by the Dealers.

         CPS  purchases  Contracts  from Dealers with the intent to resell them.
CPS also  purchases  Contracts  from third parties that have been  originated by
others.  Contracts have been sold by CPS to  institutional  investors  either as
bulk  sales  or  as  private   placements  or  public  offerings  of  securities
collateralized  by  the  Contracts.   Purchasers  of  the  Contracts  receive  a
pass-through  rate of interest  set at the time of the sale,  and CPS receives a
base servicing fee for its duties  relating to the accounting for and collection
of the Contracts.  In addition, CPS is entitled to certain excess servicing fees
that  represent  collections on the Contracts in excess of those required to pay
principal  and interest due to the investor and the base  servicing  fee to CPS.
Generally, CPS sells the Contracts to such institutional investors at face value
and without recourse except that the  representations and warranties made to CPS
by the Dealers are  similarly  made to the investors by CPS. CPS has some credit
risk with respect to the excess  servicing  fees it receives in connection  with
the sale of Contracts to investors and its continued  servicing  function  since
the receipt by CPS of such excess  servicing  fees is dependent  upon the credit
performance of the Contracts.

         In March 1996,  CPS formed  Samco  Acceptance  Corp.  ("Samco"),  an 80
percent-owned  subsidiary  based in Dallas,  Texas.  Samco's business plan is to
provide the  Company's  sub-prime  auto finance  products to rural areas through
independently  owned finance  companies.  CPS believes that many rural areas are
not adequately served by other industry  participants due to their distance from
large metropolitan areas where a Dealer marketing  representative is most likely
to be based.

         Samco  employees  call on IFCs  primarily  in the  southeastern  United
States and present them with financing  programs that are essentially  identical
to  those  which  CPS  markets   directly  to  Dealers   through  its  marketing
representatives.  CPS believes that a typical rural IFC has  relationships  with
many local automobile  purchasers as well as Dealers but, because of limitations
of financial  resources or capital structure,  such IFCs generally are unable to
provide 36, 48 or 60 month  financing for an automobile.  IFCs may offer Samco's
financing  programs to borrowers  directly or indirectly  through local Dealers.
Samco  purchases  contracts  from the  IFCs  after  its  credit  personnel  have
performed all of the same  underwriting  and  verification  procedures  and have
applied all the same credit criteria that CPS performs and applies for Contracts
it purchases from Dealers.  Samco purchases Contracts at a discount ranging from
0% to 8% of the total amount financed under such Contracts.  In addition,  Samco
generally  charges IFCs an acquisition  fee to defray the direct  administrative
costs associated with the processing of Contracts that are ultimately  purchased
by Samco.  Servicing and collection  procedures on Contracts  owned by Samco are
performed by CPS at its



                                                   S-28

<PAGE>



headquarters in Irvine, California. As of December 31, 1996, Samco had purchased
399 Contracts with original balances of $4.7 million.

         The principal  executive  offices of CPS are located at 2 Ada,  Irvine,
California 92618. CPS's telephone number is (714) 753-6800.

Underwriting

         CPS  markets  its  services  to Dealers  under four  programs:  the CPS
standard program (the "Standard Program"), the CPS First Time Buyer Program (the
"First Time Buyer Program"), the CPS Alpha Program (the "Alpha Program") and the
CPS Delta Program (the "Delta Program").  CPS applies underwriting  standards in
purchasing loans on new and used vehicles from Dealers based upon the particular
program  under which the loan was  submitted  for  purchase.  The Alpha  Program
guidelines are designed to accommodate  applicants who meet all the requirements
of  the  Standard  Program  and  exceed  such  requirements  in  respect  of job
stability,  residence  stability,  income  level  or the  nature  of the  credit
history. The Delta Program guidelines are designed to accommodate applicants who
may not meet all of the  requirements of the Standard Program but who are deemed
by CPS to be generally as creditworthy as Standard Program applicants. The First
Time Buyer Program  guidelines are designed to  accommodate  applicants who have
not  previously  financed  an  automobile;  such  applicants  must  meet all the
requirements of the Standard Program, as well as slightly higher income and down
payment  requirements.  CPS uses the degree of the applicant's  creditworthiness
and the  collateral  value of the  financed  vehicle  as the basic  criteria  in
determining  whether to purchase an  installment  sales  contract from a Dealer.
Each credit application  provides current information  regarding the applicant's
employment  and  residence  history,  bank account  information,  debts,  credit
references, and other factors that bear on an applicant's creditworthiness. Upon
receiving from the Dealer the completed  application of a prospective  purchaser
and a one-page Dealer summary of the proposed financing,  generally by facsimile
copy, CPS obtains a credit report compiling credit  information on the applicant
from three credit bureaus.  The credit report summarizes the applicant's  credit
history  and  paying  habits,  including  such  information  as  open  accounts,
delinquent payments, bankruptcy,  repossessions, lawsuits and judgments. At this
point a CPS loan officer will review the credit application,  Dealer summary and
credit report and will either  conditionally  approve or reject the application.
Such conditional approval or rejection by the loan officer usually occurs within
one  business  day of  receipt  of the  credit  application.  The  loan  officer
determines the conditions to his or her approval of a credit  application  based
on many factors such as the applicant's residential situation, down payment, and
collateral  value with regard to the loan,  employment  history,  monthly income
level,  household debt ratio and the applicant's  credit  history.  Based on the
stipulations  of the loan officer,  the Dealer and the applicant  compile a more
complete  application  package  which  is  forwarded  to CPS and  reviewed  by a
processor  for  deficiencies.  As part of this review,  references  are checked,
direct  calls are made to the  applicant  and  employment  income and  residence
verification  is done.  Upon the completion of his or her review,  the processor
forwards the  application  package to an  underwriter  for further  review.  The
underwriter will confirm the  satisfaction of any remaining  deficiencies in the
application package. Finally, before the loan is funded, the application package
is checked for deficiencies  again by a loan review officer.  CPS  conditionally
approves approximately 50% of the credit applications it receives and ultimately
purchases approximately 13% of the received applications.




                                                   S-29

<PAGE>



         CPS has purchased  portfolios of Contracts in bulk from other companies
that had previously  purchased the Contracts from Dealers.  From July 1, 1994 to
July 31, 1995, CPS made four such bulk purchases aggregating approximately $22.9
million.  In  considering  bulk  purchases,  CPS carefully  evaluates the credit
profile and payment  history of each portfolio and negotiates the purchase price
accordingly.  The credit  profiles of the  Contracts  in each of the  portfolios
purchased are consistent  with those in the  underwriting  standards used by the
Company in its normal course of business. Bulk purchases were made at a purchase
price  approximately  equal  to a 7.0%  discount  from the  aggregate  principal
balance of the  Contracts.  CPS has not purchased any portfolios of Contracts in
bulk since July 31, 1995, but may consider doing so in the future.

         Generally, the amount funded by CPS will not exceed, in the case of new
cars,  110% of the dealer  invoice plus taxes,  license fees,  insurance and the
cost of the servicer  contract,  and in the case of used cars, 115% of the value
quoted in  industry-accepted  used car guides (such as the Kelley Wholesale Blue
Book) plus the same  additions as are allowed for new cars.  The maximum  amount
that will be financed  on any vehicle  generally  will not exceed  $25,000.  The
maximum term of the Contract depends primarily on the age of the vehicle and its
mileage. Vehicles having in excess of 80,000 miles will not be financed.

         The  minimum  downpayment  required  on the  purchase  of a vehicle  is
generally 10% to 15% of the purchase price. The downpayment may be made in cash,
and/or with a trade-in car and, if available,  a proven  manufacturer's  rebate.
The cash and trade-in  value must equal at least 50% of the minimum  downpayment
required,  with the proven  manufacturer's  rebate constituting the remainder of
the downpayment.  CPS believes that the relatively high downpayment  requirement
will result in higher  collateral  values as a percentage of the amount financed
and the selection of buyers with stronger commitment to the vehicle.

   
         Prior to  purchasing  any  Contract,  CPS verifies that the Obligor has
arranged for casualty insurance by reviewing  documentary evidence of the policy
or by contacting the insurance  company or agent.  The policy must indicate that
CPS is the lien holder and loss payee.  The insurance  company's name and policy
expiration  date  are  recorded  in  CPS's   computerized   system  for  ongoing
monitoring.
    

         As loss payee, CPS receives all correspondence  relevant to renewals or
cancellations on the policy. Information from all such correspondence is updated
to the computerized  records.  In the event that a policy reaches its expiration
date  without a renewal,  or if CPS  receives a notice  that the policy has been
canceled  prior to its  expiration  date,  a letter is  generated  to advise the
borrower of its  obligation  to continue to provide  insurance.  If no action is
taken by the borrower to insure the vehicle,  two  successive  and more forceful
letters are generated,  after which the collection  department  will contact the
borrower  telephonically  to further  counsel the borrower,  including  possibly
advising  them that CPS has the right to  repossess  the vehicle if the borrower
refuses to obtain insurance.  Although it has the right, CPS rarely  repossesses
vehicles in such circumstances.  In addition,  CPS does not force place a policy
and add the premium to the borrower's outstanding  obligation,  although it also
has the right to do so. Rather in such  circumstances  the account is flagged as
not having  insurance  and  continuing  efforts  are made to get the  Obligor to
comply  with the  insurance  requirement  in the  Contract.  CPS  believes  that
handling  non-compliance  with insurance  requirements in this manner ultimately
results in better portfolio  performance  because it believes that the increased
monthly payment obligation of the borrower which would result from force placing



                                                   S-30

<PAGE>



insurance and adding the premium to the borrower's  outstanding obligation would
increase the  likelihood  of  delinquency  or default by such borrower on future
monthly payments.

         Samco offers financing programs to IFCs which are essentially identical
to those  offered  by CPS.  The IFCs may offer  Samco's  financing  programs  to
borrowers  directly or indirectly  through  local  Dealers.  Upon  submission of
applications to Samco, Samco credit personnel, who have been trained by CPS, use
CPS's  proprietary  systems to evaluate the  borrower and the proposed  Contract
terms.  Samco purchases  contracts from the IFCs after its credit personnel have
performed all of the underwriting  and verification  procedures and have applied
all the same credit  criteria  that CPS  performs  and applies for  Contracts it
purchases  from Dealers.  Prior to CPS [or an  affiliate]  purchasing a Contract
from  Samco,  CPS  personnel  perform  procedures  intended  to verify that such
Contract  has  been   underwritten   and  originated  in  conformity   with  the
requirements  applied by CPS with respect to  Contracts  acquired by it directly
from Dealers.

Servicing and Collections

   
         CPS's  servicing  activities,   both  with  respect  to  portfolios  of
Contracts  sold by it to  investors  and with  respect  to  portfolios  of other
receivables  owned  or  originated  by third  parties,  consist  of  collecting,
accounting  for and  posting  of all  payments  received  with  respect  to such
Contracts or other receivables,  responding to borrower inquiries,  taking steps
to maintain  the  security  interest  granted in the  Financed  Vehicle or other
collateral,  investigating  delinquencies,   communicating  with  the  borrower,
repossessing and liquidating collateral when necessary, and generally monitoring
each  Contract  or  other  receivable  and  related  collateral.  CPS  maintains
sophisticated data processing and management  information systems to support its
Contract and other receivable servicing activities.

         Upon the sale of a portfolio of  Contracts to an investor,  or upon the
engagement of CPS by another receivable portfolio owner for CPS's services,  CPS
mails to borrowers monthly billing statements directing them to mail payments on
the  Contracts or other  receivables  to a lock-box  account which is unique for
each investor or portfolio owner. CPS engages an independent lock-box processing
agent to retrieve and process payments  received in the lock-box  account.  This
results in a daily deposit to the investor or portfolio  owner's  account of the
day's lock-box account  receipts and a simultaneous  electronic data transfer to
CPS of the  borrower  payment  data for posting to CPS's  computerized  records.
Pursuant to the various  servicing  agreements  with each  investor or portfolio
owner,  CPS is required to deliver  monthly  reports  reflecting all transaction
activity with respect to the Contracts or other receivables.
    

         If an  account  becomes  six days  past  due,  CPS's  collection  staff
typically  attempts to contact the borrower with the aid of a high-  penetration
auto-dialing  computer. A collection officer tries to establish contact with the
customer and obtain a promise by the customer to make the overdue payment within
seven days. If payment is not received by the end of such seven-day period,  the
customer  is called  again  through the auto  dialer  system and the  collection
officer  attempts to elicit a second promise to make the overdue  payment within
seven days. If a second  promise to make the overdue  payment is not  satisfied,
the account  automatically  is referred to a supervisor for further  action.  In
most cases,  if payment is not  received by the tenth day after the due date,  a
late fee of  approximately  5% of the  delinquent  payment  is  imposed.  If the
customer cannot be reached by a collection officer, a letter is



                                                   S-31

<PAGE>



automatically  generated and the  customer's  references  are  contacted.  Field
agents (who are independent  contractors)  often make calls on customers who are
unreachable  or whose payment is thirty days or more  delinquent.  A decision to
repossess the vehicle is generally  made after 30 to 90 days of  delinquency  or
three unfulfilled promises to make the overdue payment. Other than granting such
limited extensions as are described under the heading  "Description of the Trust
Documents-Servicing  Procedures"  in the  Prospectus,  CPS  does not  modify  or
rewrite delinquent Contracts.

         Servicing and  collection  procedures  on Contracts  owned by Samco are
performed by CPS at its headquarters in Irvine,  California.  However, Samco may
solicit aid from the related IFC in collecting past due accounts with respect to
which repossession may be considered.

Delinquency and Loss Experience

   
         Set forth on the following page is certain  information  concerning the
experience of CPS pertaining to retail new and used automobile, light truck, van
and minivan receivables, including those previously sold, which CPS continues to
service.  Contracts were first originated under the Delta Program in August 1994
and under the Alpha  Program in April 1995.  CPS has found that the  delinquency
and net  credit  loss and  repossession  experience  with  respect  to the Delta
Program is somewhat greater than under its Standard Program.  CPS has found that
the delinquency and net credit loss and repossession  experience with respect to
the Alpha  Program is somewhat  lower than that  experienced  under the Standard
Program.  CPS has purchased  Contracts  representing  financing  for  first-time
purchasers  of  automobiles  since  the  inception  of its  Contract  purchasing
activities in 1991.  Prior to the  establishment of the First Time Buyer Program
in  July  1996,  CPS  purchased  such  Contracts  under  its  Standard   Program
guidelines.   CPS  expects  that  the   delinquency  and  net  credit  loss  and
repossession  experience with respect to loans  originated  under the First Time
Buyer  Program  will be similar to that under the  Standard  Program.  CPS began
servicing  Contracts  originated by Samco in March 1996. Although credit history
on Samco's  originations  is limited,  CPS expects that the  delinquency and net
credit  loss  and  repossession  experience  with  respect  to  the  Receivables
originated by Samco will be similar to that of CPS's existing  portfolio.  There
can be no  assurance,  however,  that the  delinquency  and net credit  loss and
repossession  experience  on the  Receivables  will continue to be comparable to
CPS's experience shown in the following tables.
    




                                                   S-32

<PAGE>
<TABLE>
<CAPTION>



                                                       Consumer Portfolio Services, Inc.
                                                            Delinquency Experience



                                         December 31, 1994             December 31, 1995                December 31, 1996          
                                         -----------------             -----------------                -----------------          
                                      Number                         Number                         Number                          
                                     of Loans        Amount         of Loans        Amount         of Loans             Amount
                                     --------        ------         --------        ------         --------             ------
<S>                                     <C>            <C>              <C>          <C>               <C>                <C>

Portfolio (1)...................      14,235      $203,879,000        27,113     $355,965,000        47,187         $604,092,000 
Period of Delinquency (2)
31-60                                    243         3,539,000           909       11,520,000         1,801           22,099,000
61-90                                     68         1,091,000           203        2,654,000           724            9,068,000
91+.............................          56           876,000           272        3,899,000           768            9,906,000


Total Delinquencies.............         367         5,506,000         1,384       18,073,000         3,293           41,073,000
Amount in Repossession (3)......         271         3,759,000           834       10,151,000         1,168           14,563,000



Total Delinquencies and
Amount in Repossession (4)......         638        $9,265,000         2,218      $28,224,000         4,461          $55,636,000 
                                         ===        ==========         =====      ===========         =====          ===========

Delinquencies as a Percent of
the Portfolio...................       2.58%             2.70%         5.10%            5.08%         6.98%                6.80% 
Repo Inventory as a Percent
of the Portfolio................       1.90%             1.84%         3.08%            2.85%         2.48%                2.41% 
                                       -----             -----         -----            -----         -----                ----- 


Total Delinquencies and
Amount in Repossession as a
Percent of Portfolio                   4.48%             4.54%         8.18%            7.93%         9.45%                    % 
                                       -----------------------------------------------------------------------------------------

</TABLE>
<TABLE>
<CAPTION>


                                       March 31, 1996           March 31, 1997           
                                       --------------           --------------           
                                    Number                    Number                     
                                   of Loans     Amount       of Loans      Amount        
                                   --------     ------       --------      ------        
<S>                                   <C>         <C>          <C>           <C>
                                                      
Portfolio (1)...................                     $                          $     
Period of Delinquency (2)                                                              
31-60                                                                                  
61-90                                                                                  
91+.............................                                                       
                                                                                       
                                                                                       
Total Delinquencies.............                                                       
Amount in Repossession (3)......                                                       
                                                                                       
                                                                                       
                                                                                       
Total Delinquencies and                                                                
Amount in Repossession (4)......                     $                          $
                                   ========     ======       ========      ======
                                                                                       
                                                                                       
                                                                                       
Delinquencies as a Percent of                                                          
the Portfolio...................         %             %            %            %     
Repo Inventory as a Percent                                                            
of the Portfolio................                       %            %            %     
                                 --------- ------------- ------------ ------------
                                                                                       
Total Delinquencies and                                                                
Amount in Repossession as a                                                            
Percent of Portfolio                     %             %            %            %     
                                 --------- ------------- ------------ ------------     


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

(1)      All amounts and percentages  are based on the full amount  remaining to
         be repaid on each Contract,  including, for Rule of 78's Contracts, any
         unearned finance  charges.  The information in the table represents all
         Contracts  originated by CPS including  sold Contracts CPS continues to
         service.

(2)      CPS  considers a Contract  delinquent  when an obligor fails to make at
         least 90% of a contractually due payment by the due date. The period of
         delinquency  is based on the number of days payments are  contractually
         past due.

(3)      Amount in  Repossession  represents  Financed  Vehicles which have been
         repossessed but not yet liquidated.

(4)      Amounts  shown do not  include  Contracts  which  are less than 31 days
         delinquent.

</TABLE>


                                                         S-33

<PAGE>








                                                         S-34

<PAGE>
<TABLE>
<CAPTION>



                                           Consumer Portfolio Services, Inc.
                                        Net Credit Loss/Repossession Experience


                                                                                                      Three              Three
                                             Year Ended         Year Ended        Year Ended         Months Ended      Months Ended
                                         December 31, 1994  December 31, 1995  December 31, 1995    March 31, 1996    March 31, 1997

<S>                                               <C>                <C>             <C>                 <C>                 <C>

Average Amount Outstanding
 During the Period (1)..............         $98,916,991      $221,926,489      $395,404,669
Average Number of Loans
 Outstanding During
 the Period.........................               9,171            20,809            36,998
Number of Repossessions.............                 669             2,018             3,145
Gross Charge-Offs (2)...............          $3,166,408       $11,658,461       $23,296,775
Recoveries (3)......................            $347,519        $1,028,378        $2,969,143
Net Losses..........................          $2,818,889       $10,630,083       $20,327,632
Annualized Repossessions
 as a Percentage of
 Average Number of Loans
 Outstanding.........................              7.29%             9.70%             8.50%
Annualized Net Losses as
 a Percentage of
 Average Amount Outstanding..........              2.85%             4.79%             5.14%

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

(1)      All amounts and percentages are based on the principal amount scheduled
         to be paid on each Contract.  The  information in the table  represents
         all  Contracts  originated by CPS including  sold  Contracts  which CPS
         continues to service.

(2)      Amount charged off includes the remaining principal balance,  after the
         application  of the net proceeds from the  liquidation  of the vehicle,
         excluding accrued and unpaid interest.

(3)      Recoveries  are  reflected in the period in which they are realized and
         may pertain to charge offs from prior periods.

</TABLE>



                                                         S-35

<PAGE>



                              THE RECEIVABLES POOL

         The  Receivables  Pool  existing  as of the  Cutoff  Date  consists  of
Receivables  selected from CPS's  Portfolio by several  criteria,  including the
following:  each Receivable was originated,  based on the billing address of the
Obligors, in the United States, has an original term of not more than 60 months,
provides for level monthly  payments  which fully  amortize the amount  financed
over the original term (except for the last payment, which may be different from
the level payment for various  reasons,  including late or early payments during
the term of the Contract),  has a remaining  maturity of 60 months or less as of
the Cutoff Date, has an outstanding  principal  balance of not more than [$ ] as
of the Cutoff Date,  is not more than 30 days past due as of the Cutoff Date and
has an APR of not less than [ %]. As of the date of each  Obligor's  application
for the loan from which the related Receivable arises,  each Obligor (i) did not
have  any  material  past  due  credit   obligations  or  any  repossessions  or
garnishments  of  property  within  one year  prior to the date of  application,
unless such amounts have been repaid or discharged through bankruptcy,  (ii) was
not  the  subject  of  any  bankruptcy  or  insolvency  proceeding  that  is not
discharged,  and (iii)  had not been the  subject  of more  than one  bankruptcy
proceeding.  As of  the  Cutoff  Date,  the  latest  scheduled  maturity  of any
Receivable is not later than [ ].

         As of the Cutoff Date,  approximately  [ %] of the aggregate  principal
balance  of the  Receivables,  constituting  [ %] of the  number  of  Contracts,
represents  financing  of  used  vehicles;  the  remainder  of  the  Receivables
represent  financing  of  new  vehicles.  Approximately  [ %] of  the  aggregate
principal  balance of the Receivables  were originated  under the Delta Program,
approximately [ %] of the aggregate  principal  balance of the Receivables  were
originated  under  the  Alpha  Program,  approximately  [ %]  of  the  aggregate
principal  balance of the Receivables were originated under the First Time Buyer
Program  and  approximately  [ %] of  the  aggregate  principal  balance  of the
Receivables  represent  financing under the Standard  Program.  As of the Cutoff
Date,  approximately [ %] of the aggregate  principal balance of the Receivables
were  originated  by  unaffiliated  third  parties and  purchased  by CPS in the
ordinary  course of its  business.  As of the Cutoff Date, [ %] of the Principal
Balance of the Receivables were Samco Receivables.  The composition,  geographic
distribution,  distribution by APR, distribution by remaining term, distribution
by date of  origination,  distribution  by original term,  distribution by model
year and distribution by original principal balance of the Receivables as of the
Cutoff Date are set forth in the following tables.

<TABLE>
<CAPTION>


                             Composition of the Receivables as of the Cutoff Date


<S>                          <C>                  <C>               <C>                 <C>                   <C>

  Weighted               Aggregate            Number of          Average             Weighted              Weighted
 Average APR             Principal           Receivables        Principal            Average               Average
of Receivables            Balance              in Pool           Balance          Remaining Term        Original Term


</TABLE>




                                                     S-36

<PAGE>
<TABLE>
<CAPTION>



                       Geographic Distribution of the Receivables as of the Cutoff Date



                                                              Percent of                              Percent of
                                       Aggregate              Aggregate            Number of          Number of
State(1)                           Principal Balance      Principal Balance       Receivables        Receivables
<S>                                     <C>                      <C>                 <C>                 <C>




                                   -----------------      -----------------       -----------        -----------
all others(2)...................                                          %                                    %



   
TOTAL...........................   $
                                                              100.00%(3)                              100.00%(3)

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

(1)      Based on billing address of Obligor.
(2)      No other state represents a percent of the aggregate  Principal Balance
         as of the Cutoff Date in excess of one percent.
(3)      Percentages may not add up to 100% because of rounding.
</TABLE>
<TABLE>
<CAPTION>


                         Distribution of the Receivables by APR as of the Cutoff Date




                                                              Percent of                              Percent of
              APR                      Aggregate              Aggregate            Number of          Number of
             Range                 Principal Balance      Principal Balance       Receivables        Receivables

<S>                                     <C>                        <C>                 <C>               <C>


all others(2)...................                                          %                                    %



   
TOTAL...........................   $
                                                              100.00%(1)                              100.00%(1)

    





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

(1)      Percentages may not add up to 100% because of rounding.
</TABLE>






                                                     S-37

<PAGE>
<TABLE>
<CAPTION>



                               Distribution of Receivables by Remaining Term to
                                   Scheduled Maturity as of the Cutoff Date


                                                              Percent of                              Percent of
       Remaining Term to               Aggregate              Aggregate            Number of          Number of
       Scheduled Maturity          Principal Balance      Principal Balance       Receivables        Receivables

<S>                                       <C>                    <C>                  <C>                <C>

                                  $
TOTAL...........................                                 100.00%(1)                            100.00%(1)
                                  ==================      =================       ===========          ==========



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

(1)      Percentages may not add up to 100% because of rounding.

</TABLE>
<TABLE>
<CAPTION>

                                        Distribution of Receivables by
                                   Date of Origination as of the Cutoff Date



                                                              Percent of                              Percent of
                                      Aggregate                Aggregate            Number of         Number of
Date of Origination               Principal Balance        Principal Balance       Receivables       Receivables

<S>                                       <C>                    <C>                  <C>                <C>

                                  $
TOTAL...........................                                 100.00%(1)                            100.00%(1)
                                  ==================      =================       ===========          ==========

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

(1)      Percentages may not add up to 100% because of rounding.

</TABLE>

                                                     S-38

<PAGE>
<TABLE>
<CAPTION>



                                Distribution of Receivables by Original Term to
                                   Scheduled Maturity as of the Cutoff Date



                                                              Percent of                              Percent of
        Original Term to               Aggregate              Aggregate            Number of          Number of
       Scheduled Maturity          Principal Balance      Principal Balance       Receivables        Receivables

<S>                                       <C>                    <C>                  <C>                 <C>


                                   $
TOTAL...........................                                 100.00%(1)                            100.00%(1)
                                  ==================      =================       ===========          ==========



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

(1)      Percentages may not add up to 100% because of rounding.
</TABLE>
<TABLE>
<CAPTION>


                         Distribution of Receivables by Model Year of Financed Vehicle
                                             as of the Cutoff Date



                                                              Percent of                              Percent of
                                       Aggregate              Aggregate            Number of          Number of
Model Year                         Principal Balance      Principal Balance       Receivables        Receivables

<S>                                       <C>                    <C>                  <C>                 <C>


                                   $
TOTAL...........................                                 100.00%(1)                            100.00%(1)
                                  ==================      =================       ===========          ==========





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

(1)      Percentages may not add up to 100% because of rounding.
</TABLE>







                                                     S-39

<PAGE>

<TABLE>
<CAPTION>


                           Distribution of Receivables by Original Principal Balance
                                             as of the Cutoff Date



                                                              Percent of                              Percent of
       Range of Original               Aggregate              Aggregate            Number of          Number of
       Principal Balances          Principal Balance      Principal Balance       Receivables        Receivables

<S>                                       <C>                    <C>                  <C>                 <C>


                                   $
TOTAL...........................                                 100.00%(1)                           100.00%(1)
                                  ==================      =================       ===========         ==========


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

(1)      Percentages may not add up to because of rounding.
</TABLE>





                                                     S-40

<PAGE>



         As of the Cutoff Date,  approximately  [ %] of the aggregate  Principal
Balance of the  Receivables  in the  Receivables  Pool provide for allocation of
payments  according  to the  "sum of  periodic  balances"  or  "sum  of  monthly
payments"  method,  similar to the "Rule of 78's"  ("Rule of 78's  Receivables")
and, approximately [ %] of the aggregate Principal Balance of the Receivables in
the Receivables Pool provide for allocation of payments according to the "simple
interest"  method  ("Simple  Interest  Receivables").  A Rule of 78's Receivable
provides  for payment by the Obligor of a specified  total  amount of  payments,
payable in equal monthly  installments on each due date,  which total represents
the principal amount financed and add-on interest in an amount calculated on the
basis of the stated APR for the term of the  Receivable.  The rate at which such
amount of add-on  interest  is earned and,  correspondingly,  the amount of each
fixed monthly payment  allocated to reduction of the  outstanding  principal are
calculated in accordance with the "Rule of 78's". A Simple  Interest  Receivable
provides for the amortization of the amount financed under the Receivable over a
series of fixed level  monthly  payments.  Each monthly  payment  consists of an
installment  of interest  which is  calculated  on the basis of the  outstanding
principal  balance of the  Receivable  multiplied  by the stated APR and further
multiplied  by the period  elapsed (as a fraction of a calendar  year) since the
preceding  payment of interest was made. As payments are received under a Simple
Interest Receivable, the amount received is applied first to interest accrued to
the date of payment  and the  balance is applied to reduce the unpaid  principal
balance.  Accordingly, if an Obligor pays a fixed monthly installment before its
scheduled  due date,  the portion of the payment  allocable  to interest for the
period since the preceding payment was made will be less than it would have been
had the payment been made as scheduled,  and the portion of the payment  applied
to  reduce  the  unpaid  principal  balance  will  be  correspondingly  greater.
Conversely,  if an Obligor pays a fixed monthly  installment after its scheduled
due date, the portion of the payment  allocable to interest for the period since
the  preceding  payment was made will be greater than it would have been had the
payment been made as scheduled, and the portion of the payment applied to reduce
the unpaid principal balance will be  correspondingly  less. In either case, the
Obligor pays a fixed monthly installment until the Final Scheduled Payment date,
at which time the amount of the final  installment  is increased or decreased as
necessary to repay the then outstanding principal balance.

         In the event of the prepayment in full (voluntarily or by acceleration)
of a Rule of 78's  Receivable,  under the terms of the  contract,  a "refund" or
"rebate"  will be made to the  Obligor  of the  portion  of the total  amount of
payments then due and payable under the contract  allocable to "unearned" add-on
interest, calculated in accordance with a method equivalent to the Rule of 78's.
If a Simple Interest  Receivable is prepaid,  instead of receiving a rebate, the
Obligor is required to pay interest only to the date of  prepayment.  The amount
of a rebate  under a Rule of 78's  Receivable  generally  will be less  than the
remaining  Scheduled  Receivable  Payments of interest  that would have been due
under a Simple Interest Receivable for which all payments were made on schedule.

         The Trust  will  account  for the Rule of 78's  Receivables  as if such
Receivables  provided for  amortization of the loan over a series of fixed level
payment monthly installments  ("Actuarial  Receivables").  Amounts received upon
prepayment  in  full  of a Rule  of  78's  Receivable  in  excess  of  the  then
outstanding  Principal  Balance of such Receivable and accrued  interest thereon
(calculated  pursuant to the  actuarial  method)  will not be passed  through to
Noteholders   but  will  be  paid  to  the  Servicer  as  additional   servicing
compensation.





                                                     S-41

<PAGE>



                              YIELD CONSIDERATIONS

         On each Payment Date,  interest will be paid to the  Noteholders to the
extent of thirty (30) days' interest at the applicable Interest Rate;  provided,
however, that on the first Payment Date, the interest payable to the Noteholders
of record of each Class of Notes will be an amount  equal to the  product of (a)
the Interest Rate applicable to such Class of Notes,  (b) the initial  principal
amount of such Class of Notes and (c) a fraction  (i) the  numerator of which is
the number of days from and including the Closing Date through and including [ ]
14, 1997 and (ii) the denominator of which is 360 (or, with respect to the Class
A-1 Notes only, 365).

         All of the  Receivables  are prepayable at any time.  (For this purpose
"prepayments" include prepayments in full,  liquidations due to default, as well
as receipts of proceeds from physical  damage,  credit life and credit  accident
and health  insurance  policies and certain other  Receivables  repurchased  for
administrative  reasons.)  The rate of  prepayments  on the  Receivables  may be
influenced by a variety of economic,  social,  and other factors,  including the
fact that an Obligor  generally  may not sell or transfer the  Financed  Vehicle
securing a  Receivable  without  the consent of CPS.  In  addition,  the rate of
prepayments on the Receivables may be affected by the nature of the Obligors and
the Financed  Vehicles and servicing  decisions.  See "Risk Factors -- Nature of
Obligors;  Servicing" in this  Prospectus  Supplement.  Any  reinvestment  risks
resulting from a faster or slower incidence of prepayment of Receivables will be
borne  entirely  by the  Noteholders.  See  also  "Description  of the  Notes --
Optional  Redemption"  in this  Prospectus  Supplement  regarding the Servicer's
option to  purchase  the  Receivables  and redeem  the Notes when the  aggregate
principal  balance  of the  Receivables  is  less  than or  equal  to 10% of the
Original Pool Balance.


                       POOL FACTORS AND OTHER INFORMATION

         The "Pool  Balance"  at any time  represents  the  aggregate  principal
balance of the Receivables at the end of the preceding  Collection Period, after
giving effect to all payments received from Obligors,  all payments and Purchase
Amounts  remitted  by CPS or the  Servicer,  as the  case  may be,  all for such
Collection  Period,  all losses realized on Receivables  liquidated  during such
Collection Period and any Cram Down Losses with respect to such Receivables. The
Pool Balance is computed by  allocating  payments to principal  and to interest,
with respect to Rule of 78's Receivables,  using the constant yield or actuarial
method,  and with  respect  to Simple  Interest  Receivables,  using the  simple
interest method.  The "Class A-1 Pool Factor" is a seven digit decimal which the
Servicer will compute each month  indicating the principal  balance of the Class
A-1 Notes as a fraction of the initial principal balance of the Class A-1 Notes.
An individual Noteholder's share of the principal balance of the Class A-1 Notes
is the product of (i) the original  denomination  of the  Noteholder's  Note and
(ii) the Class A-1 Pool  Factor.  The "Class A-2 Pool  Factor" is a  seven-digit
decimal  which the Servicer  will compute each month  indicating  the  principal
balance of the Class A-2 Notes as a fraction of the initial principal balance of
the Class A-2  Notes.  The Class A-2 Pool  Factor  will be  1.0000000  as of the
Closing  Date;  thereafter,  the Class A-2 Pool Factor  will  decline to reflect
reductions  in the  principal  balance  of the Class A-2  Notes.  An  individual
Noteholder's  share of the  principal  balance  of the  Class  A-2  Notes is the
product of (i) the original  denomination of the Noteholder's  Note and (ii) the
Class A-2 Pool  Factor.  The "Class A-3 Pool  Factor" is a  seven-digit  decimal
which the Servicer will compute each month  indicating the principal  balance of
the Class A-3 Notes as a fraction of the initial  principal balance of the Class
A-3 Notes. The Class A-3 Pool Factor will be 1.0000000



                                                     S-42

<PAGE>



as of the Closing  Date;  thereafter,  the Class A-3 Pool Factor will decline to
reflect  reductions  in  the  principal  balance  of the  Class  A-3  Notes.  An
individual Noteholder's share of the principal balance of the Class A-3 Notes is
the product of (i) the original  denomination of the Noteholder's  Note and (ii)
the Class A-3 Pool Factor.  The "Class B Pool Factor" is a  seven-digit  decimal
which the Servicer will compute each month  indicating the principal  balance of
the Class B Notes as a fraction of the initial  principal balance of the Class B
Notes.  The  Class B Pool  Factor  will be  1.0000000  as of the  Closing  Date;
thereafter,  the Class B Pool Factor will decline to reflect  reductions  in the
principal balance of the Class B Notes. An individual  Noteholder's share of the
principal  balance  of the  Class B Notes  is the  product  of (i) the  original
denomination  of the  Noteholder's  Note and (ii) the Class B Pool Factor.  Pool
Factors  will be made  available  on or about the  eighth  business  day of each
month.

         Pursuant to the Indenture, the Noteholders will receive monthly reports
concerning the payments received on the Receivables,  the Pool Balance, the Pool
Factors and various other items of information. Noteholders of record during any
calendar year will be furnished information for tax reporting purposes not later
than  the  latest  date  permitted  by  law.  See   "Description  of  the  Notes
- --Statements to Noteholders" in this Prospectus Supplement.


                                 USE OF PROCEEDS

   
         The net  proceeds  to be  received  by the Seller  from the sale of the
Notes will be applied to the  purchase of the CPS  Receivables  from CPS and the
Samco Receivables from Samco and to fund the Pre-Funding Account. CPS will apply
the net proceeds  received from the Seller to purchase new Contracts or to repay
debt incurred to purchase the Contracts.
    


                               THE SELLER AND CPS

         The  Seller  is a  wholly-owned  subsidiary  of  CPS.  The  Seller  was
incorporated  in the  State  of  California  in June of  1994.  The  Seller  was
organized for the limited  purpose of  purchasing  automobile  installment  sale
contracts from CPS and  transferring  such  receivables to third parties and any
activities  incidental to and necessary or convenient for the  accomplishment of
such purposes.  The principal  executive  offices of the Seller are located at 2
Ada, Suite 100, Irvine,  California 92718; telephone (714) 753-6800. For further
information  regarding  the  Seller  and CPS,  see "The  Seller  and CPS" in the
Prospectus.


                              THE STANDBY SERVICER

         If CPS is  terminated or resigns as Servicer,  Norwest Bank  Minnesota,
National  Association (in such capacity,  the "Standby  Servicer") will serve as
successor Servicer. The Standby Servicer will receive a fee on each Payment Date
for agreeing to stand by as successor  Servicer and for performing certain other
functions.  Such fee will be payable to the Standby  Servicer from the Servicing
Fee payable to CPS. If the Standby Servicer,  or any other entity serving at the
time as Standby  Servicer,  becomes  the  successor  Servicer,  it will  receive
compensation at a Servicing Fee Rate not to exceed 2.12% per annum.




                                                     S-43

<PAGE>



                            DESCRIPTION OF THE NOTES

General

         The Notes will be issued pursuant to the terms of the Indenture, a form
of which has been filed as an exhibit to the Registration Statement.

         The Class A Notes initially will be represented by notes  registered in
the name of Cede as the nominee of The  Depository  Trust Company  ("DTC"),  and
will only be  available  in the form of  book-entries  on the records of DTC and
participating  members  thereof in  denominations  of $1,000.  All references to
"holders"  or  "Noteholders"  and to  authorized  denominations,  when used with
respect to the Notes, shall reflect the rights of beneficial owners of the Notes
("Note Owners"),  and limitations  thereof, as they may be indirectly  exercised
through DTC and its participating members, except as otherwise specified herein.
See " -- Registration of Certificates" below.

Payment of Interest

         On each Payment Date, the holders of record of the Class A-1 Notes (the
"Class A-1  Noteholders")  as of the  related  Record  Date will be  entitled to
receive,  pro rata,  interest  at the Class A-1 Note  Rate,  on the  outstanding
principal  balance  of the  Class  A-1  Notes as of the last day of the  related
Collection  Period,  based on the number of days elapsed from and  including the
preceding  Payment Date (or, in the case of the initial  Payment Date,  from and
including the Closing  Date) to but excluding the current  Payment Date. On each
Payment  Date,  the  holders  of record of the Class A-2 Notes  (the  "Class A-2
Noteholders")  as of the related  Record  Date will be entitled to receive,  pro
rata,  thirty  (30)  days of  interest  at the Class  A-2  Interest  Rate on the
outstanding  principal amount of the Class A-2 Notes at the close of business on
the last day of the related Collection Period. On each Payment Date, the holders
of record of the Class A-3 Notes (the "Class A-3 Noteholders") as of the related
Record Date will be entitled to receive,  pro rata, thirty (30) days of interest
at the Class A-3 Interest Rate on the outstanding  principal amount of the Class
A-3 Notes at the close of  business  on the last day of the  related  Collection
Period.  On each Payment  Date,  the holders of record of the Class B Notes (the
"Class B  Noteholders")  as of the  related  Record  Date  will be  entitled  to
receive,  pro rata, thirty (30) days of interest at the Class B Interest Rate on
the outstanding  principal  amount of the Class B Notes at the close of business
on the last day of the related Collection Period. Notwithstanding the foregoing,
on the first Payment Date, the interest  payable to the Noteholders of record of
each class of Notes will be an amount  equal to the product of (a) the  Interest
Rate applicable to such class of Notes, (b) the initial principal amount of such
class of Notes and (c) a fraction  (i) the  numerator  of which is the number of
days from and  including  the Closing Date through and  including  September 14,
1997 and (ii) the  denominator  of which is 360.  Interest on the Notes which is
due but not paid on any Payment  Date will be payable on the next  Payment  Date
together with, to the extent permitted by law, interest on such unpaid amount at
the applicable  Interest Rate. See "Description of the Notes - Distributions" in
this Prospectus Supplement.

Payment of Principal

         Principal  of the Class A Notes will be payable on each Payment Date in
an amount equal to the Class A Noteholders'  Principal  Distributable Amount for
the related Collection Period. The "Class A Noteholders' Principal Distributable
Amount" is equal to the product of (a) the



                                                     S-44

<PAGE>



Class A Noteholders'  Percentage of the Principal  Distributable  Amount and (b)
any unpaid portion of the amount described in clause (a) with respect to a prior
Payment  Date.  Principal  of the Class B Notes will be payable on each  Payment
Date in an amount  equal to the  Class B  Noteholders'  Principal  Distributable
Amount for the related  Collection  Period.  The "Class B Noteholders  Principal
Distributable  Amount" is equal to the  product of (a) the Class B  Noteholders'
Percentage of the Principal  Distributable  Amount and (b) any unpaid portion of
the amount described in clause (a) with respect to a prior Payment Date.

   
         On each payment  Date, an amount equal to the lesser of (x) the portion
of the Total Distribution  Amount remaining after application thereof to pay the
distributions  described in clauses (i) through (iv) under  "Description  of the
Trust  Documents --  Distributions"  and (y) the Class A Noteholders'  Principal
Distributable  Amount will be applied,  sequentially,  to pay  principal  of the
Class A-1  Notes  until the  principal  balance  of the Class A-1 Notes has been
reduced to zero,  then to the holders of the Class A-2 Notes until the principal
balance of the Class A-2 Notes has been reduced to zero,  then to the holders of
the Class A-3 Notes until the principal  balance of the Class A-3 Notes has been
reduced to zero.

         On each Payment  Date, an amount equal to the lesser of (x) the portion
of the Total Distribution  Amount remaining after the application thereof to pay
the distributions  described in clauses (i) through (viii) under 'Description of
the Trust Documents -- Distributions" and (y) the Class B Noteholders' Principal
Distributable Amount will be applied to pay principal of the Class B Notes until
the principal balance of the class B Notes has been reduced to zero.
    

Mandatory Redemption

         Each class of Notes will be redeemed in part on the Payment  Date on or
immediately  following the last day of the Funding  Period in the event that any
portion of the Pre-Funded  Amount remains on deposit in the Pre-Funding  Account
after giving effect to the purchase of all Subsequent Receivables, including any
such purchase on such date (a "Mandatory  Redemption").  The aggregate principal
amount of each  class of Notes to be  redeemed  will be an amount  equal to such
class's pro rata share (based on the  respective  current  Principal  Balance of
each  class of  Notes) of the  remaining  Pre-Funded  Amount on such date  (such
class's "Note Prepayment Amount").

         The Policy does not guarantee  payment of the Note Prepayment  Amounts,
although the Policy does guarantee payment of the Class A Noteholders'  Interest
Distributable Amount and the Class A Noteholders' Principal Distributable Amount
on its  respective  Final  Scheduled  Payment  Date.  In  addition,  the ratings
assigned to the Notes by the Rating  Agencies do not address the likelihood that
the Note Prepayment Amounts will be paid.

Optional Redemption

         In order to avoid excessive  administrative  expense, the Servicer,  or
its  successor,  is permitted at its option to purchase from the Trust (with the
consent of the Insurer if such purchase would result in a claim under the Policy
or any amount owing to the Insurer or on the Notes would remain  unpaid),  as of
the last day of any month as of which the then outstanding Pool Balance is equal
to 10% or  less of the  sum of (i)  the  Original  Pool  Balance  and  (ii)  the
aggregate  Principal  Balance of all subsequent  Receivables  transferred to the
Trust  (as  of  their  applicable   Subsequent  Cutoff  Dates),   all  remaining
Receivables at a price equal to the aggregate of the



                                                     S-45

<PAGE>



Purchase Amounts thereof as of such last day. Exercise of such right will effect
early retirement of the Notes. The Indenture Trustee will give written notice of
termination  to  each  Noteholder  of  record.  The  final  distribution  to any
Noteholder  will be made only upon surrender and  cancellation  of such holder's
Note at the office or agency of the Indenture Trustee specified in the notice of
termination. Any funds remaining with the Indenture Trustee, after the Indenture
Trustee has taken certain measures to locate a Noteholder and such measures have
failed, will be distributed to The American Red Cross.


                              REGISTRATION OF NOTES

         The Class A Notes will  initially be  registered  in the name of Cede &
Co.  ("Cede"),  the  nominee  of DTC.  DTC is a  limited-purpose  trust  company
organized  under  the laws of the State of New  York,  a member  of the  Federal
Reserve  System,  a  "clearing  corporation"  within the meaning of the New York
Uniform  Commercial  Code, and a "clearing  agency"  registered  pursuant to the
provisions  of Section 17A of the  Securities  Exchange Act of 1934, as amended.
DTC  accepts  securities  for  deposit  from  its  participating   organizations
("Participants")  and  facilitates  the clearance  and  settlement of securities
transactions   between   Participants  in  such  securities  through  electronic
book-entry changes in accounts of Participants, thereby eliminating the need for
physical movement of certificates.  Participants  include securities brokers and
dealers,  banks and trust  companies and clearing  corporations  and may include
certain other organizations. Indirect access to the DTC system is also available
to others such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial  relationship  with a  Participant,  either  directly or
indirectly.   See  "Certain  Information   Regarding  the  Notes  --  Book-Entry
Registration" in the Prospectus.

   
         Persons acquiring  beneficial  ownership interests in the Class A Notes
may elect to hold their Class A Notes through DTC int eh United States, or CEDEL
or Euroclear (in Europe) if they are participants of such systems, or indirectly
through  organizations  which are  participants in such systems.  The book-entry
notes will be issued in one or more notes  which equal the  aggregate  principal
balance of the Class A Notes and will  initially  be  registered  in the name of
Dede,  the nominee of DTC.  CEDEL and Euroclear  will hold omnibus  positions on
behalf of their participants  through customers'  securities accounts in CEDEL's
and Euroclear's  names on the books of their  respective  depositories  which in
turn  will  hold  such  positions  in  customers'  securities  accounts  in  the
depositories'  names on the books of DTC. Chase Manhattan Bank, N.A. will act as
depositary  for CEDEL and Morgan  Guaranty Trust Company of New York will act as
depositary  for  Euroclear  (in  such  capacities,  individually  the  "Relevant
Depositary" and collectively the "European Depositaries").

         The beneficial  owner's ownership of a book-entry note will be recorded
on the  records  of the  brokerage  firm,  bank,  thrift  institution  or  other
financial  intermediary  (each, a "Financial  Intermediary")  that maintains the
beneficial   owner's   account  for  such   purpose.   in  turn  the   Financial
Intermediary's ownership of such book-entry note will be recorded on the records
of DTC (or of a  participating  firm  that  acts  as  agent  for  the  Financial
Intermediary,  whose interest will in turn be recorded on the records of DTC, if
the beneficial  owner's  Financial  Intermediary is not a DTC participant and on
the records of CEDEL or Euroclear, as appropriate).
    




                                                     S-46

<PAGE>



   
         Although  DTC,  CEDEL  and  Euroclear  have  agreed  to  the  foregoing
procedures in order to facilitate  transfers of Class A Notes among participants
of DTC, CEDEL and Euroclear, they are under no obligation to perform or continue
to perform such procedures and such procedures may be discontinued at any time.
    


                       DESCRIPTION OF THE TRUST DOCUMENTS

   
         The following  summary  describes  certain terms of the Samco  Purchase
Agreement,  the CPS Purchase  Agreement,  the Indenture and the Trust  Agreement
(together, the "Trust Documents").  Forms of the Trust Documents have been filed
as exhibits to the Registration Statement. A copy of the Trust Documents will be
filed with the Commission following the issuance of the Securities.  The summary
does not purport to be complete and is subject to, and qualified in its entirety
by  reference  to, all the  provisions  of the Trust  Documents.  The  following
summary  supplements  the description of the general terms and provisions of the
Trust  Documents  (as such terms are used in the  accompanying  Prospectus)  set
forth in the accompanying  Prospectus,  to which description reference is hereby
made.
    

Sale and Assignment of Receivables

   
         On or prior to the Closing  Date,  the Seller will  purchase from Samco
pursuant to a purchase  agreement  (the  "Samco  Purchase  Agreement"),  without
recourse,  except as provided in the Samco  Purchase  Agreement,  Samco's entire
interest in the Samco  Receivables,  together with Samco's security interests in
the  related  Financed  Vehicles.  On or prior to the  Closing  Date,  CPS will,
pursuant to a purchase  agreement (the "CPS Purchase  Agreement"  and,  together
with the Samco Purchase Agreement,  the "Purchase Agreements"),  sell and assign
to the Seller,  without recourse,  except as provided in the Purchase Agreement,
its entire interest in the CPS Receivables, together with its security interests
in the related  Financed  Vehicles.  At the time of  issuance of the Notes,  the
Seller will sell and assign to the Trust, without recourse except as provided in
the Sale and  Servicing  Agreement,  its  entire  interest  in the  Receivables,
together with its security interests in the Financed  Vehicles.  Each Receivable
will be identified in a schedule appearing as an exhibit to the related Purchase
Agreement.   The  Indenture  Trustee  will,  concurrently  with  such  sale  and
assignment,  execute,  authenticate, and deliver the Securities to the Seller in
exchange  for  the   Receivables.   The  Seller  will  sell  the  Notes  to  the
Underwriters. See "Underwriting" in this Prospectus Supplement.

         In the CPS Purchase  Agreement,  CPS will  represent and warrant to the
Seller,  among other things,  that (i) the information  provided in the Purchase
Agreements with respect to the Receivables (including,  without limitation,  the
Samco  Receivables)  is correct in all material  respects;  (ii) at the dates of
origination of the Receivables, physical damage insurance covering each Financed
Vehicle was in effect in accordance with CPS's normal requirements; (iii) at the
date of issuance of the  Securities,  the  Receivables are free and clear of all
security interests,  liens, charges, and encumbrances and no offsets,  defenses,
or counterclaims against Dealers or IFCs have been asserted or threatened;  (iv)
at the date of issuance of the Securities, each of the Receivables is or will be
secured by a first-priority  perfected security interest in the related Financed
Vehicle in favor of CPS or Samco;  and (v) each  Receivable,  at the time it was
originated, complied and, at the date of issuance of the Securities, complies in
all material respects with applicable federal and state laws, including, without
limitation,  consumer  credit,  truth in lending,  equal credit  opportunity and
disclosure laws. As of the last day of the second
    



                                                     S-47

<PAGE>



   
(or, if CPS elects, the first) month following the discovery by or notice to the
Seller and CPS of a breach of any representation or warranty that materially and
adversely  affects the value of a  Receivable,  unless the breach is cured,  CPS
will  purchase  such  Receivable  from the Trust for the  Purchase  Amount.  The
repurchase   obligation  will  constitute  the  sole  remedy  available  to  the
Noteholders,  the Insurer,  the Owner Trustee or the  Indenture  Trustee for any
such uncured breach.

         Any   conveyance   of   Subsequent   Receivables   is  subject  to  the
satisfaction,  on or  before  the  related  Subsequent  Transfer  Date,  of  the
following  conditions,   among  others:  (i)  each  such  Subsequent  Receivable
satisfies the eligibility  criteria specified in the related Purchase Agreement;
(ii)  Insurer  (so  long  as no  Insurer  Default  shall  have  occurred  and be
continuing) shall in its absolute and sole discretion have approved the transfer
of such  Subsequent  Receivables  to the  Trust;  (iii)  as of  each  applicable
Subsequent  Cutoff  Date,  the  Receivables  in  the  Trust  together  with  the
Subsequent Receivables to be conveyed by the Seller as of such Subsequent Cutoff
Date, meet the following criteria (computed based on the  characteristics of the
Initial Receivables on the Initial Cutoff Date and any Subsequent Receivables on
the related  Subsequent  Cutoff Date:  [Conditions  to be  specified];  (iv) the
Seller  shall  have  executed  and  delivered  to the Trust  (with a copy to the
Indenture  Trustee) a Subsequent  Transfer  Agreement  conveying such Subsequent
Receivables  to the Trust  (including  a schedule  identifying  such  Subsequent
Receivables); (v) the Seller shall have delivered certain opinions of counsel to
the Indenture Trustee,  the Owner Trustee,  Insurer and the Rating Agencies with
respect to the validity of the conveyance of such  Subsequent  Receivables;  and
(vi) the Rating Agencies shall have each notified the Seller, the Owner Trustee,
the Indenture Trustee and Insurer in writing that, following the addition of all
such Subsequent  Receivables,  the Class A-1 Notes,  the Class A-2 Notes and the
Class A-3 Notes  will be rated [ ] by [ ] and the Class B Notes will be rated at
least [ ] by [ ].
    

         Subsequent  Receivables may have been originated by CPS at a later date
using credit  criteria  different from the criteria  applied with respect to the
Initial Receivables.  See "Risk Factors - Varying  Characteristics of Subsequent
Receivables" and "The Receivables Pool" herein.

         On or prior to the Closing Date or each  Subsequent  Closing Date,  the
related Contracts will be delivered to the Indenture  Trustee as custodian,  and
the  Indenture  Trustee  thereafter  will  maintain  physical  possession of the
Receivables  except  as  may be  necessary  for  the  servicing  thereof  by the
Servicer.  The Receivables will not be stamped to show the ownership  thereof by
the Trust.  However,  CPS's and Samco's  accounting records and computer systems
will  reflect the sale and  assignment  of the  Receivables  to the Seller,  and
Uniform Commercial Code ("UCC") financing  statements  reflecting such sales and
assignments  will be filed.  See  "Formation  of the  Trust" in this  Prospectus
Supplement and "Certain Legal Aspects of the Receivables" in the Prospectus.

Accounts

         A segregated  lock-box  account will be established and maintained with
Bank of  America in the name of the  Indenture  Trustee  for the  benefit of the
Noteholders and the Insurer, into which all payments made by Obligors on or with
respect to the  Receivables  must be deposited by the  Lock-Box  Processor  (the
"Lock-Box  Account").  See  "Description  of  the  Trust  Documents-Payments  on
Receivables"  in the Prospectus.  The Indenture  Trustee will also establish and
maintain  initially  with  itself  one or  more  accounts,  in the  name  of the
Indenture



                                                     S-48

<PAGE>



Trustee on behalf of the  Noteholders  and the  Insurer,  into which all amounts
previously  deposited in the Lock-Box  Account  will be  transferred  within two
Business Days of the receipt of funds therein (the "Collection  Account").  Upon
receipt,  the Servicer will deposit all amounts received by it in respect of the
Receivables  in the Lock-Box  Account or the Collection  Account.  The Indenture
Trustee  will also  establish  and  maintain  initially  with itself one or more
accounts,  in the name of the Indenture Trustee on behalf of the Noteholders and
the Insurer,  from which all  distributions  with respect to the  Securities and
payments to the Insurer will be made (the "Distribution Account").

         The Pre-Funding  Account will be maintained with the Indenture  Trustee
and is  intended  solely to hold funds to be applied  by the  Indenture  Trustee
during the Funding Period to pay to the Seller the purchase price for Subsequent
Receivables.  Monies on deposit in the Pre-Funding Account will not be available
to cover losses on or in respect of the  Receivables.  On the Closing Date,  the
Pre-Funding  Account will be funded with the initial  Pre-Funded Amount from the
sale proceeds of the Notes. The Pre-Funded Amount will initially equal $[ ] and,
during the  Funding  Period,  will be reduced by the  Principal  Balances of all
Subsequent  Receivables  purchased by the Trust from time to time in  accordance
with the provisions of the Sale and Servicing Agreement.

         The Seller expects that the  Pre-Funded  Amount will be reduced to less
than  $100,000 by the [ ] Payment Date,  although no assurances  can be given in
this regard. If any Pre- Funded Amount remains at the end of the Funding Period,
such amount will be  distributed as a partial  prepayment to the  Noteholders as
described above under "-- Mandatory Prepayment" and "--Mandatory Redemption".

         The Seller will also  establish and maintain an account (the  "Interest
Reserve  Account")  in the  name  of the  Indenture  Trustee  on  behalf  of the
Noteholders. On the Closing Date, the Seller will deposit an amount equal to the
Requisite  Reserve  Amount (as  described  below) as of the Closing  Date in the
Interest  Reserve  Account.  On each of the [ ] and [ ] Payment Dates,  funds on
deposit in the Interest  Reserve  Account  which are in excess of the  Requisite
Reserve Amount for such Payment Date will be withdrawn from the Interest Reserve
Account and deposited in the Distribution Account for distribution in accordance
with the  priorities  set forth  under  the  heading  "Description  of the Trust
Documents - Distributions - Priority of Distribution Amounts".

         The "Requisite Reserve Amount" as of any date during the Funding Period
will equal the product of (i) the difference between (A) the weighted average of
the Interest Rates for each class of Notes (based on the  outstanding  principal
amount of each class of Notes on such date) and (B) the assumed  yield (2.5% per
annum) of investments of funds in the Pre-Funding Account,  divided by 360, (ii)
the Pre-Funded  Amount on such date and (iii) the number of days remaining until
the Payment Date in [ ].

         The Collateral  Agent will establish the Spread Account as a segregated
trust  account  at its  office or at  another  depository  institution  or trust
company.

Servicing Compensation

         The  Servicer  will be entitled to receive  the  Servicing  Fee on each
Payment Date,  equal to the product of one-twelfth of the Servicing Fee Rate and
the Pool  Balance  as of the  close of  business  on the last day of the  second
preceding Collection Period; provided, however, that with



                                                     S-49

<PAGE>



respect to the first Payment  Date,  the Servicing Fee will equal the product of
one-twelfth of the Servicing Fee Rate and the Pool Balance as of the Cutoff Date
(the "Servicing  Fee").  So long as CPS is Servicer,  a portion of the Servicing
Fee,  equal to the  Standby  Fee,  will be payable to the Standby  Servicer  for
agreeing to stand by as successor  Servicer  and for  performing  certain  other
functions.  If the Standby Servicer,  or any other entity serving at the time as
Standby Servicer,  becomes the successor Servicer,  it will receive compensation
at a  Servicing  Fee  Rate not to  exceed  2.12%  per  annum.  See "The  Standby
Servicer" in this  Prospectus  Supplement.  The  Servicer  will also collect and
retain, as additional servicing compensation,  any late fees, prepayment charges
and other  administrative fees or similar charges allowed by applicable law with
respect to the Receivables, and will be entitled to reimbursement from the Trust
for certain liabilities.  Payments by or on behalf of Obligors will be allocated
to Scheduled Receivable Payments,  late fees and other charges and principal and
interest in accordance with the Servicer's normal practices and procedures.  The
Servicing Fee will be paid out of  collections  from the  Receivables,  prior to
distributions to Noteholders.

         The Servicing Fee and additional servicing compensation will compensate
the  Servicer  for  performing  the  functions  of a  third  party  servicer  of
automotive  receivables  as an  agent  for  their  beneficial  owner,  including
collecting and posting all payments,  responding to inquiries of Obligors on the
Receivables,  investigating delinquencies,  sending payment coupons to Obligors,
reporting tax  information to Obligors,  paying costs of disposition of defaults
and policing the collateral. The Servicing Fee also will compensate the Servicer
for  administering  the  Receivables,  including  accounting for collections and
furnishing  monthly  and annual  statements  to the  Indenture  Trustee  and the
Insurer  with  respect  to  distributions  and  generating  federal  income  tax
information.  The  Servicing  Fee also will  reimburse  the Servicer for certain
taxes,  accounting  fees,  outside auditor fees, data processing costs and other
costs incurred in connection with administering the Receivables.

Distributions

         No later than 10:00 a.m., Minneapolis time, on each Determination Date,
the  Servicer  will  inform the  Indenture  Trustee  of the amount of  aggregate
collections on the Receivables, and the aggregate Purchase Amount of Receivables
to be repurchased by CPS or to be purchased by the Servicer,  in each case, with
respect to the related Collection Period.

         The Servicer will determine prior to such  Determination Date the Total
Distribution Amount, the Class A Noteholders' Interest Distributable Amount, the
Class A Noteholders'  Principal  Distributable  Amount, the Class B Noteholders'
Interest   Distributable   Amount  and  the  Class  B   Noteholders'   Principal
Distributable Amount.

         The  "Determination  Date"  applicable  to any Payment Date will be the
earlier of (i) the seventh  Business  Day of the month of such  Payment Date and
(ii) the fifth Business Day preceding such Payment Date.

         Determination of Total  Distribution  Amount.  The "Total  Distribution
Amount" for a Payment Date will be the sum of the following amounts with respect
to the preceding Collection Period: (i) all collections on Receivables; (ii) all
proceeds  received during the Collection Period with respect to Receivables that
became  Liquidated  Receivables  during the Collection Period in accordance with
the Servicer's  customary servicing  procedures,  net of the reasonable expenses
incurred by the Servicer in  connection  with such  liquidation  and any amounts
required by law to



                                                     S-50

<PAGE>



be  remitted  to  the  Obligor  on  such  Liquidated  Receivable   ("Liquidation
Proceeds") in accordance  with the Servicer's  customary  servicing  procedures;
(iii)  proceeds from  Recoveries  with respect to Liquidated  Receivables,  (iv)
earnings on investments  of funds in the  Collection  Account during the related
Collection  Period  and (v) the  Purchase  Amount  of each  Receivable  that was
repurchased  by CPS or  purchased  by the  Servicer  as of the  last  day of the
related Collection Period.

         "Liquidated   Receivable"   means  a  Receivable  (i)  which  has  been
liquidated by the Servicer through the sale of the Financed Vehicle, or (ii) for
which the related Financed Vehicle has been repossessed and 90 days have elapsed
since the date of such repossession,  or (iii) as to which an Obligor has failed
to make more than 90% of a Scheduled Receivable Payment of more than ten dollars
for 120 or more days as of the end of a Collection  Period, or (iv) with respect
to  which  proceeds  have  been  received  which,  in the  Servicer's  judgment,
constitute the final amounts recoverable in respect of such Receivable.

         "Purchase Amount" means,  with respect to a Receivable,  the amount, as
of the close of business  on the last day of a  Collection  Period,  required to
prepay in full such Receivable under the terms thereof including interest to the
end of the month of purchase.

         "Principal Balance" of a Receivable, as of the close of business on the
last day of a Collection Period,  means the amount financed minus the sum of the
following  amounts  without  duplication:  (i) in the  case  of a Rule  of  78's
Receivable,  that portion of all Scheduled  Receivable  Payments  received on or
prior to such day allocable to principal  using the actuarial or constant  yield
method;  (ii) in the case of a Simple Interest  Receivable,  that portion of all
Scheduled  Receivable  Payments  received on or prior to such day  allocable  to
principal  using the Simple Interest  Method;  (iii) any payment of the Purchase
Amount with respect to the Receivable allocable to principal; (iv) any Cram Down
Loss in  respect  of such  Receivable;  and  (v) any  prepayment  in full or any
partial prepayment applied to reduce the Principal Balance of the Receivable.

         "Recoveries" means, with respect to a Liquidated Receivable, the monies
collected  from whatever  source,  during any  Collection  Period  following the
Collection Period in which such Receivable became a Liquidated  Receivable,  net
of the reasonable  costs of liquidation  plus any amounts  required by law to be
remitted to the Obligor.

         "Scheduled Receivable Payment" means, for any Collection Period for any
Receivable,  the amount  indicated in such  Receivable as required to be paid by
the Obligor in such  Collection  Period  (without giving effect to deferments of
payments granted to Obligors by the Servicer  pursuant to the Sale and Servicing
Agreement  or  any  rescheduling  of  payments  in  any  insolvency  or  similar
proceedings).

         Calculation of Distribution  Amounts.  The Class A Noteholders  will be
entitled to receive the "Noteholders' Distributable Amount" with respect to each
Payment Date. The "Noteholders'  Distributable Amount" with respect to a Payment
Date  will be an  amount  equal to the sum of:  (i) the  "Class  A  Noteholders'
Principal  Distributable  Amount",   consisting  of  the  Class  A  Noteholders'
Percentage  of the  following:  (a)  the  principal  portion  of  all  Scheduled
Receivable  Payments received during the preceding  Collection Period on Rule of
78's  Receivables  and all  payments of  principal  received on Simple  Interest
Receivables during the preceding Collection Period; (b) the principal portion of
all prepayments in full received during the preceding



                                                     S-51

<PAGE>



   
Collection Period (including prepayments in full resulting from collections with
respect to a Receivable received during the preceding Collection Period (without
duplication of amounts included in (a) above and (d) below)); (c) the portion of
the  Purchase  Amount  allocable  to  principal  of  each  Receivable  that  was
repurchased  by CPS or  purchased  by the  Servicer  as of the  last  day of the
related  Collection  Period and, at the option of [the  Insurer]  the  Principal
Balance of each  Receivable  that was required to be but was not so purchased or
repurchased  (without  duplication  of the  amounts  referred  to in (a) and (b)
above);  (d) the  Principal  Balance  of each  Receivable  that  first  became a
Liquidated   Receivable   during  the  preceding   Collection   Period  (without
duplication of the amounts included in (a) and (b) above); and (e) the aggregate
amount of Cram Down  Losses  with  respect  to the  Receivables  that shall have
occurred during the preceding  Collection Period (without duplication of amounts
included in (a) through  (d) above) (the  amounts set forth in (a) through  (e),
the "Principal  Distributable  Amount") plus any Class A Noteholders'  Principal
Carryover  Shortfall;  (ii)  the  Class A  Noteholders'  Interest  Distributable
Amount;  (iii)  the  "Class  B  Noteholders'  Principal  Distributable  Amount",
consisting of the Class B Noteholders' Percentage of the Principal Distributable
Amount plus any Class B Noteholders'  Principal  Carryover  Shortfall;  (iv) the
"Class B Noteholders' Interest Distributable Amount",  consisting of thirty (30)
days'  interest  at the Class B Interest  Rate on the  principal  balance of the
Class B Notes  as of the  close  of  business  on the  last  day of the  related
Collection Period; plus the Class B Noteholders'  Interest Carryover  Shortfall,
provided,  however,  that on the first  Payment Date,  the Class B  Noteholders'
Interest  Distributable  Amount will include  interest  from and  including  the
Closing Date through and including September 14, 1997.
    

         On the Final Scheduled Payment Date, the Class A Noteholders' Principal
Distributable  Amount will equal the then outstanding  principal  balance of the
Class A Notes and the Class B Noteholders'  Principal  Distributable Amount will
equal the then outstanding balance of the Class B Notes.

         The "Class A  Noteholders'  Percentage"  will (a) on any  Payment  Date
prior to the Payment Date on which the principal  amount of the Class A Notes is
reduced to zero, be [ %], (b) on the Payment Date on which the principal  amount
of the Class A Notes is  reduced  to zero,  be the  percentage  equivalent  of a
fraction,  the numerator of which is the  principal  amount of the Class A Notes
immediately  prior to such Payment  Date,  and the  denominator  of which is the
Principal Distributable Amount and (c) on any other Payment Date, be 0%.

         The "Class B  Noteholders'  Percentage"  will (a) on any  Payment  Date
prior to the Payment Date on which the principal  amount of the Class B Notes is
reduced to zero, be [ %], (b) on the Payment Date on which the principal  amount
of the Class B Notes is  reduced  to zero,  be the  percentage  equivalent  of a
fraction,  the numerator of which is the  principal  amount of the Class B Notes
immediately  prior to such Payment  Date,  and the  denominator  of which is the
Principal Distributable Amount and (c) on any other Payment Date, be 0%.

         Priority of  Distribution  Amounts.  On each  Determination  Date,  the
Servicer will calculate the amount to be distributed to the Noteholders.

         On each Payment Date,  the Indenture  Trustee  (based on the Servicer's
determination made on the related  Determination  Date) shall make the following
distributions in the following order of priority:




                                                     S-52

<PAGE>



                  (i) to the Servicer,  from the Total Distribution  Amount, the
         Servicing  Fee and all  unpaid  Servicing  Fees from  prior  Collection
         Periods;  provided,  however,  that as long as CPS is the  Servicer and
         Norwest Bank Minnesota,  National Association, is the Standby Servicer,
         the Indenture Trustee will first pay to the Standby Servicer out of the
         Servicing Fee  otherwise  payable to CPS an amount equal to the Standby
         Fee;

                  (ii) in the event the Standby  Servicer  becomes the successor
         Servicer,  to the Standby  Servicer or such other  successor  servicer,
         from the Total Distribution  Amount (as such Total Distribution  Amount
         has been  reduced by payments  pursuant  to clause (i)  above),  to the
         extent not previously paid by the predecessor  Servicer pursuant to the
         Sale and Servicing Agreement,  reasonable  transition expenses (up to a
         maximum of $50,000) incurred in acting as successor Servicer;

                  (iii) to the Indenture Trustee and the Owner Trustee, from the
         Total Distribution  Amount (as such Total Distribution  Amount has been
         reduced by payments  pursuant to clauses (i) and (ii) above),  the fees
         payable  thereto for services  pursuant to the  Indenture and the Trust
         Agreement  (the "Trustee Fee") and  reasonable  out-of-pocket  expenses
         thereof,  (including  counsel fees and expenses) and all unpaid Trustee
         Fees  and  all  unpaid  reasonable  out-of-pocket  expenses  (including
         counsel fees and expenses)  from prior  Collection  Periods;  provided,
         however,  that unless an Event of Default  shall have  occurred  and be
         continuing,  expenses payable to the Indenture Trustee pursuant to this
         clause (iii) and expenses  payable to the Collateral  Agent pursuant to
         clause (iv) below shall be limited to a total of $50,000 per annum;

                  (iv) to the  Collateral  Agent,  from the  Total  Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         pursuant to clauses (i) through  (iii)  above),  all fees and  expenses
         payable to the Collateral Agent with respect to such Payment Date;

                  (v) to the Class A  Noteholders,  from the Total  Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         pursuant to clauses (i)  through  (iv) above) the Class A  Noteholders'
         Interest Distributable Amount for such Payment Date;

                  (vi) to the Class B Noteholders,  from the Total  Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         pursuant to clauses (i)  through  (iv) above) the Class B  Noteholders'
         Interest Distributable Amount for such Payment Date;

                  (vii) to the Class A Noteholders,  from the Total Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         pursuant to clauses (i)  through (v) above),  the Class A  Noteholders'
         Principal Distributable Amount for such Payment Date;

                  (viii) to the Insurer,  from the Total Distribution Amount (as
         such Total  Distribution  Amount  has been  reduced  by  payments  made
         pursuant  to clauses (i) through  (vi)  above),  any amounts due to the
         Insurer under the terms of the Trust  Agreement and under the Insurance
         Agreement;




                                                     S-53

<PAGE>



                  (ix) in the event any Person  other than the Standby  Servicer
         becomes the successor Servicer,  to such successor  Servicer,  from the
         Total Distribution  Amount (as such Total Distribution  Amount has been
         reduced by payments  pursuant to clauses (i) through  (viii)  above) to
         the extent not previously paid by the predecessor Servicer,  reasonable
         transition  expenses (up to a maximum of $50,000 for all such expenses)
         incurred in acting as successor Servicer;

                  (x) to the Class B  Noteholders,  from the Total  Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         pursuant to clauses (i) through (viii) above), the Class B Noteholders'
         Principal Distributable Amount for such Payment Date;

                  (xi) to the  Collateral  Agent,  for  deposit  into the Spread
         Account, the remaining Total Distribution Amount, if any.

         For  purposes  hereof,  the  following  terms shall have the  following
meanings:

         "Class  A  Noteholders'  Interest  Distributable  Amount"  means,  with
respect to any Payment Date, the sum of (i) the Class A-1 Noteholders'  Interest
Distributable  Amount,  (ii) the Class A-2 Noteholders'  Interest  Distributable
Amount and (iii) the Class A-3 Noteholders' Interest Distributable Amount.

         "Class A-1  Noteholders'  Interest  Carryover  Shortfall"  means,  with
respect to any Payment Date, the excess of the Class A-1  Noteholders'  Interest
Distributable  Amount for the  preceding  Payment  Date over the amount that was
actually  deposited in the Note  Distribution  Account on such preceding Payment
Date on account of the Class A-1  Noteholders'  Interest  Distributable  Amount,
plus  interest  on the  amount  of  interest  due but  not  paid  to  Class  A-1
Noteholders  on the preceding  Payment Date, to the extent  permitted by law, at
the Class A-1 Interest  Rate from such  preceding  Payment Date to but excluding
the current Payment Date.

         "Class A-1  Noteholders'  Interest  Distributable  Amount" means,  with
respect  to any  Payment  Date,  the sum of the Class A-1  Noteholders'  Monthly
Interest   Distributable  Amount  for  such  Payment  Date  and  the  Class  A-1
Noteholders' Interest Carryover Shortfall for such Payment Date.

         "Class A-1 Noteholders' Monthly Interest  Distributable  Amount" means,
for any  Payment  Date,  an  amount  equal to the  product  of (i) the Class A-1
Interest  Rate,  (ii) the initial  principal  balance of the Class A-1 Notes and
(iii) a fraction,  the  numerator of which is the actual  number of days elapsed
from and  including  the  preceding  Payment  Date (or, in the case of the first
Payment Date, the Closing Date) to but excluding the then current  Payment Date,
and the denominator of which is 360.

         "Class A-2  Noteholders'  Interest  Carryover  Shortfall"  means,  with
respect to any Payment Date, the excess of the Class A-2  Noteholders'  Interest
Distributable  Amount for the  preceding  Payment  Date over the amount that was
actually  deposited in the Note  Distribution  Account on such preceding Payment
Date on account of the Class A-2  Noteholders'  Interest  Distributable  Amount,
plus  interest  on the  amount  of  interest  due but  not  paid  to  Class  A-2
Noteholders  on the preceding  Payment Date, to the extent  permitted by law, at
the Class A-2 Interest  Rate from such  preceding  Payment Date to but excluding
the current Payment Date.



                                                     S-54

<PAGE>



         "Class A-2  Noteholders'  Interest  Distributable  Amount" means,  with
respect  to any  Payment  Date,  the sum of the Class A-1  Noteholders'  Monthly
Interest   Distributable  Amount  for  such  Payment  Date  and  the  Class  A-2
Noteholders' Interest Carryover Shortfall for such Payment Date.

         "Class A-2 Noteholders' Monthly Interest  Distributable  Amount" means,
(a) for the first  Payment Date, an amount equal to the product of (i) the Class
A-2 Interest Rate, (ii) the initial principal balance of the Class A-2 Notes and
(iii) a fraction,  the  numerator of which is the actual  number of days elapsed
from and including  the Closing Date to but  excluding  such first Payment Date,
and the denominator of which is 360 and (b) for any Payment Date after the first
Payment Date, an amount equal to the product of (i) one-twelfth of the Class A-2
Interest  Rate and (ii) the  principal  balance of the Class A-2 Notes as of the
close of the preceding Payment Date (after giving effect to all distributions on
account of principal on such preceding Payment Date).

         "Class A-3  Noteholders'  Interest  Carryover  Shortfall"  means,  with
respect to any Payment Date, the excess of the Class A-3  Noteholders'  Interest
Distributable  Amount for the  preceding  Payment  Date over the amount that was
actually  deposited in the Note  Distribution  Account on such preceding Payment
Date on account of the Class A-3  Noteholders'  Interest  Distributable  Amount,
plus  interest  on the  amount  of  interest  due but  not  paid  to  Class  A-3
Noteholders  on the preceding  Payment Date, to the extent  permitted by law, at
the Class A-3 Interest  Rate from such  preceding  Payment Date to but excluding
the current Payment Date.

         "Class A-3  Noteholders'  Interest  Distributable  Amount" means,  with
respect  to any  Payment  Date,  the sum of the Class A-1  Noteholders'  Monthly
Interest   Distributable  Amount  for  such  Payment  Date  and  the  Class  A-3
Noteholders' Interest Carryover Shortfall for such Payment Date.

         "Class A-3 Noteholders' Monthly Interest  Distributable  Amount" means,
(a) for the first  Payment Date, an amount equal to the product of (i) the Class
A-3 Interest Rate, (ii) the initial principal balance of the Class A-3 Notes and
(iii) a fraction,  the  numerator of which is the actual  number of days elapsed
from and including  the Closing Date to but  excluding  such first Payment Date,
and the denominator of which is 360 and (b) for any Payment Date after the first
Payment Date, an amount equal to the product of (i) one-twelfth of the Class A-3
Interest  Rate and (ii) the  principal  balance of the Class A-3 Notes as of the
close of the preceding Payment Date (after giving effect to all distributions on
account of principal on such preceding Payment Date).

         "Class B Noteholders'  Interest  Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the  excess of the Class B  Noteholders'  Interest
Distributable  Amount  for  such  Payment  Date,  plus any  outstanding  Class B
Noteholders'  Interest Carryover Shortfall from the preceding Payment Date, plus
interest on such outstanding Class B Noteholders'  Interest Carryover Shortfall,
to the  extent  permitted  by law,  at the  applicable  Interest  Rate from such
preceding  Payment Date  through the current  Payment  Date,  over the amount of
interest distributed to the Class B Noteholders on such current Payment Date.

         "Class B Noteholders'  Principal Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the excess of the Class B  Noteholders'  Principal
Distributable  Amount  plus  any  outstanding  Class  B  Noteholders'  Principal
Carryover Shortfall from the preceding Payment Date over the amount of principal
distributed to the Class B Noteholders on such current Payment Date.



                                                     S-55

<PAGE>




         On the  third  business  day  prior to a Payment  Date,  the  Indenture
Trustee will determine,  based on a certificate from the Servicer, whether there
are amounts sufficient,  after payment of amounts as set forth in the priorities
of  distribution  in the  Indenture,  to  distribute  the  Class A  Noteholders'
Distributable Amount and the Class B Noteholders' Distributable Amount.

         The Spread Account.  As part of the  consideration  for the issuance of
the Policy,  the Seller has agreed to cause to be established  with Norwest Bank
Minnesota,  National  Association (in such capacity,  the "Collateral Agent") an
account (the "Spread  Account") for the benefit of the Insurer and the Indenture
Trustee on behalf of the  Noteholders.  Any  portion  of the Total  Distribution
Amount  remaining on any Payment Date after payment of all fees and expenses due
on such date to the Servicer,  the Standby  Servicer,  the Indenture Trustee and
the  Collateral  Agent  and  all  principal  and  interest  payments  due to the
Noteholders  on such Payment Date,  will be deposited in the Spread  Account and
held by the  Collateral  Agent for the benefit of the Insurer and the  Indenture
Trustee  on  behalf  of the  Noteholders.  If on any  Payment  Date,  the  Total
Distribution Amount is insufficient to pay all distributions required to be made
on such day  pursuant to  priorities  (i) through  (vii) under "  --Priority  of
Distribution  Amounts",  then  amounts on deposit in the Spread  Account will be
applied to pay the amounts due on such Payment Date pursuant to such  priorities
(i) through (vii).

         Amounts  on deposit in the  Spread  Account on any  Payment  Date which
(after all payments required to be made on such Payment Date have been made) are
in excess of the Requisite  Amount will be released to the Owner Trustee on such
Payment Date.

         So  long  as  an  Insurer  Default  shall  not  have  occurred  and  be
continuing,  the Insurer will be entitled to exercise in its sole discretion all
rights under the master spread account agreement among the Seller,  the Insurer,
the  Indenture  Trustee and the  Collateral  Agent (the "Master  Spread  Account
Agreement")  with  respect  to the  Spread  Account  and any  amounts on deposit
therein and will have no liability to the Indenture  Trustee or the  Noteholders
for the  exercise of such  rights.  The  Insurer (so long as an Insurer  Default
shall not have occurred and be continuing) may, with the written consent of CPS,
the Seller and the  Collateral  Agent but without  the consent of the  Indenture
Trustee or any Noteholder, reduce the Requisite Amount or modify any term of the
Master Spread Account Agreement (including terminating the Master Spread Account
Agreement and releasing all funds on deposit in the Spread Account). Because the
Requisite  Amount or the  existence  of the Spread  Account  may be  modified or
terminated by the Insurer as described  above,  there is no assurance that funds
will be available in the Spread  Account to pay  principal of or interest on the
Notes in the  event  that  collections  on the  Receivables  and  other  amounts
available  under the  Indenture are  insufficient  to make any  distribution  of
principal of or interest on the Notes on any Payment Date.

Events of Default

         Unless an  Insurer  Default  shall  have  occurred  and be  continuing,
"Events of Default"  under the Indenture will consist of those events defined in
the Insurance  Agreement as Insurance  Agreement  Indenture Cross Defaults,  and
will  constitute  an Event of Default  under the  Indenture  only if the Insurer
shall have delivered to the Indenture  Trustee a written notice  specifying that
any such Insurance  Agreement  Indenture  Cross Default  constitutes an Event of
Default under the Indenture.  An "Insurance  Agreement  Indenture Cross Default"
may result from: (i) a demand for



                                                     S-56

<PAGE>



payment under the Policy;  (ii) an Insolvency Event (as defined  herein);  (iii)
the Trust becoming  taxable as an association (or publicly  traded  partnership)
taxable as a corporation for federal or state income tax purposes;  (iv) the sum
of the Total  Distribution  Amount  with  respect to any  Payment  Date plus the
amount (if any) available from certain  collateral  accounts  maintained for the
benefit of the Insurer is less than the sum of the amounts  described in clauses
(i) through (vii) under "Description of the Notes -- Distributions"  herein; and
(v) any  failure  to  observe  or  perform  in any  material  respect  any other
covenants, representation, warranty or agreements of the Trust in the Indenture,
any  certificate or other writing  delivered in connection  therewith,  and such
failure  continues for 30 days after written notice of such failure or incorrect
representation or warranty has been given to the Trust and the Indenture Trustee
by the Insurer.

   
         Upon the  occurrence of an Event of Default,  and so long as an Insurer
Default  shall not have  occurred  and be  continuing,  the Notes  shall  become
immediately due and payable at par with accrued  interest  thereon,  the Insurer
will have the right but not the  obligation,  to cause the Indenture  Trustee to
liquidate the Trust Assets,  in whole or in part, on any date or dates following
the  acceleration  of the Notes due to such Event of Default as the Insurer,  in
its sole  discretion,  shall  elect,  and to  distribute  the  proceeds  of such
liquidation in accordance with the terms of the Indenture.  The Insurer may not,
however,  cause the Indenture Trustee to liquidate the Trust Assets, in whole or
in part, if the proceeds of such liquidation  would not be sufficient to pay all
outstanding  principal and accrued  interest on the Notes,  unless such Event of
Default  arose from a claim being made on the Policy or from  certain  events of
bankruptcy, insolvency,  receivership or liquidation of the Trust. Following the
occurrence  of any Event of Default,  the  Indenture  Trustee  will  continue to
submit claims as necessary  under the Policy for any shortfalls in the Scheduled
Payments on the Notes,  except that the  Insurer,  in its sole  discretion,  may
elect to pay all or any portion of the outstanding amount of the Notes in excess
thereof, plus accrued interest thereon. See "The Policy" herein.
    

Statements to Noteholders

         On each  Payment  Date,  the  Indenture  Trustee will include with each
distribution  to each  Noteholder  of record as of the close of  business on the
applicable Record Date and each Rating Agency that is currently rating the Notes
a statement  (prepared by the Servicer) setting forth the following  information
with respect to the preceding  Collection Period, to the extent applicable:  (i)
the amount of the  distribution  allocable to  principal of the Notes;  (ii) the
amount of the  distribution  allocable to interest on the Notes;  (iii) the Pool
Balance  and the Pool  Factor as of the close of business on the last day of the
preceding  Collection Period; (iv) the aggregate principal balance of each Class
of Notes as of the close of business on the last day of the preceding Collection
Period,  after giving effect to payments  allocated to principal  reported under
(i) above; (v) the amount of the Servicing Fee paid to the Servicer with respect
to the related  Collection  Period (inclusive of the Standby Fee), the amount of
any unpaid  Servicing  Fees and the change in such amount from that of the prior
Payment Date; (vi) the amount of the Noteholders'  Interest Carryover Shortfall,
if applicable, and Noteholders' Principal Carryover Shortfall, if applicable, on
such Payment Date and the change in such amounts from those on the prior Payment
Date; (vii) the amount paid to the Noteholders under the Policy for such Payment
Date; (viii) the amount  distributable to the Insurer on such Payment Date; (ix)
the  aggregate  amount in the Spread  Account and the change in such amount from
the previous Payment Date; (x) the number



                                                     S-57

<PAGE>



of  Receivables  and the  aggregate  gross amount  scheduled to be paid thereon,
including unearned finance and other charges, for which the related Obligors are
delinquent in making Scheduled Receivable Payments between 31 and 59 days and 60
days or more;  (xi) the number and the aggregate  Purchase Amount of Receivables
repurchased  by CPS or  purchased  by the  Servicer;  and (xii)  the  cumulative
Principal  Balance of all Receivables that have become  Liquidated  Receivables,
net of Recoveries, during the period from the Cutoff Date to the last day of the
related Collection Period.

         Each amount set forth  pursuant to subclauses  (i),  (ii), (v) and (vi)
above shall be expressed in the  aggregate  and as a dollar amount per $1,000 of
original principal balance of a Note.

         Within the prescribed  period of time for tax reporting  purposes after
the end of  each  calendar  year  during  the  term of the  Sale  and  Servicing
Agreement, the Indenture Trustee will mail to each person who at any time during
such calendar year shall have been a Noteholder and received any payment on such
holder's Notes, a statement (prepared by the Servicer) containing the sum of the
amounts  described  in  (i),  (ii)  and  (v)  above  for  the  purposes  of such
Noteholder's  preparation of federal income tax returns. See "Description of the
Notes-Statements  to Noteholders" and "Federal Income Tax  Consequences" in this
Prospectus Supplement.

Evidence as to Compliance

         The  Sale  and  Servicing   Agreement  will  provide  that  a  firm  of
independent  certified public  accountants will furnish to the Indenture Trustee
and the Insurer on or before July 31 of each year,  beginning  July 31,  1998, a
report as to compliance by the Servicer during the preceding twelve months ended
March 31 with certain standards relating to the servicing of the Receivables (or
in the case of the first such  certificate,  the period  from the Cutoff Date to
March 31, 1998).

         The Sale and Servicing  Agreement will also provide for delivery to the
Indenture Trustee and the Insurer, on or before July 31 of each year, commencing
July 31, 1998 of a certificate signed by an officer of the Servicer stating that
the  Servicer  has  fulfilled  its  obligations  under  the Sale  and  Servicing
Agreement throughout the preceding twelve months ended March 31 or, if there has
been a default in the fulfillment of any such  obligation,  describing each such
default  (or in the case of the first  such  certificate,  the  period  from the
Cutoff Date to March 31,  1998).  The Servicer has agreed to give the  Indenture
Trustee  and the  Insurer  notice of any  Events of  Default  under the Sale and
Servicing Agreement.

         Copies  of  such  statements  and   certificates  may  be  obtained  by
Noteholders by a request in writing addressed to the Indenture Trustee.

Certain Matters Regarding the Servicer

         The Sale and Servicing Agreement will provide that the Servicer may not
resign  from its  obligations  and duties as  Servicer  thereunder  except  upon
determination that its performance of such duties is no longer permissible under
applicable  law and with the consent of the Insurer.  No such  resignation  will
become effective until a successor servicer has assumed the servicing



                                                     S-58

<PAGE>



obligations and duties under the Sale and Servicing Agreement.  In the event CPS
resigns as Servicer or is  terminated  as  Servicer,  the Standby  Servicer  has
agreed  pursuant to the Servicing  Assumption  Agreement to assume the servicing
obligations and duties under the Sale and Servicing Agreement;  however, so long
as an Insurer Default shall not have occurred and be outstanding, the Insurer in
its sole and absolute discretion may appoint a successor Servicer other than the
Standby Servicer.

         The Sale and Servicing  Agreement will further provide that neither the
Servicer nor any of its directors, officers, employees, and agents will be under
any  liability  to the Trust or the  Noteholders  for  taking  any action or for
refraining from taking any action pursuant to the Sale and Servicing  Agreement,
or for errors in judgment;  provided, however, that neither the Servicer nor any
such person will be  protected  against any  liability  that would  otherwise be
imposed  by reason  of  willful  misfeasance,  bad  faith or  negligence  in the
performance  of duties or by reason of reckless  disregard  of  obligations  and
duties thereunder.  In addition,  the Sale and Servicing  Agreement will provide
that the Servicer is under no obligation to appear in, prosecute,  or defend any
legal action that is not incidental to its servicing  responsibilities under the
Sale and Servicing Agreement and that, in its opinion, may cause it to incur any
expense or liability.

         Under the circumstances  specified in the Sale and Servicing  Agreement
any entity into which the Servicer may be merged or consolidated,  or any entity
resulting from any merger or  consolidation to which the Servicer is a party, or
any entity succeeding to the business of the Servicer which corporation or other
entity in each of the foregoing  cases assumes the  obligations of the Servicer,
will be the successor of the Servicer under the Sale and Servicing Agreement.

         The  Sale  and  Servicing   Agreement  provides  that  the  rights  and
obligations  of the  Servicer  terminate  after 90 days  unless  renewed  by the
Insurer  for  successive  90-day  periods.  The  Insurer  will  agree  to  grant
continuous renewals so long as (i) no Servicer  Termination Event under the Sale
and  Servicing  Agreement  has occurred  and (ii) no event of default  under the
Insurance Agreement has occurred.  See "Description of the Securities -- Certain
Matters Regarding the Servicer" in the Prospectus.

Servicer Termination Events

         Any of the  following  events will  constitute a "Servicer  Termination
Event" under the Sale and Servicing  Agreement:  (i) any failure by the Servicer
to deliver to the Indenture Trustee for distribution to the  Securityholders any
required payment,  which failure continues unremedied for two Business Days (or,
in the case of a payment or deposit to be made no later than a Payment Date, the
failure to make such payment or deposit by such Payment Date), or any failure to
deliver to the  Indenture  Trustee the annual  accountants'  report,  the annual
statement as to compliance or the  statement to the  Noteholders,  in each case,
within five days of the date it is due; (ii) any failure by the Servicer duly to
observe or perform in any  material  respect any other  covenant or agreement in
the Sale and Servicing Agreement and continues  unremedied for 30 days after the
giving of written  notice of such failure (1) to the Servicer or the Seller,  as
the case may be,  by the  Insurer  or by the  Indenture  Trustee,  or (2) to the
Servicer or the Seller, as the case may be, and to the Indenture Trustee and the
Insurer by the holders of Notes  evidencing not less than 25% of the outstanding
principal balance of the Notes; (iii) certain events of insolvency,



                                                     S-59

<PAGE>



readjustment  of  debt,  marshaling  of  assets  and  liabilities,   or  similar
proceedings with respect to the Servicer or, so long as CPS is Servicer,  of any
of its affiliates,  and certain actions by the Servicer,  the Seller or, so long
as  CPS is  Servicer,  of any of  its  affiliates,  indicating  its  insolvency,
reorganization  pursuant to  bankruptcy  proceedings,  or  inability  to pay its
obligations;  (iv) a claim is made under the Policy; or (v) the occurrence of an
Event of Default under the Insurance Agreement.

Rights Upon Servicer Termination Event

         Following  the   occurrence  a  Servicer   Termination   Event  remains
unremedied,  (x)  provided  no  Insurer  Default  shall  have  occurred  and  be
continuing, the Insurer in its sole and absolute discretion or (y) if an Insurer
Default shall have occurred and be continuing, then the Indenture Trustee or the
holders  of Notes  evidencing  not less  than 25% of the  outstanding  principal
balance  of the  Notes may  terminate  all the  rights  and  obligations  of the
Servicer under the Sale and Servicing Agreement, whereupon the Standby Servicer,
or such  other  successor  Servicer  as shall be or have been  appointed  by the
Insurer (or, if an Insurer Default shall have occurred and be continuing, by the
Indenture  Trustee or the  Noteholders,  as described above) will succeed to all
the responsibilities,  duties and liabilities of the Servicer under the Sale and
Servicing Agreement;  provided, however, that such successor Servicer shall have
no liability with respect to any  obligation  which was required to be performed
by the predecessor  Servicer prior to the date such successor  Servicer  becomes
the Servicer or the claim of a third party (including a Noteholder) based on any
alleged action or inaction of the predecessor Servicer as Servicer.

         "Insurer Default" shall mean any one of the following events shall have
occurred and be  continuing:  (i) the Insurer  fails to make a payment  required
under the Policy in  accordance  with its terms;  (ii) the Insurer (A) files any
petition or commences any case or  proceeding  under any provision or chapter of
the United  States  Bankruptcy  Code or any other  similar  federal or state law
relating   to   insolvency,   bankruptcy,    rehabilitation,    liquidation   or
reorganization, (B) makes a general assignment for the benefit of its creditors,
or (C) has an order  for  relief  entered  against  it under the  United  States
Bankruptcy  Code  or  any  other  similar  federal  or  state  law  relating  to
insolvency, bankruptcy,  rehabilitation,  liquidation or reorganization which is
final and  nonappealable;  or (iii) a court of competent  jurisdiction,  the New
York Department of Insurance or other competent  regulatory  authority  enters a
final and  nonappealable  order,  judgment or decree (A) appointing a custodian,
trustee, agent or receiver for the Insurer or for all or any material portion of
its  property  or (B)  authorizing  the  taking of  possession  by a  custodian,
trustee, agent or receiver of the Insurer (or the taking of possession of all or
any material portion of the property of the Insurer).

Waiver Of Past Defaults

         With respect to the Trust,  subject to the approval of the Insurer, the
holders of Class A Notes  evidencing more than 50% of the outstanding  principal
balance of the Class A Notes (the "Class A Note Majority") or, after the Class A
Notes have been paid in full, the holders of Class B Notes  evidencing more than
50% of the outstanding principal balance of the Class B Notes (the "Class B Note
Majority") may, on behalf of all  Noteholders  waive any default by the Servicer
in the performance of its obligations under the Sale and Servicing Agreement and
its consequences,



                                                     S-60

<PAGE>



except a default in making any required  deposits to or payments from any of the
Trust  Accounts in  accordance  with the Sale and Servicing  Agreement.  No such
waiver shall impair the Noteholders' rights with respect to subsequent defaults.


                               CREDIT ENHANCEMENT

The Policy

         Concurrently  with the  issuance of the  Securities,  the Insurer  will
issue  the  Policy  to the  Indenture  Trustee  for the  benefit  of the Class A
Noteholders.  Under the Policy, the Insurer will unconditionally and irrevocably
guarantee the full,  complete and timely payment of (i) the Class A Noteholders'
Interest  Distributable  Amount  and (ii)  the  Class A  Noteholders'  Principal
Distributable Amount. See "The Policy" in this Prospectus Supplement.

Subordination of the Class B Notes

         No  distribution of interest will be made to Class B Noteholders on any
Payment  Date until the Class A Notes have been paid the  Noteholders'  Interest
Distributable  Amount and no  distributions of principal will be made to Class B
Noteholders  on any  Payment  Date  until the  Class A Notes  have been paid the
Noteholders'  Principal   Distributable  Amount  for  such  Payment  Date.  This
subordination  is intended to enhance the  likelihood  of timely  receipt by the
Class A Noteholders  of the full amount of interest and principal  distributable
to them on each Payment Date and to afford the  Noteholders  limited  protection
against losses in respect of the Receivables.


                                   THE POLICY

         The following summary of the terms of the Policy does not purport to be
complete and is qualified in its entirety by reference to the Policy.

         Simultaneously with the issuance of the Notes, the Insurer will deliver
the Policy to the Indenture  Trustee for the benefit of each Class A Noteholder.
Under the Policy, the Insurer  unconditionally and irrevocably guarantees to the
Indenture  Trustee  for the  benefit  of each  Class A  Noteholder  the full and
complete  payment of (i)  Scheduled  Payments (as defined  below) on the Class A
Notes and (ii) any Scheduled  Payment which  subsequently is avoided in whole or
in part as a preference payment under applicable law.

         "Scheduled  Payments"  means  payments that are scheduled to be made on
the Notes during the term of the Policy in an amount equal to the sum of (i) the
Class  A  Noteholders'  Interest  Distributable  Amount  and  (ii)  the  Class A
Noteholders' Principal  Distributable Amount on a Payment Date, in each case, in
accordance  with the original terms of the Class A Notes when issued and without
regard to any  amendment or  modification  of the Class A Notes or the Indenture
which  has not been  consented  to by the  Insurer.  Scheduled  Payments  do not
include  payments which become due on an accelerated  basis as a result of (a) a
default by the  Issuer,  (b) an election  by the Issuer to pay  principal  on an
accelerated basis, (c) the occurrence of an Event



                                                     S-61

<PAGE>



of Default  under the  Indenture  or (d) any other  cause,  unless  the  Insurer
elects,  in its sole  discretion,  to pay in whole or in part such principal due
upon   acceleration,   together  with  any  accrued  interest  to  the  date  of
acceleration.  In the  event the  Insurer  does not so elect,  the  Policy  will
continue to guarantee  Scheduled  Payments  due on the Class A Notes.  Scheduled
Payments  shall not include,  nor shall coverage be provided under the Policy in
respect of, (i) any  portion of a Class A  Noteholders'  Interest  Distributable
Amount due to Class A  Noteholders  because a notice and  certificate  in proper
form was not timely  Received  by the  Insurer,  (ii) any portion of the Class A
Noteholders'   Interest   Distributable   Amount  due  to  Class  A  Noteholders
representing  interest on any Noteholders'  Interest Carryover Shortfall accrued
from and  including  the date of  payment  of the  amount  of such  Noteholders'
Interest  Carryover  Shortfall  pursuant  to the  Policy,  or (iii)  any  taxes,
withholding  or other charge  imposed with respect to any Class A Noteholder  by
any governmental authority.

         Payment of claims on the Policy made in respect of  Scheduled  Payments
will be made by the Insurer  following Receipt by the Insurer of the appropriate
notice for payment on the later to occur of (a) 12:00 noon,  New York City time,
on the third Business Day following Receipt of such notice for payment,  and (b)
12:00 noon,  New York City time,  on the Payment  Date on which such payment was
due on the Class A Notes.

         If payment  of any amount  avoided  as a  preference  under  applicable
bankruptcy, insolvency, receivership or similar law is required to be made under
the Policy,  the Insurer shall cause such payment to be made on the later of the
date when due to be paid pursuant to the Order referred to below or the first to
occur of (a) the fourth  Business Day following  Receipt by the Insurer from the
Indenture  Trustee of (i) a  certified  copy of the order (the  "Order")  of the
court or other governmental body which exercised jurisdiction to the effect that
the Class A Noteholder is required to return the amount of any Scheduled Payment
distributed  with  respect  to the Class A Notes  during  the term of the Policy
because  such  distributions   were  avoidable  as  preference   payments  under
applicable  bankruptcy  law, (ii) a certificate of the Noteholder that the Order
has been entered and is not subject to any stay,  and (iii) an  assignment  duly
executed and delivered by the Class A Noteholder,  in such form as is reasonably
required by the Insurer and provided to the Class A  Noteholder  by the Insurer,
irrevocably  assigning  to the  Insurer  all  rights  and  claims of the Class A
Noteholder  relating  to or arising  under the Class A Notes  against the debtor
which made such preference  payment or otherwise with respect to such preference
payment, or (b) the date of Receipt by the Insurer from the Indenture Trustee of
the items  referred  to in clauses  (i),  (ii) and (iii) above if, at least four
Business  Days prior to such date of Receipt,  the Insurer  shall have  received
written  notice from the Indenture  Trustee that such items were to be delivered
on such date and such date was  specified in such notice.  Such payment shall be
disbursed  to the  receiver,  conservator,  debtor-in-possession  or  trustee in
bankruptcy  named in the Order and not to the  Indenture  Trustee or any Class A
Noteholder directly (unless a Class A Noteholder has previously paid such amount
to the  receiver,  conservator,  debtor-in-possession  or trustee in  bankruptcy
named in the Order,  in which  event,  such  payment  shall be  disbursed to the
Indenture Trustee for distribution to such Class A Noteholder upon proof of such
payment  reasonably  satisfactory  to  the  Insurer).  In  connection  with  the
foregoing, the Insurer shall have the rights provided pursuant to the Indenture.




                                                     S-62

<PAGE>



         The terms  "Receipt" and "Received"  with respect to the Policy,  shall
mean actual  delivery to the Insurer and to its fiscal agent,  if any,  prior to
12:00 noon, New York City time, on a Business Day; delivery either on a day that
is not a Business Day or after 12:00 noon,  New York City time,  shall be deemed
to be Receipt on the next succeeding  Business Day. If any notice or certificate
given under the Policy by the Indenture  Trustee is not in proper form or is not
properly completed,  executed or delivered,  it shall be deemed not to have been
Received,  and the  Insurer or its fiscal  agent  shall  promptly  so advise the
Indenture Trustee and the Indenture Trustee may submit an amended notice.

         Under  the  Policy,  "Business  Day"  means  any day  other  than (i) a
Saturday or Sunday or (ii) a day on which  banking  institutions  in the City of
New York,  New York or  Minneapolis,  Minnesota,  or any other  location  of any
successor  Trustee or successor  Collateral Agent are authorized or obligated by
law or executive order to be closed.

         The Insurer's  obligations under the Policy in respect of the Scheduled
Payments  shall  be  discharged  to the  extent  funds  are  transferred  to the
Indenture  Trustee  as  provided  in the  Policy  whether  or not such funds are
properly applied by the Indenture Trustee.

         The  Insurer  shall  be  subrogated  to the  rights  of  each  Class  A
Noteholder  to receive  payments of principal  and interest to the extent of any
payment by the Insurer under the Policy.

         Claims under the Policy constitute direct, unsecured and unsubordinated
obligations of the Insurer ranking not less than pari passu with other unsecured
and  unsubordinated  indebtedness  of the Insurer  for  borrowed  money.  Claims
against the Insurer  under the Policy and claims  against the Insurer under each
other financial  guaranty  insurance policy issued thereby constitute pari passu
claims against the general assets of the Insurer. The terms of the Policy cannot
be modified or altered by any other  agreement or instrument,  or by the merger,
consolidation  or  dissolution  of the Trust.  The Policy may not be canceled or
revoked prior to distribution in full of all Scheduled  Payments with respect to
the Class A Notes. The Policy is not covered by the Property/Casualty  Insurance
Security Fund  specified in Article 76 of the New York Insurance Law. The Policy
is governed by the laws of the State of New York.


                                   THE INSURER

General

         Financial  Security  Assurance Inc. (the "Insurer" and, for purposes of
this Section, "Financial Security") is a monoline insurance company incorporated
in 1984 under the laws of the State of New York. Financial Security is licensed,
to engage  in  financial  guaranty  insurance  business  in all 50  states,  the
District of Columbia and Puerto Rico.

         Financial  Security and its subsidiaries are engaged in the business of
writing  financial  guaranty  insurance,  principally  in respect of  securities
offered  in  domestic  and  foreign  markets.  In  general,  financial  guaranty
insurance  consists of the  issuance of a guaranty of  Scheduled  Payments of an
issuer's  securities-thereby  enhancing the credit rating of those securities in
consideration for



                                                     S-63

<PAGE>



the payment of a premium to the insurer. Financial Security and its subsidiaries
principally  insure  asset-backed,   collateralized  and  municipal  securities.
Asset-backed  securities are generally supported by residential  mortgage loans,
consumer  or  trade   receivables,   securities   or  other  assets   having  an
ascertainable  cash  flow or market  value.  Collateralized  securities  include
public  utility  first  mortgage  bonds  and  sale/leaseback  obligation  bonds.
Municipal  securities  consist  largely of  general  obligation  bonds,  special
revenue  bonds and other  special  obligations  of state and local  governments.
Financial  Security  insures  both newly issued  securities  sold in the primary
market and  outstanding  securities  sold in the  secondary  market that satisfy
Financial Security's underwriting criteria.

         Financial  Security is a wholly-owned  subsidiary of Financial Security
Assurance Holdings Ltd. ("Holdings"),  a New York Stock Exchange listed company.
Major shareholders of Holdings include Fund American Enterprise Holdings,  Inc.,
U S WEST Capital  Corporation  and The Tokio Marine and Fire Insurance Co., Ltd.
No shareholder of Holdings is obligated to pay any debt of Financial Security or
any claim under any insurance policy issued by Financial Security or to make any
additional contribution to the capital of Financial Security.

         The principal  executive  offices of Financial  Security are located at
350 Park Avenue,  New York,  New York 10022,  and its  telephone  number at that
location is (212) 826-0100.

Reinsurance

         Pursuant  to  an  intercompany  agreement,   liabilities  on  financial
guaranty insurance written or reinsured from third parties by Financial Security
or any of its domestic  operating  insurance company  subsidiaries are reinsured
among such companies on an agreed-upon percentage substantially  proportional to
their respective capital, surplus and reserves,  subject to applicable statutory
risk limitations.  In addition,  Financial  Security  reinsures a portion of its
liabilities  under certain of its  financial  guaranty  insurance  policies with
other    reinsurers    under   various   quota   share   treaties   and   on   a
transaction-by-transaction  basis.  Such  reinsurance  is utilized by  Financial
Security as a risk  management  device and to comply with certain  statutory and
rating  agency  requirements;  it does not alter or limit  Financial  Security's
obligations under any financial guaranty insurance policy.

Rating of Claims-Paying Ability

         Financial  Security's  claims-paying  ability is rated "Aaa" by Moody's
Investors Service,  Inc. and "AAA" by Standard & Poor's Ratings Services,  Fitch
Investors  Service,  L.P.,  Nippon Investors  Service Inc. and Standard & Poor's
(Australia)  Pty.  Ltd.  Such ratings  reflect only the views of the  respective
rating agencies, are not recommendations to buy, sell or hold securities and are
subject to revision or withdrawal at any time by such rating agencies. See "Risk
Factors-Ratings of the Certificates" in this Prospectus Supplement.





                                                     S-64

<PAGE>



Capitalization

         The following table sets forth the capitalization of Financial Security
and its wholly owned subsidiaries on the basis of generally accepted  accounting
principles as of [ ] (in thousands):


                                                                   [ ]
                                                                   (audited)

Deferred Premium Revenue (net of prepaid reinsurance premiums).........
Shareholder's Equity:
   Common Stock........................................................
   Additional Paid-In Capital..........................................
   Unrealized Gain on Investments (net of deferred income taxes) ......
   Accumulated Earnings................................................


Total Shareholder's Equity ............................................


Total Deferred Premium Revenue and Shareholder's Equity ...............





         For  further  information   concerning  Financial  Security,   see  the
Consolidated  Financial  Statements of Financial Security and Subsidiaries,  and
the notes thereto,  incorporated  by reference  herein.  Copies of the statutory
quarterly  and  annual  statements  filed  with the State of New York  Insurance
Department by Financial  Security are available upon request to the State of New
York Insurance Department.

Insurance Regulation

   
         Financial Security is licensed and subject to regulation as a financial
guaranty  insurance  corporation  under the laws of the  State of New York,  its
state  of  domicile.   In  addition,   Financial   Security  and  its  insurance
subsidiaries  are subject to regulation  by insurance  laws of the various other
jurisdictions in which they are licensed to do business. As a financial guaranty
insurance  corporation  licensed  to do  business  in the  State  of  New  York,
Financial Security is subject to Article 69 of the New York Insurance Law which,
among other  things,  limits the business of each insurer to financial  guaranty
insurance and related lines,  requires that each such insurer maintain a minimum
surplus to  policyholders,  establishes  contingency,  loss and unearned premium
reserve  requirements  for each such insurer,  and limits the size of individual
transactions ("single risks") and the volume of transactions ("aggregate risks")
that may be underwritten by each such insurer.  Other provisions of the New York
Insurance  Law,  applicable to non-life  insurance  companies  such as Financial
Security,  regulate,  among  other  things,  permitted  investments,  payment of
dividends,  transactions with affiliates, mergers, consolidations,  acquisitions
or sales of assets and incurrence of liability for borrowings.
    





                                                     S-65

<PAGE>



   
                         FEDERAL INCOME TAX CONSEQUENCES

         In the opinion of Federal Tax Counsel,  for Federal income tax purposes
the Class A Notes will be  characterized  as debt,  the Class B Notes  should be
characterized as debt (but if not  characterized as debt, the Class B Notes will
be  characterized  as  interests  in a  partnership),  and the Trust will not be
characterized  as an association (or publicly traded  partnership)  taxable as a
corporation.  Each Noteholder,  by the acceptance of a Note, will agree to treat
the Notes as indebtedness  for Federal income tax purposes.  See "Federal Income
Tax  Consequences" in the Prospectus for additional  information  concerning the
application of Federal income tax laws to the Trust and the Notes.


                              ERISA CONSIDERATIONS

         Section 406 of the Employee  Retirement Income Security Act of 1974, as
amended   ("ERISA"),   and  Section  4975  of  the  Code   prohibit  a  pension,
profit-sharing  or  other  employee  benefit  plan,  as  well  as an  individual
retirement  account and a Keogh plan (each a "Benefit  Plan"),  from engaging in
certain  transactions with persons that are "parties in interest" under ERISA or
"disqualified  persons"  under the Code with  respect to such  Benefit  Plan.  A
violation of these "prohibited transaction" rules may result in an excise tax or
other penalties and liabilities under ERISA and the Code for such persons or the
fiduciaries  of the Benefit  Plan.  In addition,  Title I of ERISA also requires
fiduciaries  of a Benefit  Plan  subject to ERISA to make  investments  that are
prudent, diversified and in accordance with the governing plan documents.

         C ertain transactions involving the Trust might be deemed to constitute
prohibited  transactions under ERISA and the Code with respect to a Benefit Plan
that  purchased  Notes if assets of the  Trust  were  deemed to be assets of the
Benefit Plan. Under a regulation issued by the United States Department of Labor
(the "Regulation"), the assets of the Trust would be treated as plan assets of a
Benefit  Plan for the  purposes of ERISA and the Code only if the  Benefit  Plan
acquired an "equity interest" in the Trust and none of the exceptions  contained
in the  Regulation  was  applicable.  An equity  interest  is defined  under the
Regulation  as an  interest  other  than  an  instrument  which  is  treated  as
indebtedness  under  applicable  local law and which has no  substantial  equity
features.  Although there is little guidance on the subject, the Seller believes
that, at the time of their issuance, the Notes should be treated as indebtedness
of the Trust without substantial equity features for purposes of the Regulation.
This  determination  is based in part upon the traditional  debt features of the
Notes,  including  the  reasonable  expectation  of purchasers of Notes that the
Notes will be repaid  when due,  as well as the  absence of  conversion  rights,
warrants and other typical equity features.  The debt treatment of the Notes for
ERISA purposes could change if the Trust incurred losses.

         However,  without  regard to whether the Notes are treated as an equity
interest for purposes of the Regulation,  the acquisition or holding of Notes by
or on behalf of a Benefit Plan could be  considered to give rise to a prohibited
transaction  if the Trust,  the Seller,  the Servicer,  the Owner Trustee or the
Indenture  Trustee is or becomes a party in  interest or a  disqualified  person
with  respect to such  Benefit  Plan.  Certain  exemptions  from the  prohibited
transaction  rules could be applicable to the purchase and holding of Notes by a
Benefit Plan depending on the
    



                                                     S-66

<PAGE>



type and circumstances of the plan fiduciary making the decision to acquire such
Notes.  Included  among  these  exemptions  are:  Prohibited  Transaction  Class
Exemption  ("PTCE")  90-1,  regarding  investments  by insurance  company pooled
separate  accounts;   PTCE  91-38,  regarding  investments  by  bank  collective
investment funds; and PTCE 84-14,  regarding transactions effected by "qualified
professional asset managers." By acquiring a Note, each purchaser will be deemed
to represent  that either (i) it is not acquiring the Notes with the assets of a
Benefit  Plan;  or (ii) the  acquisition  of the  Notes  will not give rise to a
nonexempt  prohibited  transaction under Section 406(a) of ERISA or Section 4975
of the Code.

   
         Employee  benefit  plans  that are  governmental  plans (as  defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements,  however governmental plans may be
subject to comparable state law restrictions.

         A plan fiduciary  considering  the purchase of Notes should consult its
legal  advisors  regarding  whether the assets of the Trust would be  considered
plan assets, the possibility of exemptive relief from the prohibited transaction
rules and other issues and their potential consequences.


                                  UNDERWRITING

         Under  the  terms  and  subject  to  the  conditions  contained  in an
underwriting agreement dated [ ], 1997 (the "Underwriting Agreement") among CPS,
the Seller, and [
    
         ]  (the  "Underwriters"),   the  Seller  has  agreed  to  sell  to  the
Underwriters, and the Underwriters have agreed to purchase, Class A Notes in the
following respective amounts:


   
Underwriters                                                 Principal Amount

PaineWebber
BlackDiamond
Securities, LLC



Total.......................................................





         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriters  are  subject  to  certain   conditions   precedent  and  that  the
Underwriters  will purchase all the Class A Notes offered  hereby if any of such
Class A Notes are purchased.

         CPS and the  Seller  have been  advised  by the  Underwriters  that the
Underwriters  propose  to offer the Class A Notes  from time to time for sale in
negotiated  transactions or otherwise, at varying prices to be determined at the
time of sale. The Underwriters may effect such transactions by selling the Class
A Notes to or through  dealers and such dealers may receive  compensation in the
form of underwriting discounts, concessions or commissions from the Underwriters
and any  purchasers  of Class A Notes  for  whom  they  may act as  agents.  The
Underwriters  and any dealers  that  participate  with the  Underwriters  in the
distribution  of the Class A Notes may be  deemed  to be  underwriters,  and any
discounts or commissions received by them and any profit on the resale
    



                                                     S-67

<PAGE>



   
of  Class  A  Notes  by them  may be  deemed  to be  underwriting  discounts  or
commissions, under the Securities Act.

         The  Class A Notes are a new issue of  securities  with no  established
trading  market.  The  Underwriters  have  advised  CPS and the Seller that they
intend to act as a market maker for the Class A Notes. However, the Underwriters
are not  obligated to do so and may  discontinue  any market  making at any time
without  notice.  No assurance  can be given as to the  liquidity of any trading
market for the Class A Notes.

         CPS and the Seller have agreed to indemnify  the  Underwriters  against
certain  liabilities,  including civil  liabilities under the Securities Act, or
contribute to payments which the Underwriters may be required to make in respect
thereof.


                                 LEGAL OPINIONS

         Cer tain legal matters  relating to the Securities  will be passed upon
by Mayer,  Brown & Platt,  New York, New York.  Certain legal matters related to
the Policy will be passed upon for the Insurer by Bruce E. Stern,  Esq., General
Counsel of the Insurer.


                                     EXPERTS

         The  consolidated  balance sheets of the Insurer and Subsidiaries as of
December  31, 1996,  1995 and 1994 and the related  consolidated  statements  of
income,  changes  in  shareholder's  equity and cash flows for each of the three
years in the period ended December 31, 1996,  incorporated  by reference in this
Prospectus  Supplement,  have been incorporated herein in reliance on the report
of Coopers & Lybrand L.L.P., independent accountants,  given on the authority of
that firm as experts in accounting and auditing.
    




                                                     S-68

<PAGE>


                             INDEX OF TERMS (cont.)

   
                                 INDEX OF TERMS

         Set forth below is a list of the defined terms used in this  Prospectus
Supplement  and the pages on which the  definitions  of such  terms may be found
herein.


Alpha.......................................................................S-26
Actuarial Receivables.......................................................S-38
Alpha Program..............................................................S- 26
Benefit Plan..........................................................S-18, S-62
Business Day..........................................................S-8, S- 59
Cede.................................................................S- 17, S-43
Certificates................................................................S-24
Class A Noteholders........................................................S- 17
Class A Noteholders' Interest Distributable Amount.........................S- 50
Class A Noteholders' Principal Distributable Amount............S-9, S- 41, S- 48
Class A Notes................................................................S-1
Class A-1 Interest Rate......................................................S-8
Class A-1 Noteholders................................................S- 8, S- 41
Class A-2 Interest Rate......................................................S-8
Class A-2 Noteholders........................................................S-9
Class A-2 Notes..............................................................S-1
 Class A-1 Pool Factor......................................................S-39
Class A-2 Pool Factor.......................................................S-39
Class A-3 Interest Rate......................................................S-8
Class A-3 Noteholders.......................................................S-41
Class A-3 Notes.........................................................S-1, S-4
Class A-3 Pool Factor.......................................................S-39
Class B Noteholders....................................................S-9, S-41
Class B Noteholders' Interest Distributable Amount..........................S-48
Class B Noteholders' Principal Distributable Amount....................S-9, S-48
Class B Notes...........................................................S-1, S-4
Closing Date.................................................................S-4
Collateral Agent............................................................S-52
Collection Account..........................................................S-45
Collection Period ..........................................................S-11
Commission...................................................................S-2
Contracts...................................................................S-25
CPS Purchase Agreement.................................................S-5, S-44
CPS Receivables..............................................................S-5
CPS.....................................................................S-1, S-4
Cutoff Date..................................................................S-5
Dealer Agreements...........................................................S-24
Dealers.....................................................................S-24
Delta Program...............................................................S-26
Determination Date..........................................................S-47
    



                                                     S-i

<PAGE>


                                            INDEX OF TERMS (cont.)

   
Distribution Account.......................................................S- 45
DTC..............................................................S-3, S-17, S-41
ERISA.......................................................................S-62
Events of Default...........................................................S-53
Exchange Act.................................................................S-2
Financed Vehicles............................................................S-5
Financial Security.....................................................S-3, S-59
First Time Buyer Program....................................................S-26
Funding Period...............................................................S-7
holders...............................................................S-17, S-41
Holdings...............................................................S-2, S-60
IFCs.........................................................................S-6
Indenture Trustee............................................................S-1
Indenture...............................................................S-1, S-4
Insurance Agreement.........................................................S-19
Insurer Default.............................................................S-56
Insurer................................................................S-4, S-59
Interest Rate................................................................S-8
Interest Reserve Account...............................................S-7, S-46
Issuer.......................................................................S-4
Liquidated Receivable.......................................................S-47
Liquidation Proceeds........................................................S-47
Lock-Box Account......................................................S-15, S-45
Lock-Box Bank...............................................................S-15
Lock-Box Processor..........................................................S-15
Mandatory Redemption..................................................S-11, S-42
Master Spread Account Agreement.............................................S-52
Note Owners...........................................................S-17, S-41
Note Prepayment Amount................................................S-12, S-42
Noteholders............................................................S-8, S-41
Noteholders' Distributable Amount...........................................S-48
Notes........................................................................S-1
Obligors....................................................................S-24
Order.......................................................................S-58
Original Pool Balance........................................................S-5
Owner Trustee................................................................S-1
Participants................................................................S-43
Payment Date.................................................................S-8
Policy.................................................................S-1, S-14
Pool Balance................................................................S-39
Post Office Box.............................................................S-14
prepayments.................................................................S-39
Pre-Funded Amount ...........................................................S-7
Pre-Funding Account..........................................................S-7
    



                                                     S-ii

<PAGE>


                             INDEX OF TERMS (cont.)

   
Principal Balance ..........................................................S-48
Principal Distributable Amount........................................S-10, S-48
PTCE........................................................................S-62
Purchase Amount.............................................................S-47
Rating Agencies.............................................................S-18
Receipt.....................................................................S-58
Receivables..................................................................S-5
Received....................................................................S-58
Record Date.................................................................S-14
Recoveries..................................................................S-48
Registration Statement.......................................................S-2
Regulation..................................................................S-62
Requisite Amount............................................................S-13
Requisite Reserve Amount....................................................S-46
Rule of 78's Receivables....................................................S-38
Samco Purchase Agreement...............................................S-5, S-44
Samco Receivables ...........................................................S-5
Samco............................................................S-1, S-19, S-26
Scheduled Payments....................................................S-14, S-57
Scheduled Receivable Payment................................................S-48
Securities Act...............................................................S-2
Seller..................................................................S-1, S-4
Servicer Termination Event..................................................S-55
Servicer.....................................................................S-4
Servicing Assumption Agreement..............................................S-15
Servicing Fee Rate..........................................................S-15
Servicing Fee...............................................................S-46
Simple Interest Receivables.................................................S-38
Spread Account..............................................................S-52
Standard Program............................................................S-26
Standby Fee.................................................................S-15
Standby Servicer......................................................S-15, S-40
Sub-Prime Borrowers.........................................................S-25
Subsequent Closing Date......................................................S-6
Subsequent Cutoff Date.......................................................S-6
Subsequent Receivables.......................................................S-6
Subsequent Transfer Agreement...............................................S-20
Total Distribution Amount...................................................S-47
Trust Agreement..............................................................S-4
Trust Assets.................................................................S-5
Trustee Fee.................................................................S-49
Trust...................................................................S-1, S-4
UCC.........................................................................S-45
Underwriters................................................................S-63
    



                                      S-iii

<PAGE>


                             INDEX OF TERMS (cont.)

   
Underwriting Agreement......................................................S-63
    




                                      S-iv

<PAGE>




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

         No person has been  authorized  in  connection  with the offering  made
hereby to give any  information or to make any  representation  not contained in
this  Prospectus  Supplement  or the  Prospectus  and,  if given  or made,  such
information or representation  must not be relied upon as having been authorized
by CPS,  the  Seller or any  Underwriter.  This  Prospectus  Supplement  and the
Prospectus do not constitute an offer to sell or a  solicitation  of an offer to
buy any of the  securities  offered  hereby  to any  person  or by anyone in any
jurisdiction in which it is unlawful to make such offer or solicitation. Neither
the delivery of this  Prospectus  Supplement or the Prospectus nor any sale made
hereunder  shall,  under any  circumstances,  create  any  implication  that the
information  contained  herein is correct as of any date  subsequent to the date
hereof.

                                   -----------





                                                     S-v

<PAGE>



                                TABLE OF CONTENTS

                                                                         Page

                              Prospectus Supplement

   
Available Information....................................................S-2
Incorporation of Certain Documents by Reference..........................S-2
Reports to Noteholders...................................................S-3
Summary  ................................................................S-4
Risk Factors............................................................S-19
Formation of the Trust..................................................S-23
The Trust Assets........................................................S-24
CPS's Automobile Contract Portfolio.....................................S-25
The Receivables Pool....................................................S-33
Yield Considerations....................................................S-39
Pool Factors and Other Information......................................S-39
Use of Proceeds.........................................................S-40
The Seller and CPS......................................................S-40
The Standby Servicer....................................................S-40
Description of the Notes................................................S-41
Registration of Notes...................................................S-43
Description of the Trust Documents......................................S-44
Credit Enhancement......................................................S-57
The Policy..............................................................S-57
The Insurer.............................................................S-59
Federal Income Tax Consequences.........................................S-62
ERISA Considerations....................................................S-62
Underwriting............................................................S-63
Legal Opinions..........................................................S-64
Experts  ...............................................................S-64
Index of Terms...........................................................S-i
    


                                   Prospectus

Prospectus Supplement......................................................2
Available Information......................................................2
Incorporation of Certain Documents by Reference............................2
Reports to Noteholders.....................................................3
Summary of Terms...........................................................4
Risk Factors..............................................................10
Formation of the Trust....................................................16
The Trust Assets..........................................................16
Acquisition of Receivables by the Seller..................................17
The Receivables...........................................................18



                                                     S-vi

<PAGE>



CPS's Automobile Contract Portfolio.......................................20
Pool Factors..............................................................20
Use of Proceeds...........................................................21
The Seller and CPS........................................................21
Description of the Certificates...........................................22
Certain Information Regarding the Certificates............................23
Description of the Trust Documents........................................31
Certain Legal Aspects of the Receivables..................................40
Federal Income Tax Consequences...........................................43
ERISA Considerations......................................................47
Methods of Distribution...................................................47
Legal Opinions............................................................48
Financial Information.....................................................48
Additional Information....................................................48
Defined Terms.............................................................49

                                   -----------

         Until 90 days after the date of this Prospectus Supplement, all dealers
effecting  transactions  in the  Certificates  offered  hereby,  whether  or not
participating in this  distribution,  may be required to deliver this Prospectus
Supplement and the Prospectus.  This is in addition to the obligation of dealers
to  deliver  this  Prospectus  Supplement  and the  Prospectus  when  acting  as
Underwriters and with respect to their unsold allotments or subscriptions.

                                      [$ ]
                        CPS AUTO RECEIVABLES TRUST 1997-3
                                [ %] ASSET-BACKED
                                      NOTES
                              CPS RECEIVABLES CORP.
                                    (SELLER)
                               CONSUMER PORTFOLIO
                                 SERVICES, INC.
                                   (SERVICER)

                                        -

                              PROSPECTUS SUPPLEMENT

                                        -



                            PaineWebber Incorporated

                          Black Diamond Securities, LLC



                                                    S-vii

<PAGE>





                                               August [  ], 1997



                                                    S-viii

<PAGE>





                                                     S-ix

<PAGE>
PROSPECTUS

                           CPS Auto Receivables Trusts

        Auto Receivables Backed Notes and Certificates Issuable in Series

                              CPS Receivables Corp.

                                     Seller

                           Consumer Portfolio Services

                              Sponsor and Servicer


         This Prospectus  describes  certain Auto Receivables  Backed Notes (the
"Notes") and Auto  Receivables  Backed  Certificates  (the  "Certificates"  and,
together with the Notes, the "Securities") that may be sold from time to time in
one or more series (each a "Series"),  in amounts,  at prices and on terms to be
determined  at the time of sale  and to be set  forth  in a  supplement  to this
Prospectus  (each,  a "Prospectus  Supplement").  Each Series of Securities  may
include one or more  classes of Notes and one or more  classes of  Certificates,
which will be issued by a trust to be formed by the  Seller  for the  purpose of
issuing one or more Series of such Securities (each, a "Trust"). A Trust issuing
Securities as described in this Prospectus and the related Prospectus Supplement
shall be referred to herein as the "Issuer".

   
         Each  class  of  Securities  of any  Series  will  evidence  beneficial
ownership in a segregated pool of assets (the "Trust Assets") (such  Securities,
Certificates) or will represent  indebtedness of the Issuer secured by the Trust
Assets  (such  Securities,  Notes),  as  described  herein  and in  the  related
Prospectus Supplement. The Trust Assets may consist of any combination of retail
installment  sales  contracts  between  manufacturers,  dealers or certain other
originators  and  retail  purchasers  including  purchasers  who  are  Sub-Prime
Borrowers (as defined  herein).  See "CPS  Automobile  Contract  Portfolio." The
Trust Assets will be secured by new and used automobiles, light trucks, vans and
minivans  financed thereby,  and originated by CPS or an Affiliated  Originator,
together with all moneys received relating thereto (the "Contracts").  The Trust
Assets  will also  include a security  interest in the  underlying  new and used
automobiles  light  trucks,  vans and minivans and  property  relating  thereto,
together with the proceeds  thereof (the "Financed  Vehicles"  together with the
Contracts,  the  "Receivables").  If and to the extent  specified in the related
Prospectus  Supplement,  credit  enhancement with respect to the Trust Assets or
any  class  of  Securities  may  include  any one or more  of the  following:  a
financial  guaranty insurance policy (a "Policy") issued by an insurer specified
in the related  Prospectus  Supplement,  a reserve  account,  letters of credit,
credit or liquidity  facilities,  third party  payments or other  support,  cash
deposits or other  arrangements.  In  addition  to or in lieu of the  foregoing,
credit  enhancement  may be  provided by means of  subordination,  cross-support
among the Receivables or  over-collateralization.  See "Description of the Trust
Documents  - Credit  and Cash Flow  Enhancement."  Except to the  extent  that a
Prospectus  Supplement  for a series  provides  for a  pre-funding  period,  the
Receivables  included in the Trust Assets for a Series will have been originated
or  acquired  by CPS or an  Affiliated  Originator  on or  prior  to the date of
issuance  of the  related  Securities,  as  described  herein and in the related
Prospectus Supplement. The Receivables included in a Trust will be serviced by a
servicer (the "Servicer") as described in the related Prospectus Supplement.
    

         Each Series of  Securities  may include one or more  classes  (each,  a
"Class").  A Series may include one or more  Classes of  Securities  entitled to
principal   distributions,   with  disproportionate,   nominal  or  no  interest
distributions, or to interest distributions,  with disproportionate,  nominal or
no principal  distributions.  The rights of one or more Classes of Securities of
any  Series  may be senior or  subordinate  to the  rights of one or more of the
other  Classes  of  Securities.  A Series  may  include  two or more  Classes of
Securities  which may differ as to the  timing,  order or  priority  of payment,
interest  rate or amount of  distributions  of  principal  or  interest or both.
Information  regarding  each  Class of  Securities  of a Series,  together  with
certain  characteristics  of the related  Receivables,  will be set forth in the
related  Prospectus  Supplement.  The rate of payment in respect of principal of
the Securities of any Class will depend on the priority of payment of such Class
and  the  rate  and  timing  of  payments  (including   prepayments,   defaults,
liquidations or repurchases of Receivables) on the related  Receivables.  A rate
of payment lower or higher than that anticipated may affect the weighted average
life of each  Class of  Securities  in the  manner  described  herein and in the
related Prospectus Supplement. See "Description of the Securities."

   
         PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
FACTORS"  BEGINNING  ON  PAGE  [  15]  HEREIN  AND  IN  THE  RELATED  PROSPECTUS
SUPPLEMENT. THE NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF THE ISSUER ONLY
AND DO NOT  REPRESENT  OBLIGATIONS  OF CPS,  ANY SELLER,  ANY SERVICER OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  THE  CERTIFICATES  OF A GIVEN  SERIES  REPRESENT
BENEFICIAL INTERESTS IN THE RELATED TRUST ONLY AND DO NOT REPRESENT INTERESTS IN
OR  OBLIGATIONS  OF CPS,  ANY SELLER,  ANY  SERVICER OR ANY OF THEIR  RESPECTIVE
AFFILIATES.  NEITHER  THE  SECURITIES  NOR THE  UNDERLYING  RECEIVABLES  WILL BE
GUARANTEED OR INSURED BY ANY GOVERNMENTAL  AGENCY OR  INSTRUMENTALITY OR BY CPS,
ANY SELLER,  ANY SERVICER,  ANY TRUSTEE OR ANY OF THEIR  RESPECTIVE  AFFILIATES,
EXCEPT AS SET FORTH IN THE RELATED PROSPECTUS SUPPLEMENT.  THESE SECURITIES HAVE
NOT BEEN APPROVED OR DISAPPROVED  BY THE  SECURITIES AND EXCHANGE  COMMISSION OR
ANY STATE SECURITIES  COMMISSION NOR HAS THE SECURITIES AND EXCHANGE  COMMISSION
OR ANY STATE SECURITIES  COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
    

         Offers of the  Securities  may be made  through  one or more  different
methods,  including offerings through underwriters as more fully described under
"Plan of Distribution" herein and in the related Prospectus Supplement. Prior to
issuance,  there will have been no market for the Securities of any Series,  and
there can be no  assurance  that a  secondary  market  for the  Securities  will
develop, or if it does develop, it will continue.

         Retain this Prospectus for future reference. This Prospectus may not be
used to  consummate  sales of  Securities  unless  accompanied  by a  Prospectus
Supplement.

   
                  The date of this Prospectus is July 23, 1997.
    



<PAGE>





                              PROSPECTUS SUPPLEMENT

         The  Prospectus  Supplement  relating to a Series of  Securities  to be
offered  hereunder,  among  other  things,  will set forth with  respect to such
Series  of  Securities:  (i) a  description  of the  Class  or  Classes  of such
Securities,  (ii) the rate of interest,  the "Interest Rate" or other applicable
rate (or the manner of determining  such rate) and authorized  denominations  of
each  Class  of  such  Securities;  (iii)  certain  information  concerning  the
Receivables and insurance polices, cash accounts,  letters of credit,  financial
guaranty  insurance  policies,  third party  guarantees or other forms of credit
enhancement, if any, relating to one or more pools of Receivables or all or part
of the related Securities; (iv) the specified interest, if any, of each Class of
Securities  in, and manner and  priority  of, the  distributions  from the Trust
Assets;  (v)  information  as to the  nature and  extent of  subordination  with
respect  to  such  Series  of  Securities,  if any;  (vi)  the  payment  date to
Securityholders;  (vii)  information  regarding the  Servicer(s) for the related
Receivables;  (viii) the circumstances, if any, under which the Trust Assets may
be subject to early termination;  (ix) information regarding tax considerations;
and (x) additional  information  with respect to the method of  distribution  of
such Securities.

                              AVAILABLE INFORMATION

         This  Prospectus,  together  with the  Prospectus  Supplement  for each
Series of Securities, contains a summary of the material terms of the applicable
exhibits to the Registration  Statement and the documents referred to herein and
therein.  Copies of such  exhibits are on file at the offices of the  Securities
and Exchange  Commission  (the  "Commission")  in  Washington,  D.C., and may be
obtained at rates  prescribed by the  Commission  upon request to the Commission
and may be inspected, without charge, at the Commission's offices.

         The Sponsor has also filed with the Commission a Registration Statement
(together with all amendments  and exhibits  thereto,  referred to herein as the
"Registration  Statement")  under the  Securities  Act of 1933,  as amended (the
"Securities  Act"),  with  respect to the  Securities  offered  pursuant to this
Prospectus.  For  further  information,  reference  is made to the  Registration
Statement which may be inspected and copied at the public  reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549;
and at the  Commission's  regional  offices  at 500 West  Madison,  14th  Floor,
Chicago,  Illinois 60661 and Seven World Trade Center, 13th Floor, New York, New
York 10048. Copies of the Registration Statement may be obtained from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549,  at  prescribed  rates.  The  Commission  also  maintains  a web  site at
http://www.sec.gov containing reports, proxy statements,  information statements
and  other  information   regarding   registrants,   including  CPS,  that  file
electronically with Commission.

         No person has been  authorized to give any  information  or to make any
representation  other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation of an offer to buy any securities other than the Securities offered
hereby and thereby, nor an offer of the Securities to any person in any state or
other  jurisdiction in which such offer would be unlawful.  The delivery of this
Prospectus at any time does not imply that  information  herein is correct as of
any time subsequent to its date.


                                       -2-

<PAGE>



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents  subsequently  filed by the Sponsor  with respect to the
Registration  Statement,  either  on its own  behalf  or on  behalf  of a Trust,
relating to any Series of Securities referred to in the accompanying  Prospectus
Supplement, with the Commission pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), after the
date of this  Prospectus  and prior to the  termination  of any  offering of the
Securities issued by the Issuer, shall be deemed to be incorporated by reference
in this  Prospectus  and to be a part of this  Prospectus  from  the date of the
filing of such  documents.  Any  statement  contained  herein  or in a  document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded  for purposes of this  Prospectus to the extent that a
statement contained herein (or in the accompanying  Prospectus Supplement) or in
any  other  subsequently  filed  document  which  also  is  or is  deemed  to be
incorporated by reference herein, modifies or replaces such statement.  Any such
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

                           REPORTS TO SECURITYHOLDERS

         So long as the Securities of a Series are in book-entry  form,  monthly
and annual  reports  concerning the Securities and the Trust will be sent by the
applicable Trustee to Cede & Co., as the nominee of DTC and as registered holder
of the  Securities  pursuant  to the  related  Indenture.  DTC will  supply such
reports to  Securityholders  in accordance  with its  procedures.  To the extent
required by the  Securities  Exchange Act of 1934,  as amended,  each Trust will
provide financial information to the Securityholders which has been examined and
reported upon, with an opinion expressed by, an independent  public  accountant;
to the extent not so required,  such  financial  information  will be unaudited.
Each  Trust  will be  formed to own the  Receivables,  hold and  administer  the
Pre-Funding  Account,  if any,  to  issue  the  Securities  and to  acquire  the
Subsequent  Receivables,  if  available.  No  Trust  will  have  any  assets  or
obligations  prior to issuance of the Securities and no Trust will engage in any
activities  other  than  those  described  herein.   Accordingly,  no  financial
statements  with respect to the related Trust will be included in any Prospectus
Supplement.



                                       -3-

<PAGE>



                                SUMMARY OF TERMS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the  information  with respect to the Securities of any Series  contained in the
related  Prospectus  Supplement to be prepared and delivered in connection  with
the offering of such Securities.  Certain  capitalized terms used in the summary
are defined  elsewhere in the Prospectus on the pages indicated in the "Index of
Terms."

Issuer.........................   With  respect to any Series of  Securities,  a
                                  trust (each, a "Trust") to be formed  pursuant
                                  to a trust agreement (the "Trust  Agreement" )
                                  between  the Seller and the  trustee  for such
                                  trust. A Trust issuing Securities  pursuant to
                                  this  Prospectus  and the  related  Prospectus
                                  Supplement  shall be referred to herein as the
                                  "Issuer"   with   respect   to   the   related
                                  Securities.

Seller.........................   CPS     Receivables     Corp.    or    another
                                  special-purpose  subsidiary  of CPS  (each,  a
                                  "Seller"). See "The Seller and CPS".

Sponsor........................   Consumer  Portfolio  Services,  Inc. ("CPS" or
                                  the "Sponsor"). See "CPS's Automobile Contract
                                  Portfolio" and "The Seller and CPS".

Servicer.......................   The entity  named as  Servicer  in the related
                                  Prospectus  Supplement (the "Servicer").  Each
                                  Prospectus Supplement will specify whether the
                                  Servicer will service the  Receivables  in the
                                  related    Receivables    Pool   directly   or
                                  indirectly  through  one or more  subservicers
                                  (each, a "Subservicer").

Trustee........................   The Trustee for each Series of Securities will
                                  be   specified   in  the  related   Prospectus
                                  Supplement.   In   addition,   a   Trust   may
                                  separately  enter  into an  Indenture  and may
                                  issue Notes pursuant to such Indenture; in any
                                  such case, the Trust and the Indenture will be
                                  administered by separate, independent trustees
                                  as required by the rules and regulations under
                                  the  Trust  Indenture  Act  of  1939  and  the
                                  Investment Company Act of 1940.

The Securities.................   Each Class of  Securities  of any Series  will
                                  either  evidence  beneficial  interests  in  a
                                  segregated pool of assets (the "Trust Assets")
                                  (such  Securities,   "Certificates")  or  will
                                  represent indebtedness of the Trust secured by
                                  the Trust Assets (such  Securities,  "Notes"),
                                  as   described   herein  and  in  the  related
                                  Prospectus Supplement.


                                       -4-

<PAGE>



                                  With respect to Securities that represent debt
                                  issued by the Trust, the Trust will enter into
                                  an indenture  (each,  an  "Indenture")  by and
                                  between  the  Trust and the  trustee  named in
                                  such Indenture (the "Indenture Trustee"). Each
                                  Indenture  will  describe  the related pool of
                                  Receivables  comprising  the Trust  Assets and
                                  securing   the  debt  issued  by  the  related
                                  Issuer.  The Receivables  comprising the Trust
                                  Assets  will  be  serviced  by  the   Servicer
                                  pursuant to a  servicing  agreement  (each,  a
                                  "Servicing  Agreement")  by  and  between  the
                                  Servicer and the related  Issuer.  In the case
                                  of  the   Trust   Assets   of  any   class  of
                                  Securities,   the   contractual   arrangements
                                  relating to the  establishment  of a Trust, if
                                  any, the servicing of the related  Receivables
                                  and the issuance of the related Securities may
                                  be  contained  in a  single  agreement,  or in
                                  several   agreements   which  combine  certain
                                  aspects of the Trust Agreement,  the Servicing
                                  Agreement  and the Indenture  described  above
                                  (for  example,   a  servicing  and  collateral
                                  management  agreement).  For  purposes of this
                                  Prospectus, the term "Trust Documents" as used
                                  with   respect   to   Trust   Assets    means,
                                  collectively,    and   except   as   otherwise
                                  described    in   the    related    Prospectus
                                  Supplement, any and all agreements relating to
                                  the  establishment  of a  Trust,  if any,  the
                                  servicing of the related  Receivables  and the
                                  issuance of the related  Securities.  The term
                                  "Trustee"  means any and all persons acting as
                                  a trustee pursuant to a Trust Agreement.

                                  Securities   Will   Be    Non-Recourse.    The
                                  Securities  will  not be  obligations,  either
                                  recourse or non-recourse,  of CPS, any Seller,
                                  the related  Servicer or any person other than
                                  the  related  Issuer.  The  Notes  of a  given
                                  Series  represent  obligations  of the Issuer,
                                  and  the   Certificates   of  a  given  Series
                                  represent  beneficial interests in the related
                                  Issuer only and do not represent  interests in
                                  or obligations of CPS, any Seller, the related
                                  Servicer or any of their respective affiliates
                                  other than the related Issuer.  In the case of
                                  Securities that represent beneficial ownership
                                  interest   in   the   related   Issuer,   such
                                  Securities   will   represent  the  beneficial
                                  ownership  interests  in such  Issuer  and the
                                  sole  source of payment  will be the assets of
                                  such Issuer.  In the case of  Securities  that
                                  represent  debt issued by the related  Issuer,
                                  such  Securities  will be secured by assets in
                                  the related Trust Assets.  Notwithstanding the
                                  foregoing,  and  as to  be  described  in  the
                                  related Prospectus  Supplement,  certain types
                                  of  credit  enhancement,  such as a letter  of
                                  credit, financial guaranty insurance policy or
                                  reserve fund may  constitute  a full  recourse
                                  obligation   of  the  issuer  of  such  credit
                                  enhancement.

                                       -5-

<PAGE>



                                  General   Payment  Terms  of  Securities.   As
                                  provided in the related Trust Documents and as
                                  described    in   the    related    Prospectus
                                  Supplement,  the  holders  of  the  Securities
                                  ("Securityholders")   will  be   entitled   to
                                  receive   payments  on  their   Securities  on
                                  specified  dates  (each,  a  "Payment  Date").
                                  Payment Dates with respect to Securities  will
                                  occur monthly, quarterly or semi-annually,  as
                                  described    in   the    related    Prospectus
                                  Supplement.  The related Prospectus Supplement
                                  will  describe  a  date  (the  "Record  Date")
                                  preceding  such Payment  Date, as of which the
                                  Trustee  or its  paying  agent  will  fix  the
                                  identity  of  the   Securityholders   for  the
                                  purpose  of  receiving  payments  on the  next
                                  succeeding  Payment  Date. As described in the
                                  related  Prospectus  Supplement,  the  Payment
                                  Date will be a  specified  day of each  month,
                                  (or, in the case of quarterly-pay  Securities,
                                  a specified  day of every third month;  and in
                                  the  case of  semi-annual  pay  Securities,  a
                                  specified  day of every  sixth  month) and the
                                  Record  Date will be the close of  business as
                                  of a  specified  day  preceding  such  Payment
                                  Date.  Each Indenture and Trust Agreement will
                                  describe  a  period   (each,   a   "Collection
                                  Period")  preceding  each  Payment  Date  (for
                                  example,    in   the   case   of   monthly-pay
                                  Securities,  the calendar month  preceding the
                                  month in which a Payment Date occurs). As more
                                  fully  described  in  the  related  Prospectus
                                  Supplement,  collections  received  on or with
                                  respect    to    the    related    Receivables
                                  constituting  Trust Assets during a Collection
                                  Period  will be required to be remitted by the
                                  Servicer to the related  Trustee  prior to the
                                  related  Payment Date and will be used to fund
                                  payments to  Securityholders  on such  Payment
                                  Date.  As may  be  described  in  the  related
                                  Prospectus   Supplement,   the  related  Trust
                                  Documents may provide that all or a portion of
                                  the  payments  collected on or with respect to
                                  the related  Receivables may be applied by the
                                  related   Trustee   to  the   acquisition   of
                                  additional   Receivables  during  a  specified
                                  period  (rather than be used to fund  payments
                                  of  principal to  Securityholders  during such
                                  period),  with the  result  that  the  related
                                  Securities   will  possess  an   interest-only
                                  period,   also  commonly   referred  to  as  a
                                  revolving period, which will be followed by an
                                  amortization period. Any such interest only or
                                  revolving  period may, upon the  occurrence of
                                  certain  events to be described in the related
                                  Prospectus Supplement,  terminate prior to the
                                  end of the specified  period and result in the
                                  earlier  than  expected  amortization  of  the
                                  related Securities. In addition, and as may be
                                  described    in   the    related    Prospectus
                                  Supplement,  the related  Trust  Documents may
                                  provide   that  all  or  a  portion   of  such
                                  collected

                                       -6-

<PAGE>



                                  payments  may be retained by the Trustee  (and
                                  held   in   certain   Eligible    Investments,
                                  including  Receivables) for a specified period
                                  prior  to  being  used  to  fund  payments  of
                                  principal to  Securityholders.  Such retention
                                  and  temporary  investment  by the  Trustee of
                                  such collected payments may be required by the
                                  related Trust Documents for the purpose of (a)
                                  slowing the  amortization  rate of the related
                                  Securities relative to the installment payment
                                  schedule  of the related  Receivables,  or (b)
                                  attempting to match the  amortization  rate of
                                  the  related  Securities  to  an  amortization
                                  schedule   established   at  the   time   such
                                  Securities   are  issued.   Any  such  feature
                                  applicable  to any  Securities  may  terminate
                                  upon the  occurrence of events to be described
                                  in   the   related   Prospectus    Supplement,
                                  resulting in  distributions  to the  specified
                                  Securityholders  and  an  acceleration  of the
                                  amortization of such Securities. As more fully
                                  specified    in   the    related    Prospectus
                                  Supplement,  neither  the  Securities  nor the
                                  underlying  Receivables  will be guaranteed or
                                  insured   by  any   governmental   agency   or
                                  instrumentality   or  CPS,  any  Seller,   the
                                  related Servicer, any Trustee, or any of their
                                  respective affiliates.

                                  Each  Series  of  Securities  will  be  issued
                                  pursuant to the related Indenture, in the case
                                  of the  Notes,  and  pursuant  to the  related
                                  Trust   Agreement,   in   the   case   of  the
                                  Certificates.     The    related    Prospectus
                                  Supplement will specify which Class or Classes
                                  of Securities of the related  Series are being
                                  offered thereby.

                                  Each  Class of  Securities  will have a stated
                                  security balance (the "Security  Balance") and
                                  will accrue interest on such Security  Balance
                                  at a  specified  rate  (with  respect  to each
                                  Class of Securities  the  "Interest  Rate") as
                                  set   forth   in   the   related    Prospectus
                                  Supplement.  Each Class of Securities may have
                                  a  different  Interest  Rate,  which  may be a
                                  fixed,  variable or adjustable  Interest Rate,
                                  or  any  combination  of  the  foregoing.  The
                                  related Prospectus Supplement will specify the
                                  Interest  Rate, or the method for  determining
                                  the  applicable  Interest Rate, for each Class
                                  of Securities.

                                  A Series of Securities may include two or more
                                  Classes of Securities that differ as to timing
                                  and  priority  of  distributions,   seniority,
                                  allocations of losses, Interest Rate or amount
                                  of  distributions  in respect of  principal or
                                  interest.   Additionally,   distributions   in
                                  respect of principal or interest in respect of
                                  any such  Class or  Classes  may or may not be
                                  made upon the  occurrence of specified  events
                                  or on the basis of collections from

                                       -7-

<PAGE>



                                  designated portions of the related Receivables
                                  Pool.  If specified in the related  Prospectus
                                  Supplement,  one or more Classes of Securities
                                  ("Strip  Securities")  may be  entitled to (i)
                                  principal distributions with disproportionate,
                                  nominal or no interest  distributions  or (ii)
                                  interest  distributions with disproportionate,
                                  nominal  or  no  principal  distributions.  If
                                  specified in the related Prospectus Supplement
                                  a Series may  include  one or more  Classes of
                                  Securities ("Accrual Securities"), as to which
                                  certain   accrued   interest   will   not   be
                                  distributed  but  rather  will be added to the
                                  principal balance (or nominal balance,  in the
                                  case of  Accrual  Securities  which  are  also
                                  Strip Securities) thereof on each Payment Date
                                  or in the  manner  described  in  the  related
                                  Prospectus  Supplement.  If so provided in the
                                  related  Prospectus  Supplement,  a Series may
                                  include   one  or  more   other   Classes   of
                                  Securities    (collectively,    the    "Senior
                                  Securities")  that are  senior  to one or more
                                  other Classes of Securities (collectively, the
                                  "Subordinate   Securities")   in   respect  of
                                  certain   distributions   of   principal   and
                                  interest   and   allocations   of   losses  on
                                  Receivables.  In addition,  certain Classes of
                                  Senior  (or  Subordinate)  Securities  may  be
                                  senior  to  other   Classes   of  Senior   (or
                                  Subordinate)  Securities  in  respect  of such
                                  distributions  or losses.  See "Description of
                                  the Securities - General  Payment Terms of the
                                  Securities".

                                  Securities  will be available  for purchase in
                                  the  minimum  denomination  specified  in  the
                                  related  Prospectus  Supplement  and  will  be
                                  available  in   book-entry   form  unless  the
                                  related  Prospectus  Supplement  provides only
                                  for  Definitive  Securities.   Securityholders
                                  will  only  be  able  to  receive   Definitive
                                  Securities   in  the   limited   circumstances
                                  described herein or in the related  Prospectus
                                  Supplement. See "Description of the Securities
                                  - Definitive Notes".

                                  If the Servicer or any  Subservicer  exercises
                                  its option to purchase  the  Receivables  of a
                                  Trust  (or if not  and,  if and to the  extent
                                  provided in the related Prospectus Supplement,
                                  satisfactory  bids  for the  purchase  of such
                                  Receivables  are received),  in the manner and
                                  on  the   respective   terms  and   conditions
                                  described  under  "Description  of  the  Trust
                                  Documents--Termination",  the Securities  will
                                  be  prepaid  as  set  forth  in  the   related
                                  Prospectus  Supplement.  In  addition,  if the
                                  related  Prospectus  Supplement  provides that
                                  the   property  of  a  Trust  will  include  a
                                  Pre-Funding  Account  that  will  be  used  to
                                  purchase  additional   Receivables  after  the
                                  applicable  Closing Date,  one or more Classes
                                  of

                                       -8-

<PAGE>



                                  Securities   may  be   subject  to  a  partial
                                  prepayment  of  principal  at  or  immediately
                                  following  the end of the period  specified in
                                  such Prospectus Supplement for the purchase of
                                  such additional Receivables, in the manner and
                                  to  the  extent   specified   in  the  related
                                  Prospectus Supplement.

The Residual Interest..........   With  respect  to each  Trust,  the  "Residual
                                  Interest" at any time represents the rights to
                                  the  related  Trust  Assets  in  excess of the
                                  Securityholders'  interest  of all Series then
                                  outstanding  that were  issued by such  Trust.
                                  The Residual Interest in any Trust Assets will
                                  fluctuate  as the  aggregate  Pool Balance (as
                                  hereinafter  defined)  of such  Trust  changes
                                  from time to time.  A portion of the  Residual
                                  Interest  in any Trust may be sold  separately
                                  in one or more public or private transactions.

Cross-Collateralization........   As  described in the related  Trust  Documents
                                  and the  related  Prospectus  Supplement,  the
                                  source  of  payment  for  Securities  of  each
                                  Series will be the assets of the related Trust
                                  only.  However,  as  may be  described  in the
                                  related  Prospectus  Supplement,  a Series  or
                                  Class of  Securities  may include the right to
                                  receive  moneys  from a common  pool of credit
                                  enhancement  which may be  available  for more
                                  than  one  Series  of  Securities,  such  as a
                                  master  reserve   account,   master  insurance
                                  policy or a master  collateral pool consisting
                                  of similar  Receivables.  Notwithstanding  the
                                  foregoing,  and as  described  in the  related
                                  Prospectus Supplement,  no payment received on
                                  any  Receivable  held  by  any  Trust  may  be
                                  applied to the payment of Securities issued by
                                  any other Trust (except to the limited  extent
                                  that  certain  collections  in  excess  of the
                                  amounts  needed to pay the related  Securities
                                  may be  deposited in a common  master  reserve
                                  account  or an  overcollateralization  account
                                  that provides credit enhancement for more than
                                  one Series of  Securities  issued  pursuant to
                                  the related Trust Documents).

Trust Assets...................   The property of each Trust will include a pool
                                  of  simple  interest  or Rule  of  78's  motor
                                  vehicle  installment  sale  contracts or motor
                                  vehicle  installment  loans secured by new and
                                  used  automobiles,   light  trucks,  vans  and
                                  minivans  (the  "Receivables"),  including the
                                  right to receive  payments  received or due on
                                  or  with  respect  to such  Receivables  on or
                                  after  the  date  or  dates  specified  in the
                                  related Prospectus Supplement (each, a "Cutoff
                                  Date"),  security  interests  in the  vehicles
                                  financed  thereby (the  "Financed  Vehicles"),
                                  and any  proceeds  from claims  under  certain
                                  related   insurance    policies.    See   "The
                                  Receivables - The Receivables." On the date of

                                       -9-

<PAGE>



                                  issuance of a Series of  Securities  specified
                                  in  the  related  Prospectus  Supplement  (the
                                  "Closing   Date"   for   such   Series),   the
                                  applicable  Seller  will  convey   Receivables
                                  having   the   aggregate   principal   balance
                                  specified in such Prospectus  Supplement as of
                                  the  Cutoff  Date  specified  therein  to such
                                  Trust   pursuant  to  a  sale  and   servicing
                                  agreement (the "Sale and Servicing Agreement")
                                  among the Seller, the Servicer and the Trustee
                                  of such Trust. The property of each Trust also
                                  will include amounts on deposit in, or certain
                                  rights   with   respect  to,   certain   trust
                                  accounts,  including  the  related  Collection
                                  Account, any Pre-Funding Account and any other
                                  account    identified   in   the    applicable
                                  Prospectus Supplement. See "Description of the
                                  Trust Documents - Accounts".

                                  If the related Prospectus  Supplement provides
                                  that  the  property  of a Trust  will  include
                                  moneys,  in any case not to exceed  34% of the
                                  Trust's  Assets  or  25%  of  the  Certificate
                                  Balance,  if any, initially  deposited into an
                                  account (a "Pre-Funding Account"), such moneys
                                  will   be   used   to   purchase    additional
                                  Receivables after the Closing Date, the Seller
                                  will be  obligated  pursuant  to the  Sale and
                                  Servicing   Agreement   to   sell   additional
                                  Receivables (the "Subsequent  Receivables") to
                                  the  related   Trust,   subject  only  to  the
                                  availability  thereof,   having  an  aggregate
                                  principal balance  approximately  equal to the
                                  amount deposited to the Pre-Funding Account on
                                  the Closing  Date (the  "Pre-Funded  Amount"),
                                  and the Trust will be  obligated  to  purchase
                                  such  Subsequent  Receivables  (subject to the
                                  satisfaction  of certain  conditions set forth
                                  in the related Trust  Documents)  from time to
                                  time during the period (the "Funding Period"),
                                  not to  exceed 6 months  ,  specified  in such
                                  Prospectus Supplement for the purchase of such
                                  Subsequent    Receivables.    Any   Subsequent
                                  Receivables conveyed to a Trust will have been
                                  acquired   by   the   Seller,    directly   or
                                  indirectly,  from CPS or a  subsidiary  of CPS
                                  (such subsidiary,  an "Affiliated Originator")
                                  and will meet all of the credit,  underwriting
                                  and other criteria set forth herein and in the
                                  related  Prospectus  Supplement.  Any funds on
                                  deposit in the Pre-Funding Account and not yet
                                  invested  in  Subsequent  Receivables  will be
                                  invested in Permitted  Investments.  See "Risk
                                  Factors   -   Varying    Characteristics    of
                                  Subsequent  Receivables",  "The  Receivables",
                                  and "Description of the Trust Documents - Sale
                                  and Assignment of Receivables" herein and "The
                                  Receivables  Pool" in the  related  Prospectus
                                  Supplement.

                                  As   used  in  this   Prospectus,   the   term
                                  Receivables   will  include  the   Receivables
                                  transferred to a Trust on the

                                      -10-

<PAGE>



                                  related  Closing Date (such  Receivables,  the
                                  "Initial   Receivables")   as   well   as  any
                                  Subsequent  Receivables  transferred  to  such
                                  Trust during the related  Funding  Period,  if
                                  any.

                                  Amounts on deposit in any Pre-Funding  Account
                                  during  the  related  Funding  Period  will be
                                  invested by the  Trustee  (as  directed by the
                                  Servicer)  in  Eligible  Investments,  and any
                                  resultant  investment income, less any related
                                  investment  expenses  ("Investment   Income"),
                                  will be added, on the Payment Date immediately
                                  following  the date on which  such  Investment
                                  Income  is  paid  to the  Trust,  to  interest
                                  collections on the Receivables for the related
                                  Collection   Period  and  distributed  in  the
                                  manner  specified  in the  related  Prospectus
                                  Supplement.   Any   funds   remaining   in   a
                                  Pre-Funding  Account at the end of the related
                                  Funding   Period  will  be  distributed  as  a
                                  prepayment or early  distribution of principal
                                  to  holders  of one  or  more  classes  of the
                                  Securities   of   the   related    Series   of
                                  Securities,  in the amounts and in  accordance
                                  with the payment  priorities  specified in the
                                  related    Prospectus     Supplement.     Such
                                  distribution  may affect the yield realized by
                                  Securityholders and Securityholders may not be
                                  able to reinvest  those  funds in  investments
                                  realizing   comparable   returns.   See  "Risk
                                  Factors - Distribution of Pre-Funded  Amount -
                                  Effect on Yield and Maturity".

Registration of Securities.....   Securities   may  be   represented  by  global
                                  securities  registered  in the  name of Cede &
                                  Co.  ("Cede"),  as nominee  of The  Depository
                                  Trust Company  ("DTC"),  or another nominee of
                                  DTC. In such case, Securityholders will not be
                                  entitled  to  receive  definitive   securities
                                  representing such Securityholders'  interests.
                                  See   "Description   of   the   Securities   -
                                  Book-Entry Registration" herein.

Credit and Cash Flow
Enhancement....................   If and to the extent  specified in the related
                                  Prospectus Supplement, credit enhancement with
                                  respect  to the  Trust  Assets or any Class of
                                  Securities  may include any one or more of the
                                  following:  subordination of one or more other
                                  classes  of  Securities  of the  same  Series,
                                  reserve funds, spread accounts,  surety bonds,
                                  insurance policies,  letters of credit, credit
                                  or  liquidity   facilities,   cash  collateral
                                  accounts,  over-collateralization,  guaranteed
                                  investment contracts,  swaps or other interest
                                  rate   protection    agreements,    repurchase
                                  obligations,  other agreements with respect to
                                  third party  payments or other  support,  cash
                                  deposits, or other arrangements. To the

                                      -11-

<PAGE>



                                  extent  specified  in the  related  Prospectus
                                  Supplement,  a form of credit enhancement with
                                  respect  to a Trust or a Class or  Classes  of
                                  Securities   may   be   subject   to   certain
                                  limitations   and  exclusions   from  coverage
                                  thereunder.

Repurchase Obligations and
the Receivables Acquisition
Agreement......................   As  more  fully   described   in  the  related
                                  Prospectus  Supplement,  CPS will be obligated
                                  to acquire  from the related  Trust Assets any
                                  Receivable which was transferred pursuant to a
                                  Sale  and  Servicing   Agreement  or  Purchase
                                  Agreement or pledged  pursuant to an Indenture
                                  if the interest of the Securityholders therein
                                  is materially  adversely  affected by a breach
                                  of any  representation or warranty made by CPS
                                  with respect to such Receivable,  which breach
                                  has  not  been  cured.  In  addition,   if  so
                                  specified    in   the    related    Prospectus
                                  Supplement,   CPS  may   from   time  to  time
                                  reacquire  certain  Receivables  of the  Trust
                                  Assets,  subject to specified  conditions  set
                                  forth in the related Trust Documents.

Servicer's Compensation........   The  Servicer  shall be  entitled to receive a
                                  fee for  servicing the Trust Assets equal to a
                                  specified  percentage  of the  value  of  such
                                  Trust  Assets,  as set  forth  in the  related
                                  Prospectus Supplement. See "Description of the
                                  Trust  Documents  -  Servicing   Compensation"
                                  herein   and   in   the   related   Prospectus
                                  Supplement.

Optional Termination...........   The  Servicer,  CPS,  or, if  specified in the
                                  related Prospectus  Supplement,  certain other
                                  entities  may,  at their  respective  options,
                                  effect  early   retirement   of  a  Series  of
                                  Securities under the  circumstances and in the
                                  manner set forth herein under  "Description of
                                  The Trust Documents -- Termination" and in the
                                  related Prospectus Supplement.

Mandatory Termination..........   The  Trustee,  the  Servicer or certain  other
                                  entities  specified in the related  Prospectus
                                  Supplement  may be  required  to effect  early
                                  retirement  of all or any  portion of a Series
                                  of Securities by soliciting  competitive  bids
                                  for  the  purchase  of  the  Trust  Assets  or
                                  otherwise,  under the circumstances and in the
                                  manner  specified in "Description of The Trust
                                  Documents --  Termination"  and in the related
                                  Prospectus Supplement.

Tax Considerations.............   Upon   the   issuance   of  each   series   of
                                  Securities,   unless  the  related  Prospectus
                                  Supplement  does not so  provide,  Federal Tax
                                  Counsel to the  applicable  Trust will deliver
                                  an  opinion to the effect  that,  for  Federal
                                  income tax

                                      -12-

<PAGE>



                                  purposes:  (i)  either  (x) the  Notes of such
                                  series  will be  characterized  as debt or (y)
                                  the   Notes   of   such   series   should   be
                                  characterized    as    debt    (but   if   not
                                  characterized  as  debt,  the  Notes  of  such
                                  series will be characterized as interests in a
                                  partnership)  and (ii) such  Trust will not be
                                  characterized  as an association  (or publicly
                                  traded partnership)  taxable as a corporation.
                                  Each  Noteholder,  by the acceptance of a Note
                                  of a given  series,  will  agree to treat such
                                  Note     as     indebtedness,     and     each
                                  Certificateholder,  by  the  acceptance  of  a
                                  Certificate  of a given series,  will agree to
                                  treat the related  Trust as a  partnership  in
                                  which such Certificateholder is a partner, for
                                  Federal   income  tax  purposes.   Alternative
                                  characterizations   of  such  Trust  and  such
                                  Certificates  are  possible,   but  would  not
                                  result in materially  adverse tax consequences
                                  to  Certificateholders.  See "Certain  Federal
                                  Income  Tax   Consequences"   for   additional
                                  information   concerning  the  application  of
                                  Federal  income  tax  laws  to the  Notes  and
                                  Certificates of a series and to the applicable
                                  Trust.

ERISA Considerations...........   The  Prospectus  Supplement for each Series of
                                  Securities  will  summarize,  subject  to  the
                                  limitations discussed therein,  considerations
                                  under the Employee  Retirement Income Security
                                  Act of 1974, as amended ("ERISA"), relevant to
                                  the  purchase of such  Securities  by employee
                                  benefit   plans  and   individual   retirement
                                  accounts.  See "ERISA  Considerations"  in the
                                  related Prospectus Supplement.

Ratings........................   Each Class of Securities  offered  pursuant to
                                  this  Prospectus  and the  related  Prospectus
                                  Supplement  will be  rated  in one of the four
                                  highest  rating  categories  by  one  or  more
                                  "national  statistical rating  organizations",
                                  as defined in the  Securities  Exchange Act of
                                  1934,  as amended (the  "Exchange  Act"),  and
                                  commonly  referred  to as  "Rating  Agencies".
                                  Such ratings will  address,  in the opinion of
                                  such Rating Agencies,  the likelihood that the
                                  Issuer will be able to make timely  payment of
                                  all amounts due on the related  Securities  in
                                  accordance   with  the  terms  thereof.   Such
                                  ratings will neither address any prepayment or
                                  yield   considerations   applicable   to   any
                                  Securities nor constitute a recommendation  to
                                  buy, sell or hold any Securities.  The ratings
                                  expected  to be received  with  respect to any
                                  Securities  will be set  forth in the  related
                                  Prospectus Supplement.

                                      -13-

<PAGE>



                                  RISK FACTORS

         Prospective  Securityholders  should consider,  among other things, the
following factors in connection with the purchase of the Securities:

         Sub-Prime Obligors. The Obligors on the Receivables to be conveyed to a
Trust will include  "sub-prime"  borrowers  who have  limited or adverse  credit
histories,  low income or past credit  problems  and,  therefore,  are unable to
obtain  financing  from  traditional  sources of  consumer  credit.  The average
interest rate charged by CPS to such  "sub-prime"  borrowers is generally higher
than that charged to more  creditworthy  customers.  The payment  experience  on
receivables  of obligors with this credit profile is likely to be different from
that on receivables of traditional auto financing  sources in that default rates
are likely to be higher. In addition, the payment experience on such receivables
is likely to be more  sensitive to changes in the economic  climate in the areas
in which such obligors reside. As a result of the credit profile of the obligors
and the APRs of such  receivables,  the historical  credit loss and  delinquency
rates on such receivables are generally  higher than those  experienced by banks
and the captive finance companies of the automobile manufacturers.

         Effect of Social,  Economic and Other Factors on Losses. The ability of
the  Obligors to make  payments on the  Receivables,  as well as the  prepayment
experience  thereon,  will be  affected  by a  variety  of social  and  economic
factors.  Economic factors include interest rates, unemployment levels, the rate
of inflation and consumer perceptions of economic conditions generally. However,
the Seller is unable to determine and has no basis to predict whether or to what
extent economic or social factors will affect the Receivables.

         Risk  of  Replacing  CPS as  Servicer.  CPS  Servicing  receivables  of
sub-prime  obligors  is more  difficult  than  servicing  receivables  of  prime
obligors.  Officers and  employees of CPS have many years of  experience in this
type of servicing. If CPS were to cease acting as Servicer, delays in processing
payments on the  Receivables  and information in respect thereof could occur and
result in delays in payments to the Securityholders.

         Risk  of  CPS's  Inability  to  Repurchase   Receivables.   In  certain
circumstances,  CPS will be  required  to acquire  Receivables  from the related
Trust with  respect  to which  such  representations  and  warranties  have been
breached.  In the event that CPS is incapable of complying  with its  repurchase
obligations  and no  other  party  is  obligated  to  perform  or  satisfy  such
obligations, Securityholders of the applicable Trust may be subject to delays in
receiving payments and suffer loss of their investment in the Securities.

         The related  Prospectus  Supplement will set forth certain  information
regarding CPS. In addition,  CPS is subject to the  information  requirements of
the  Exchange  Act  and,  in  accordance  therewith,  files  reports  and  other
information with the Commission. For further information regarding CPS reference
is made to such reports and other  information  which are available as described
under "Available Information".

         Effect of Prepayments on Yield and Maturity. All of the Receivables are
prepayable  at any  time.  The rate of  prepayments  on the  Receivables  may be
influenced  by a variety of economic,  social and other  factors,  including the
fact that an Obligor  generally  may not sell or transfer the  Financed  Vehicle
securing a  receivable  without the consent of CPS.  (For this  purpose the term
"prepayments"  includes prepayments in full, certain partial prepayments related
to refunds of extended service contract costs and unearned  insurance  premiums,
liquidations due to default, as well as receipts of

                                      -14-

<PAGE>



proceeds  from  physical  damage,  credit  life and credit  accident  and health
insurance policies and certain other Receivables  repurchased for administrative
reasons.) The rate of prepayment  on the  Receivables  may also be influenced by
the structure of the loan, the nature of the Obligors and the Financed  Vehicles
and  servicing  decisions  as  discussed  above.  In  addition,   under  certain
circumstances,  CPS is  obligated  to  repurchase  Receivables  as a  result  of
breaches of representations and warranties,  and under certain circumstances the
Servicer is obligated to purchase Receivables pursuant to the Sale and Servicing
Agreement  as a result of  breaches  of  certain  covenants.  Subject to certain
conditions, the Servicer also has the right to purchase the Receivables when the
aggregate  principal  balance thereof is 10% or less of the aggregate  principal
balance  thereof on the Cutoff Date.  Any  reinvestment  risks  resulting from a
faster or slower  incidence of prepayment of Receivables  will be borne entirely
by the Securityholders.

         The rate of  prepayments  of  Receivables  cannot be  predicted  and is
influenced by a wide variety of economic,  social, and other factors,  including
prevailing interest rates, the availability of alternate financing and local and
regional  economic  conditions.  Therefore,  no assurance can be given as to the
level of prepayments that a Trust will experience.

         Securityholders should consider, in the case of Securities purchased at
a discount,  the risk that a slower than  anticipated rate of prepayments on the
Receivables  could result in an actual  yield that is less than the  anticipated
yield and, in the case of any Securities purchased at a premium, the risk that a
faster than anticipated  rate of prepayments on the Receivables  could result in
an actual yield that is less than the anticipated yield.

         Distribution of Pre-Funded Amount - Effect on Yield and Maturity. If so
provided in the related  Prospectus  Supplement,  on the Closing Date the Seller
will deposit the Pre-Funded Amount specified in such Prospectus  Supplement into
the  Pre-Funding  Account.  The  Pre-Funded  Amount  will be  used  to  purchase
Subsequent  Receivables  from the Seller  (which,  in turn,  will  acquire  such
Subsequent  Receivables  from CPS or an Affiliated  Originator  specified in the
related  Prospectus  Supplement)  from time to time during the  related  Funding
Period.  During the related Funding Period and until such amounts are applied by
the  Trustee  to  purchase  Subsequent  Receivables,  amounts  on deposit in the
Pre-Funding  Account  will be  invested by the  Trustee  (as  instructed  by the
Servicer)  in Eligible  Investments,  and any  investment  income  with  respect
thereto  (net of any  related  investment  expenses)  will be added  to  amounts
received  on or in respect of the  Receivables  during  the  related  Collection
Period and  allocated  to interest and will be  distributed  on the Payment Date
pursuant  to  the  payment  priorities   specified  in  the  related  Prospectus
Supplement.

         To the extent that the entire Pre-Funded Amount has not been applied to
the purchase of Subsequent Receivables by the end of the related Funding Period,
any amounts  remaining  in the  Pre-Funding  Account  will be  distributed  as a
prepayment of principal to Securityholders on the Payment Date at or immediately
following  the end of the Funding  Period,  in the  amounts and  pursuant to the
priorities set forth in the related Prospectus  Supplement.  Any such prepayment
of principal  could have the effect of shortening  the weighted  average life of
the  Securities  of the  related  Series.  In  addition,  holders of the related
Securities  will bear the risk that  they may be  unable  to  reinvest  any such
principal prepayment at yields at least equal to the yield on such Securities.

         Varying  Characteristics of Subsequent  Receivables.  If so provided in
the related Prospectus Supplement,  the Seller will be obligated pursuant to the
Trust Documents to sell Subsequent  Receivables to the Trust, and the Trust will
be  obligated  to purchase  such  Subsequent  Receivables,  subject  only to the
satisfaction  of  certain  conditions  set  forth  in the  Trust  Documents  and
described in

                                      -15-

<PAGE>



the related  Prospectus  Supplement.  If the  principal  amount of the  eligible
Subsequent  Receivables  acquired  by  the  Seller  from  CPS  or an  Affiliated
Originator  during a  Funding  Period is less than the  Pre-Funded  Amount,  the
Seller may have insufficient  Subsequent  Receivables to transfer to a Trust and
holders of one or more Classes of the related Series of Securities may receive a
prepayment or early  distribution  of principal at the end of the Funding Period
as described above under "Pre-Funding Accounts".

         Any  conveyance of Subsequent  Receivables to a Trust is subject to the
satisfaction,  on or before the  related  transfer  date  (each,  a  "Subsequent
Transfer Date"), of the following conditions  precedent,  among others: (i) each
such Subsequent  Receivable must satisfy the eligibility  criteria  specified in
the related  Purchase  Agreement;  (ii) the Seller shall not have  selected such
Subsequent  Receivables  in a manner that is adverse to the interests of holders
of the related  Securities;  (iii) as of the  respective  Cutoff  Dates for such
Subsequent  Receivables,  all of the  Receivables  in the Trust,  including  the
Subsequent Receivables to be conveyed to the Trust as of such date, must satisfy
the  parameters   described  under  "The  Receivables  Pools"  herein  and  "The
Receivables Pool" in the related Prospectus Supplement; and (iv) the Seller must
execute and deliver to such Trust a written assignment conveying such Subsequent
Receivables to such Trust.  In addition,  as and to the extent  specified in the
related  Prospectus  Supplement,  the conveyance of Subsequent  Receivables to a
Trust is subject to the satisfaction of the condition  precedent,  among others,
that the Seller  deliver  certain  legal  opinions to the related  Trustee  with
respect to the validity of the conveyance of the  Subsequent  Receivables to the
Trust.  If any  such  conditions  precedent  are not  met  with  respect  to any
Subsequent  Receivables,  CPS  or  the  Seller,  as  specified  in  the  related
Prospectus   Supplement,   will  be  required  to  repurchase   such  Subsequent
Receivables  from the related  Trust,  at a purchase  price equal to the related
Purchase Amounts therefor.

         Except as described  herein and in the related  Prospectus  Supplement,
there  will be no other  required  characteristics  of  Subsequent  Receivables.
Therefore,  the  characteristics  of the entire Receivables Pool included in any
Trust may vary  significantly  as  Subsequent  Receivables  are conveyed to such
Trust from time to time during the Funding Period or Revolving Period.  See "The
Receivables" herein.

         Certain  Legal  Aspects  - Lack  of  Perfected  Security  Interests  in
Financed  Vehicles.  The transfer of the Receivables by the applicable Seller to
the Trustee pursuant to the related Sale and Servicing Agreement,  perfection of
the  security  interests in the  Receivables  and the  enforcement  of rights to
realize on the Financed  Vehicles as collateral for the  Receivables are subject
to a number of federal and state laws, including the UCC as in effect in various
states.  To the extent specified in a Prospectus  Supplement,  no action will be
taken to perfect  the rights of the  Trustee in  proceeds  of any VSI  insurance
policy insurance  policies  covering  individual  Financed Vehicles or Obligors.
Therefore,  the rights of a third party with an interest in such proceeds  could
prevail  against  the rights of the Trust  prior to the time such  proceeds  are
deposited by the Servicer into a Trust  Account (as  hereinafter  defined).  See
"Certain Legal Aspects of the Receivables".

         In connection with each sale of Receivables,  security interests in the
Financed  Vehicles  securing  the  Receivables  will be assigned by CPS and each
Affiliated  Originator  to the  Seller.  Due to the  administrative  burden  and
expense of retitling each of the Financed Vehicles in the appropriate state, the
certificates  of title to the Financed  Vehicles will not be amended or reissued
to reflect the  assignment to the Trust.  In the absence of such an amendment or
reissuance, the Trust may not have a perfected security interest in the Financed
Vehicles securing the Receivables in some states. By virtue of the assignment of
the applicable Purchase Agreement to the related Trust, CPS will be

                                      -16-

<PAGE>



obligated to repurchase any Receivable sold to the Trust by CPS or an Affiliated
Originator  as to which  there did not  exist on the  Closing  Date a  perfected
security  interest in the name of CPS or the relevant  Affiliated  Originator in
the  Financed  Vehicle,  and the  Servicer  will be  obligated  to purchase  any
Receivable  sold to the  Trust as to which it  failed to  maintain  a  perfected
security  interest in the name of CPS or the relevant  Affiliated  Originator in
the Financed  Vehicle  securing such  Receivable if, in either case, such breach
materially and adversely  affects such  Receivable and if such failure or breach
is not cured prior to the  expiration  of the  applicable  cure  period.  To the
extent the security  interest of CPS or the Affiliated  Originator is perfected,
the Trust will have a prior claim over  subsequent  purchasers  of such Financed
Vehicle and holders of subsequently  perfected security  interests.  However, as
against  liens for  repairs  of a  Financed  Vehicle  or for taxes  unpaid by an
Obligor under a Receivable, or through fraud, forgery,  negligence or error, CPS
or the Affiliated  Originator,  and therefore the Trust, could lose the priority
of its security interest or its security interest in a Financed Vehicle. Neither
CPS nor the Servicer  will have any  obligation  to purchase a Receivable  as to
which a lien for repairs of a Financed Vehicle or for taxes unpaid by an Obligor
under a Receivable  result in losing the  priority of the  security  interest in
such Financed  Vehicle after the Closing Date. See "Certain Legal Aspects of the
Receivables - Security Interests in the Financed Vehicles".

         Consumer  Protection Laws.  Federal and state consumer  protection laws
impose  requirements  on creditors in connection  with  extensions of credit and
collections  of retail  installment  loans,  and  certain  of these laws make an
assignee of such a loan (such as a Trust) liable to the obligor  thereon for any
violation  by the  lender.  To the extent  specified  herein and in the  related
Prospectus  Supplement,  CPS will be obligated to repurchase any Receivable that
fails to comply  with such  legal  requirements  from the  Seller and the Seller
shall be obligated to repurchase such Receivable from the Trust,  and the Seller
and the Servicer  will  undertake to enforce  such  obligation  on behalf of the
Trust.  See "Certain  Legal  Aspects of the  Receivables  - Consumer  Protection
Laws".

         Non-Consolidation.  Each  Seller  has  taken  or  will  take  steps  in
structuring  the  transactions  contemplated  hereby that are intended to ensure
that the voluntary or involuntary application for relief by CPS under the United
States Bankruptcy Code or similar state laws ("Insolvency Laws") will not result
in  consolidation of the assets and liabilities of the Seller with those of CPS.
These steps  include the creation of each Seller as a separate,  limited-purpose
subsidiary pursuant to articles of incorporation  containing certain limitations
(including restrictions on the nature of the Seller's business and a restriction
on the Seller's  ability to commence a voluntary  case or  proceeding  under any
Insolvency  Law  without  the  prior  unanimous  affirmative  vote of all of its
directors).  However,  there can be no assurance that the activities of a Seller
would not result in a court  concluding  that the assets and liabilities of such
Seller  should  be  consolidated  with  those of CPS in a  proceeding  under any
Insolvency  Law.  If a court were to reach  such a  conclusion,  then  delays in
distributions on the related Securities could occur or reductions in the amounts
of such distributions could result. See "The Seller and CPS".

         True Sale.  CPS will warrant to the Seller in each  Purchase  Agreement
that the sale of the Receivables by it or an Affiliated Originator to the Seller
is a valid sale of such  Receivables  to such  Seller.  In addition,  CPS,  each
Affiliated  Originator  and each  Seller will treat the  transactions  described
herein as a sale of the Receivables to the Seller, and each Seller has taken and
will take all  actions  that are  required  to perfect  the  Seller's  ownership
interest  in  the  Receivables.  Notwithstanding  the  foregoing,  if  CPS or an
Affiliated  Originator  were to  become  a  debtor  in a  bankruptcy  case and a
creditor or  trustee-in-bankruptcy of CPS (or such Affiliated Originator) or CPS
(or such Affiliated  Originator)  itself were to take the position that the sale
of Receivables to the Seller

                                      -17-

<PAGE>



should be  recharacterized as a pledge of such Receivables to secure a borrowing
of such Seller,  then delays in payments of  collections  of  Receivables to the
Seller  could  occur or,  should  the court  rule in favor of any such  trustee,
debtor or creditor,  reductions in the amount of such payments could result.  If
the transfer of  Receivables to the Seller is  recharacterized  as a pledge or a
tax or  government  lien  on the  property  of CPS or an  Affiliated  Originator
arising before the transfer of a Receivable to the Seller may have priority over
the  Seller's  interest in such  Receivable.  If the  transactions  contemplated
herein  are  treated  as a  sale,  the  Receivables  would  not be  part  of the
bankruptcy estate of CPS or the Affiliated Originator, as applicable,  and would
not  be  available  to  creditors  of  CPS  or  the  Affiliated  Originator,  as
applicable.

         The U.S.  Court of Appeals for the Tenth Circuit  issued its opinion in
Octagon Gas Systems, Inc. v. Rimmer (In re Meridian Reserve,  Inc.) (decided May
27, 1993) in which it concluded (noting that its position is in contrast to that
taken by another court) that accounts receivable sold by the debtor prior to the
filing  for  bankruptcy  remain  property  of the  debtor's  bankruptcy  estate.
Although the Receivables are likely to be viewed as "chattel paper",  as defined
under the Uniform Commercial Code, rather than as accounts, the rationale behind
the Octagon holding is equally  applicable to chattel paper.  The  circumstances
under which the Octagon  ruling would apply are not fully known,  and the extent
to which the Octagon decision will be followed in other courts or outside of the
Tenth Circuit is not certain. If the holding in the Octagon case were applied in
a bankruptcy of CPS or an Affiliated Originator,  however, even if the transfers
of  Receivables  to the  Seller  and to the Trust  were  treated  as sales,  the
Receivables  would be part of the  bankruptcy  estate  and would be  subject  to
claims of certain  creditors  and  delays  and  reductions  in  payments  to the
Securityholders  could result.  CPS will warrant in the Purchase  Agreement that
the sale of the  Receivables  to the Seller  (including  Receivables  sold by an
Affiliated Originator) is a valid sale of the Receivables to the Seller, and the
Seller will  warrant in the Sale and  Servicing  Agreement  that the sale of the
Receivables to the Trust is a valid sale of the Receivables to the Trust.

         Risk of Changes in Delinquency  Levels.  There can be no assurance that
the  historical  levels of  delinquencies  and losses  experienced by CPS on its
respective  loan and vehicle  portfolio will be indicative of the performance of
the  Contracts  included in the Trust or that such  levels will  continue in the
future.  Delinquencies  and losses  could  increase  significantly  for  various
reasons, including changes in the federal income tax laws, changes in the local,
regional or national  economies or due to other  events.  For a  discussion  and
analysis  see  "CPS's  Automobile  Contract  Portfolio  -  Delinquency  and Loss
Experience".

         Subordination;  Limited Assets.  To the extent specified in the related
Prospectus  Supplement,  distributions of interest and principal on one Class of
Notes of a Series may be  subordinated  in priority  of payment to interest  and
principal  due on other  Classes of Notes of a related  Series.  Moreover,  each
Trust will not have,  nor is it permitted or expected to have,  any  significant
assets or sources of funds other than the related Receivables and, to the extent
provided in the related  Prospectus  Supplement,  the related  reserve  account,
spread  account,  and any other Credit  Enhancement.  The  Securities  represent
beneficial interests in the related Trust only and will not represent a recourse
obligation  to other assets of CPS or the Seller.  No  Securities  of any Series
will be  insured  or  guaranteed  by  CPS,  the  Seller,  the  Servicer,  or the
applicable Trustee.  Consequently,  holders of the Securities of any Series must
rely for repayment primarily upon payments on the Receivables and, if and to the
extent  available,  any Credit  Enhancement,  all as  specified  in the  related
Prospectus Supplement.


                                      -18-

<PAGE>



         Limited  Liquidity.  There can be no assurance that a secondary  market
for the  Securities  of any Series or Class will develop or, if it does develop,
that it will provide  Securityholders  with  liquidity of  investment or that it
will continue for the life of such Securities. The Prospectus Supplement for any
Series of Securities may indicate that an underwriter  specified therein intends
to establish and maintain a secondary  market in such  Securities;  however,  no
underwriter will be obligated to do so. The Securities will not be listed on any
securities exchange.

         Priority of Interest in Receivables. In connection with the issuance of
any Series of  Securities,  CPS will  originate  Receivables.  The  Seller  will
warrant in a Sale and Servicing  Agreement that the transfer of the Contracts to
such  Trust  is  either  a valid  assignment,  transfer  and  conveyance  of the
Receivables to the Trust or the Trustee on behalf of the  Securityholders  has a
valid security interest in such Receivables. As will be described in the related
Prospectus Supplement, the related Trust Documents will provide that the Trustee
will  be  required  to  maintain  possession  of  such  original  copies  of all
Receivables that constitute  chattel paper;  provided that the Servicer may take
possession  of such  original  copies as necessary  for the  enforcement  of any
Receivables.  If the  Servicer,  the  Trustee  or other  third  party,  while in
possession of any  Receivable,  sells or pledges and delivers such Receivable to
another party, in violation of the Sale and Servicing Agreement, there is a risk
that such other party could  acquire an  interest  in such  Receivable  having a
priority  over the Trust's  interest.  Furthermore,  if the  Servicer or a third
party,  while in possession of any Receivable,  is rendered  insolvent,  such an
event of  insolvency  may result in  competing  claims to  ownership or security
interests  in such  Receivable.  Such an attempt,  even if  unsuccessful,  could
result in delays in payments on the  Securities.  If  successful,  such  attempt
could  result  in  losses  to  the  Securityholders  or an  acceleration  of the
repayment of the Securities.  CPS will be obligated to repurchase any Receivable
if there is a breach of CPS's representations and warranties that materially and
adversely  affects the interests of the Trust in such Receivable and such breach
has not been cured.

         Limitations on the Amount of Recoveries.  Unless  specific  limitations
are  described  on the related  Prospectus  Supplement  with respect to specific
Receivables,  all Receivables  will provide that the obligations of the Obligors
thereunder are absolute and unconditional, regardless of any defense, set-off or
abatement  which the Obligor may have  against CPS or any other person or entity
whatsoever.  CPS will warrant that no claims or defenses  have been  asserted or
threatened  with  respect  to the  Receivables  and  that  all  requirements  of
applicable law with respect to the Receivables have been satisfied.

         In the event  that CPS or the  Trustee  must rely on  repossession  and
disposition of Financed Vehicles to recover scheduled  payments due on Defaulted
Receivables (as defined in the related Sale and Servicing Agreement), the Issuer
may not realize the full amount due on a Receivable (or may not realize the full
amount on a timely  basis).  Other  factors  that may affect the  ability of the
Issuer to realize the full amount due on a Receivable include whether amendments
to  certificates  of title  relating to the  Financed  Vehicles  had been filed,
depreciation,  obsolescence,  damage or loss of any  financed  Vehicle,  and the
application of Federal and state  bankruptcy  and insolvency  laws. As a result,
the  Securityholders  may be subject to delays in receiving  payments and suffer
loss of their investment in the Securities.

         Insurance on Financed Vehicles.  Each Receivable generally requires the
Obligor to maintain  insurance  covering physical damage to the Financed Vehicle
in an amount  not less than the  unpaid  principal  balance  of such  Receivable
pursuant to which CPS is named as a loss payee.  Since the Obligors select their
own  insurers  to  provide  the  requisite  coverage,  the  specific  terms  and
conditions of their policies vary.

                                      -19-

<PAGE>



         In addition,  although each Receivable generally gives CPS the right to
force  place  insurance  coverage  in the event  the  required  physical  damage
insurance  on a Vehicle is not  maintained  by an  Obligor,  neither CPS nor the
Servicer is obligated to place such coverage. In the event insurance coverage is
not  maintained  by Obligors and coverage is not force  placed,  then  insurance
recoveries  may be  limited  in the event of losses or  casualties  to  Financed
Vehicles  included  in the Trust  Assets,  as a result of which  Securityholders
could suffer a loss on their investment.

         Security Rating.  The rating of Securities  credit enhanced by a letter
of  credit,  financial  guaranty  insurance  policy,  reserve  fund,  credit  or
liquidity  facilities,  cash  deposits  or  other  forms of  credit  enhancement
(collectively    "Credit    Enhancement")   will   depend   primarily   on   the
creditworthiness  of the issuer of such external  Credit  Enhancement  device (a
"Credit  Enhancer").  Any reduction in the rating assigned to the  claims-paying
ability of the related Credit Enhancer to honor its obligations  pursuant to any
such Credit Enhancement below the rating initially given to the Securities would
likely result in a reduction in the rating of the Securities.

         Limitations Due to Book-Entry Registration.  Issuance of the Securities
in book-entry  form may reduce the liquidity of such Securities in the secondary
trading market since investors may be unwilling to purchase Securities for which
they  cannot   obtain   definitive   physical   securities   representing   such
Securityholders'  interests,  except in certain  circumstances  described in the
related Prospectus Supplement.

         Since  transactions in Securities will, in most cases, be effected only
through DTC, direct or indirect participants in DTC's book-entry system ("Direct
Participants"  or "Indirect  Participants")  or certain banks,  the ability of a
Securityholder  to  pledge  a  Security  to  persons  or  entities  that  do not
participate  in the DTC system,  or otherwise to take actions in respect to such
Securities,  may be limited due to lack of a physical security  representing the
Securities.

         Securityholders   may  experience   some  delay  in  their  receipt  of
distributions of interest on and principal of the Securities since distributions
may be required  to be  forwarded  by the Trustee to DTC and, in such case,  DTC
will  be  required  to  credit  such   distributions  to  the  accounts  of  its
Participants which thereafter will be required to credit them to the accounts of
the applicable Class of  Securityholders  either directly or indirectly  through
Indirect   Participants.   See  "Description  of  the  Securities  -  Book-Entry
Registration".

         Limitations on Interest Payments and Foreclosures. Generally, under the
terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as amended (the
"Relief  Act"),  or similar state  legislation,  an Obligor who enters  military
service after the  origination of the related  Receivable  (including an Obligor
who is a member of the National Guard or is in reserve status at the time of the
origination  of the  Receivable  and is later  called to active duty) may not be
charged interest  (including fees and charges) above an annual rate of 6% during
the period of such Obligor's active duty status, unless a court orders otherwise
upon  application  of the lender.  It is possible that such action could have an
effect,  for an indeterminate  period of time, on the ability of the Servicer to
collect full amounts of interest on certain of the Receivables. In addition, the
Relief Act imposes  limitations that would impair the ability of the Servicer to
foreclose on an affected  Receivable  during the Obligor's period of active duty
status.  Thus, in the event that such a Receivable goes into default,  there may
be delays and losses occasioned by the inability of the Servicer to realize upon
the Financed Vehicle in a timely fashion.


                                      -20-

<PAGE>



                                   THE ISSUERS

         With respect to each Series of Securities,  the Seller will establish a
separate  Trust that will issue such  Securities  pursuant to the related  Trust
Documents.   For  purposes  of  this  Prospectus  and  the  related   Prospectus
Supplement,  the related Trust, if a Trust issues the related Securities,  shall
be referred to as the "Issuer" with respect to such Securities.

         Upon the issuance of the  Securities  of a given  Series,  the proceeds
from such  issuance will be used by CPS to originate  Receivables.  The Servicer
will service the related Receivables  pursuant to a sale and servicing agreement
(the "Sale and Servicing Agreement"),  and will be compensated for acting as the
Servicer.  To  facilitate  servicing and to minimize  administrative  burden and
expense,  the Servicer may be appointed custodian for the related Receivables by
each Trustee and CPS, as may be set forth in the related Prospectus Supplement.

         If the protection  provided to the  Securityholders of a given class by
the  subordination  of another  Class of  Securities  of such  Series and by the
availability  of the funds in the reserve  account,  if any, or any other Credit
Enhancement for such Series is  insufficient,  the Trust must rely solely on the
payments from the Obligors on the related  Contracts,  and the proceeds from the
sale of Financed Vehicles which secure the Defaulted  Contracts.  In such event,
certain  factors may affect such  Trust's  ability to realize on the  collateral
securing such  Contracts,  and thus may reduce the proceeds to be distributed to
the Securityholders of such Series.

                                THE TRUST ASSETS

         To the extent  specified in the Prospectus  Supplement for a Trust, the
Trust  Assets of a Trust will  include a pool (a  "Receivables  Pool") of retail
installment  sale  contracts  between  dealers (the  "Dealers")  in new and used
automobiles,  light  trucks,  vans  and  minivans  and  retail  purchasers  (the
"Obligors")  (including  Sub-Prime  Borrowers) and, with respect to Rule of 78's
Receivables, certain moneys due thereunder after the applicable Cutoff Date and,
with respect to Simple Interest Receivables,  certain moneys received thereunder
after the applicable Cutoff Date. Pursuant to agreements between the Dealers and
CPS ("Dealer Agreements"),  the Receivables will be purchased by CPS. As further
described in the related Prospectus Supplement, the Trust Assets of a Trust will
also  include  (i) such  amounts as from time to time may be held in one or more
trust accounts  established and maintained by the Trustee  pursuant to the Trust
Agreement  or  Indenture;  (ii) the  rights  of the  Seller  under  the Sale and
Servicing Agreement; (iii) security interests in the Financed Vehicles; (iv) the
rights of the Seller to receive any  proceeds  with  respect to the  Receivables
from  claims on physical  damage,  credit  life and credit  accident  and health
insurance  policies covering the Financed Vehicles or the Obligors,  as the case
may be;  (v) the  rights of the  Seller  to  refunds  for the costs of  extended
service  contracts  and to refunds of unearned  premiums  with respect to credit
life and credit  accident and health  insurance  policies  covering the Financed
Vehicles or  Obligors,  as the case may be; and (vi) any and all proceeds of the
foregoing.  If so  specified  in the related  Prospectus  Supplement,  the Trust
Assets also will  include  the Credit  Enhancement  provided  for the benefit of
Securityholders of such Trust.


                                      -21-

<PAGE>



         If so provided in the related Prospectus Supplement,  the property of a
Trust may also include a Pre-Funded Amount, which the Seller will deposit to the
Pre-Funding  Account on the Closing  Date and which will be used by the Trust to
purchase  Subsequent  Receivables  from the Seller  during the  related  Funding
Period (not to exceed 6 months).  Any  Subsequent  Receivables  so conveyed to a
Trust will also be assets of such Trust.  The Pre-Funded  Amount will not exceed
34% of the Trust Assets nor 25% of the Certificate Balance, if any.

         If the  protection  provided  to  Securityholders,  if any, by any such
Credit Enhancement is insufficient,  such  Securityholders  will have to look to
payments by or on behalf of Obligors on the related Receivables and the proceeds
from the  repossession  and sale of  Financed  Vehicles  that  secure  defaulted
Receivables for  distributions  of principal and interest on the Securities.  In
such event, certain factors, such as the applicable Trust's not having perfected
security interests in all of the Financed  Vehicles,  may limit the ability of a
Trust to realize on the  collateral  securing  the related  Receivables,  or may
limit the  amount  realized  to less  than the  amount  due  under  the  related
Receivables. Securityholders may thus be subject to delays in payment on, or may
incur losses on their  investment in, such Securities as a result of defaults or
delinquencies  by Obligors and depreciation in the value of the related Financed
Vehicles.  See  "Description  of the  Trust  Documents  - Credit  and Cash  Flow
Enhancement" and "Certain Legal Aspects of the Receivables".

         The  Receivables  comprising  the Trust  Assets will,  as  specifically
described in the related Prospectus Supplement,  be either (i) originated by CPS
or an Affiliated Originator,  (ii) originated by various manufacturers (or their
captive  finance  companies)  and acquired by CPS or an  Affiliated  Originator,
(iii)  originated  by  various  Dealers  and  acquired  by CPS or an  Affiliated
Originator  or (iv)  acquired  by CPS or an  Affiliated  Originator  from  other
originators or owners of Receivables.  Such Receivables will generally have been
originated  or acquired by CPS or an Affiliated  Originator  in accordance  with
CPS's specified  underwriting  criteria. The underwriting criteria applicable to
the Receivables included in any Trust will be described in all material respects
in the related Prospectus Supplement.

         The  Receivables  included in the Trust  Assets  will be selected  from
those Receivables held by CPS or an Affiliated  Originator based on the criteria
specified in the applicable  Purchase  Agreement or Affiliate Purchase Agreement
and described herein or in the related Prospectus Supplement.

                    ACQUISITION OF RECEIVABLES BY THE SELLER

         On or  prior  to  each  Closing  Date,  CPS  will,  and  an  Affiliated
Originator  may,  sell and assign to the  Seller,  without  recourse,  except as
provided  in  the  related  Purchase  Agreement,  its  entire  interest  in  the
applicable  Receivables,  together  with its security  interests in the Financed
Vehicles,  pursuant  to a  purchase  agreement  between  CPS and the  Seller  (a
"Purchase  Agreement") or pursuant to a purchase agreement between an Affiliated
Originator and the Seller (an "Affiliate Purchase Agreement").

         In each  Purchase  Agreement,  CPS will  represent  and  warrant to the
Seller,  among other things,  that (i) the information  provided with respect to
the applicable Receivables is correct in all material respects; (ii) at the date
of issuance of the Securities,  physical damage insurance covering each Financed
Vehicle is in effect in accordance with CPS's normal requirements;  (iii) at the
date of issuance of the applicable Securities,  the related Receivables are free
and clear of all security  interests,  liens,  charges,  and encumbrances and no
offsets,  defenses,  or  counterclaims  against  Dealers  have been  asserted or
threatened;  (iv)  at the  date  of  issuance  of the  Securities,  each  of the
Receivables  is or  will  be  secured  by a  first-priority  perfected  security
interest in the Financed Vehicle in favor of CPS or the applicable

                                      -22-

<PAGE>



Affiliated Originator;  and (v) each Receivable,  at the time it was originated,
complied  and,  at the  date of  issuance  of the  Securities,  complies  in all
material  respects with applicable  federal and state laws,  including,  without
limitation,  consumer  credit,  truth in lending,  equal credit  opportunity and
disclosure laws. As of the last day of the second (or, if CPS elects, the first)
month  following the discovery by or notice to the Seller and CPS of a breach of
any   representation  or  warranty  that  materially  and  adversely  affects  a
Receivable,  unless the breach is cured,  CPS will purchase such Receivable from
the Trust for the  Purchase  Amount.  The  "Purchase  Amount"  equals the unpaid
principal  balance owed by the Obligor plus interest  thereon at the  respective
APR to the last day of the month of repurchase.  The repurchase  obligation will
constitute the sole remedy available to the Securityholders, the Credit Enhancer
(if any) or the Trustee for any such uncured breach.

                                 THE RECEIVABLES

Receivables Pools

         Information with respect to the Receivables in the related  Receivables
Pool will be set forth in the related Prospectus Supplement,  including,  to the
extent appropriate,  the composition of such Receivables and the distribution of
such  Receivables  by geographic  concentration,  payment  frequency and current
principal balance as of the applicable Cutoff Date.

         If so provided in the related Prospectus Supplement, the Seller will be
obligated  pursuant  to the  Sale and  Servicing  Agreement  to sell  Subsequent
Receivables  to the Trust,  and the Trust will be  obligated  to  purchase  such
Subsequent  Receivables,  subject only to the satisfaction of certain conditions
set forth in the Sale and Servicing  Agreement.  If the principal  amount of the
eligible Subsequent Receivables acquired by the Seller from CPS or an Affiliated
Originator  during a  Funding  Period is less than the  Pre-Funded  Amount,  the
Seller may have insufficient  Subsequent  Receivables to transfer to a Trust and
holders of one or more Classes of the related Series of Securities may receive a
prepayment or early  distribution  of principal at the end of the Funding Period
as described above under "Risk Factors--Pre-Funding Accounts".

         Any  conveyance of Subsequent  Receivables to a Trust is subject to the
satisfaction,  on or before the  related  transfer  date  (each,  a  "Subsequent
Transfer Date"), of the following conditions  precedent,  among others: (i) each
such Subsequent  Receivable must satisfy the eligibility  criteria  specified in
the  related  Sale and  Servicing  Agreement;  (ii) the  Seller  shall  not have
selected  such  Subsequent  Receivables  in a  manner  that  is  adverse  to the
interests  of  holders of the  related  Securities;  (iii) as of the  respective
Cutoff Dates for such  Subsequent  Receivables,  all of the  Receivables  in the
Trust,  including the  Subsequent  Receivables to be conveyed to the Trust as of
such date, must satisfy the parameters described under "The Receivables Pool" in
the related Prospectus Supplement;  and (iv) the Seller must execute and deliver
to such Trust a written assignment conveying such Subsequent Receivables to such
Trust.  In addition,  as and to the extent  specified in the related  Prospectus
Supplement,  the  conveyance of Subsequent  Receivables to a Trust is subject to
the  satisfaction  of the  condition  subsequent,  among  others,  which must be
satisfied within the applicable time period specified in the related  Prospectus
Supplement,  that the Seller  deliver  certain  legal  opinions  to the  related
Trustee  with  respect  to the  validity  of the  conveyance  of the  Subsequent
Receivables  to the Trust.  If any such  conditions  precedent  are not met with
respect to any Subsequent  Receivables  within the time period  specified in the
related  Prospectus  Supplement,  CPS or the Seller, as specified in the related
Prospectus   Supplement,   will  be  required  to  repurchase   such  Subsequent
Receivables  from the related  Trust,  at a purchase  price equal to the related
Purchase Amounts therefor.


                                      -23-

<PAGE>



   
         Except as described  herein and in the related  Prospectus  Supplement,
there  will be no other  required  characteristics  of  Subsequent  Receivables.
Therefore,  the  characteristics  of the entire Receivables Pool included in any
Trust may vary from those  described  in the related  Prospectus  Supplement  as
Subsequent  Receivables  are conveyed to such Trust from time to time during the
Funding Period or Revolving Period; provided that the Trust will not acquire any
Subsequent  Receivable  on a  Subsequent  Transfer  Date if the addition of such
Subsequent Receivable (giving consideration to all other Subsequent  Receivables
acquired by the Trust on or prior to such Subsequent Transfer Date) would result
in any  characteristic  of the related  Receivables Pool varying by more than 5%
from the description of such characteristic in the related Prospectus Supplement
 . The Sponsor will file each Subsequent  Transfer  Agreement with the Commission
on Form 8-K.
    

The Receivables

         As specified in the related Prospectus Supplement,  the Receivables may
consist of any combination of Rule of 78's Receivables, Actuarial Receivables or
Simple Interest Receivables.  Generally,  "Rule of 78's Receivables" provide for
fixed  level  monthly  payments  which  will  amortize  the full  amount  of the
Receivable over its term. The Rule of 78's Receivables provide for allocation of
payments according to the "sum of periodic balances" method (also referred to as
the "sum of monthly  payments"  method) (the "Rule of 78's").  Each Rule of 78's
Receivable  provides for the payment by the Obligor of a specified  total amount
of  payments,  payable in monthly  installments  on the related due date,  which
total  represents the principal amount financed and finance charges in an amount
calculated on the basis of a stated annual  percentage rate ("APR") for the term
of such  Receivable.  The rate at which such amount of finance charges is earned
and,  correspondingly,  the amount of each fixed  monthly  payment  allocated to
reduction of the  outstanding  principal  balance of the related  Receivable are
calculated  in  accordance  with the Rule of 78's.  Under the Rule of 78's,  the
amount of interest earned in any period is equal to the total finance charge due
under the  contract  multiplied  by a  fraction  the  numerator  of which is the
remaining  number of periods of the contract and the denominator of which is the
sum of the  digits  for the term of the  contract.  For  example,  on a 36 month
contract in its 17th month,  the numerator would be nineteen and the denominator
would be 666  (1+2+3+4....+36=666).  Under the Rule of 78's, the portion of each
payment allocable to interest is higher during the early months of the term of a
Receivable and lower during later months than that under a constant yield method
for allocating  payments  between  interest and principal.  Notwithstanding  the
foregoing,  as  specified  in the related  Prospectus  Supplement,  all payments
received by the Servicer on or in respect of the Rule of 78's Receivables may be
allocated on an actuarial or simple interest basis.

         Generally,  "Actuarial Receivables" provide for monthly payments with a
final fixed value payment which is greater than the scheduled  monthly payments.
An Actuarial  Receivable provides for amortization of the amount financed over a
series of fixed level payment  monthly  installments,  but also requires a final
fixed value payment due after payment of such monthly  installments which may be
satisfied  by (i) payment in full in cash of such amount,  (ii)  transfer of the
Financed  Vehicle to CPS,  provided  certain  conditions  are satisfied or (iii)
refinancing the fixed value payment in accordance with certain conditions.

         "Simple  Interest  Receivables"  provide  for the  amortization  of the
amount  financed  under  the  Receivable  over a series of fixed  level  monthly
payments.  However,  unlike the monthly payment under Rule of 78's  Receivables,
each monthly payment  consists of an installment of interest which is calculated
on the basis of the outstanding  principal balance of the receivable  multiplied
by the stated APR and further multiplied by the period elapsed (as a fraction of
a calendar  year) since the preceding  payment of interest was made. As payments
are received under a Simple Interest Receivable,  the amount received is applied
first to  interest  accrued to the date of payment and the balance is applied to
reduce the unpaid

                                      -24-

<PAGE>



principal balance.  Accordingly,  if an Obligor pays a fixed monthly installment
before its scheduled due date, the portion of the payment  allocable to interest
for the period since the  preceding  payment was made will be less than it would
have been had the payment been made as scheduled, and the portion of the payment
applied to reduce the unpaid principal balance will be correspondingly  greater.
Conversely,  if an Obligor pays a fixed monthly  installment after its scheduled
due date, the portion of the payment  allocable to interest for the period since
the  preceding  payment was made will be greater than it would have been had the
payment been made as scheduled, and the portion of the payment applied to reduce
the unpaid principal balance will be  correspondingly  less. In either case, the
Obligor pays a fixed monthly installment until the final scheduled payment date,
at which time the amount of the final  installment  is increased or decreased as
necessary to repay the then outstanding principal balance.

         If an Obligor elects to prepay a Rule of 78's Receivable in full, it is
entitled  to a rebate of the  portion of the  outstanding  balance  then due and
payable   attributable  to  unearned  finance  charges.  If  a  Simple  Interest
Receivable is prepaid,  rather than receive a rebate, the Obligor is required to
pay interest only to the date of prepayment. The amount of a rebate under a Rule
of 78's Receivable calculated in accordance with the Rule of 78's will always be
less than had such rebate been  calculated  on an actuarial  basis and generally
will be less than the remaining scheduled payments of interest that would be due
under a Simple Interest Receivable for which all payments were made on schedule.
Distributions  to  Securityholders  may not be affected by Rule of 78's  rebates
under  the  Rule  of  78's  Receivable  because,  as  specified  in the  related
Prospectus Supplement,  such distributions may be determined using the actuarial
or simple interest method.

Delinquencies, Repossessions And Net Losses

         Certain information relating to CPS's delinquency, repossession and net
loss  experience  with respect to Receivables it has originated or acquired will
be set forth in each Prospectus Supplement.  This information may include, among
other things,  the experience with respect to all Receivables in CPS's portfolio
during  certain  specified   periods.   There  can  be  no  assurance  that  the
delinquency, repossession and net loss experience with respect to any Trust will
be comparable to CPS's prior experience.

Maturity And Prepayment Considerations

         As more fully  described  in the related  Prospectus  Supplement,  if a
Receivable permits prepayment,  such payment, together with accelerated payments
resulting from defaults,  will shorten the weighted  average life of the related
pool of Receivables and the weighted average life of the related Securities. The
rate of  prepayments  on the  Receivables  may be  influenced  by a  variety  of
economic, financial and other factors. In addition, under certain circumstances,
CPS will be obligated to acquire  Receivables from the related Trust pursuant to
the applicable Purchase Agreement as a result of breaches of representations and
warranties.   Any   reinvestment   risks  resulting  from  a  faster  or  slower
amortization of the related  Securities  which results from  prepayments will be
borne entirely by the related Securityholders.

         The related  Prospectus  Supplement  will set forth certain  additional
information   with  respect  to  the  maturity  and  prepayment   considerations
applicable  to a  particular  pool of  Receivables  and the  related  Series  of
Securities, together with a description of any applicable prepayment penalties.


                                      -25-

<PAGE>



                       CPS'S AUTOMOBILE CONTRACT PORTFOLIO

General

         CPS was  incorporated  in the State of California on March 8, 1991. CPS
and its subsidiaries engage primarily in the business of purchasing, selling and
servicing retail automobile installment sales contracts ("Contracts") originated
by Dealers  located  primarily  in  California,  Florida,  Pennsylvania,  Texas,
Illinois and Nevada.  CPS  specializes in Contracts  with borrowers  ("Sub-Prime
Borrowers")  who  generally  would not be expected  to qualify  for  traditional
financing such as that provided by commercial banks or automobile manufacturers'
captive finance  companies.  Sub-Prime  Borrowers  generally have limited credit
history, lower than average income or past credit problems.

         CPS  and  certain  of  its  subsidiaries  (each  such  subsidiary,   an
"Affiliated  Originator") purchase Contracts from Dealers or independent finance
companies  ("IFC's")  with  the  intent  to  resell  them.  CPS  and  Affiliated
Originators  may also  purchase  Contracts  from  third  parties  that have been
originated by others.  Prior to the issuances of the Securities,  Contracts have
been  sold to  institutional  investors  either  as  bulk  sales  or as  private
placements or public  offerings of securities  collateralized  by the Contracts.
Purchasers of Contracts  receive a pass-through rate of interest set at the time
of the sale,  and CPS receives a base  servicing fee for its duties  relating to
the accounting for and collection of the Contracts. In addition, CPS is entitled
to certain excess  servicing fees that represent  collection on the Contracts in
excess of those  required to pay  principal  and interest due to the investor at
face value and without recourse except that the  representations  and warranties
made to CPS by the Dealers are  similarly  made to the investors by CPS. CPS has
some  credit  risk with  respect to the excess  servicing  fees it  receives  in
connection  with the sale of contracts to investors and its continued  servicing
function  since the receipt by CPS of such excess  servicing  fees is  dependent
upon the  credit  performance  of the  Contracts.  Additional  information  with
respect to CPS's automobile contract portfolio,  including information regarding
CPS's underwriting criteria and servicing and collection procedures, will be set
forth in each Prospectus Supplement.

         The principal  executive  offices of CPS are located at 2 Ada,  Irvine,
California 92618. CPS's telephone number is (714) 753-6800.

         For  further  information  about  CPS see  "CPS's  Automobile  Contract
Portfolio" in the Prospectus Supplement.

                                  POOL FACTORS

         The "Pool  Factor" for each Class of  Securities  will be a seven-digit
decimal, which the Servicer will compute prior to each distribution with respect
to such Class of  Securities,  indicating  the remaining  outstanding  principal
balance of such Class of  Securities  as of the  applicable  Payment  Date, as a
fraction  of  the  initial  outstanding  principal  balance  of  such  Class  of
Securities.  Each Pool Factor will be initially  1.0000000,  and thereafter will
decline  to  reflect  reductions  in the  outstanding  principal  balance of the
applicable  Class of  Securities.  A  Securityholder's  portion of the aggregate
outstanding  principal balance of the related Class of Securities is the product
of (i) the original aggregate purchase price of such Securityholder's Securities
and (ii) the applicable Pool Factor.

         As more  specifically  described in the related  Prospectus  Supplement
with respect to each Series of Securities, the related Securityholders of record
will  receive  reports on or about each  Payment  Date  concerning  the payments
received on the  Receivables,  the Pool  Balance (as such term is defined in the
related Prospectus Supplement, the "Pool Balance"), each Pool Factor and various
other items of

                                      -26-

<PAGE>



information.  In addition,  Securityholders  of record  during any calendar year
will be  furnished  information  for tax  reporting  purposes not later than the
latest date permitted by law.

                                 USE OF PROCEEDS

         Unless otherwise provided in the related Prospectus Supplement, the net
proceeds  from the sale of the  Securities  of a Series  will be  applied by the
applicable Trust to the purchase of the Receivables  from the applicable  Seller
and to make the deposit of the  Pre-Funded  Amount,  if any, to the  Pre-Funding
Account.  CPS will  use the  portion  of such  proceeds  paid to it for  general
corporate purposes.

                               THE SELLER AND CPS

         Each Seller will be a wholly-owned  subsidiary of CPS. CPS  Receivables
Corp.  was  incorporated  in the  State  of  California  in  June of  1994.  CPS
Receivables  Corp. was, and each other Seller will be, organized for the limited
purpose  of  purchasing  automobile  installment  sale  contracts  from  CPS and
transferring such receivables to third parties and any activities  incidental to
and  necessary  or  convenient  for the  accomplishment  of such  purposes.  The
principal executive offices of CPS Receivables Corp. are located at 2 Ada, Suite
100, Irvine, California 92618; telephone (714) 753-6800.

         The Seller has taken steps in structuring the transaction  contemplated
hereby that are intended to make it unlikely that the  voluntary or  involuntary
petition for relief by CPS under any Insolvency Law will result in consolidation
of the  assets  and  liabilities  of the  Seller or the Trust with those of CPS.
These steps  include the  creation of the Seller as a separate,  limited-purpose
subsidiary pursuant to articles of incorporation  containing certain limitations
(including restrictions on the nature of the Seller's business and a restriction
on the Seller's  ability to commence a voluntary  case or  proceeding  under any
Insolvency  Law  without  the  prior  unanimous  affirmative  vote of all of its
directors). However, there can be no assurance that the activities of the Seller
would not result in a court  concluding  that the assets and  liabilities of the
Seller  should  be  consolidated  with  those of CPS in a  proceeding  under any
Insolvency Law.

         The  Seller  has  received  the  advice of Mayer,  Brown & Platt to the
effect that,  subject to certain facts,  assumptions  and  qualifications,  in a
properly  presented  case under  current  law,  in the event that CPS  becomes a
debtor in a case under the  Bankruptcy  Code, a United States  Bankruptcy  Court
would not order the substantive  consolidation  of the assets and liabilities of
the Seller with those of CPS. Among other things, it is assumed by Mayer,  Brown
& Platt that the Seller will  follow  certain  procedures  in the conduct of its
affairs,  including maintaining records and books of account separate from those
of CPS,  refraining from commingling its assets with those of CPS and refraining
from holding  itself out as having agreed to pay, or being liable for, the debts
of CPS. The Seller intends to follow and has represented to such counsel that it
will follow  these and other  procedures  related to  maintaining  its  separate
corporate  identity.  However, in the event that the Seller did not follow these
procedures, and in certain other circumstances, there can be no assurance that a
court would not conclude that the assets and liabilities of the Seller should be
consolidated with those of CPS. If a court were to reach such a conclusion, or a
filing  were  made  to  litigate  any  of  the  foregoing   issues,   delays  in
distributions  on the Securities (and possible  reductions in the amount of such
distributions) could occur. See "Risk Factors - Non-Consolidation".

         CPS was  incorporated  in the State of  California on March 8, 1991. On
October  22,  1992,  CPS  completed  a  public  offering  of  1,300,000   shares
(approximately  31% of the shares then  outstanding)  of its common  stock at an
initial price of $5.00 per share.  Prior to that time,  100% of the common stock
of CPS was owned by CPS  Holdings,  Inc., a holding  company the majority of the
shares of which are owned by

                                      -27-

<PAGE>



Charles E. Bradley, Sr. On March 6, 1995, CPS completed a second public offering
of 1,000,000 shares  (approximately 18.5% of the shares then outstanding) of its
common stock at $14.75 per share. CPS and its  subsidiaries  engage primarily in
the  business of  purchasing,  selling and  servicing  Contracts  originated  by
Dealers located primarily in California, Florida, Pennsylvania,  Texas, Illinois
and Nevada. CPS specializes in Contracts with Sub-Prime  Borrowers who generally
would not be expected to qualify for traditional financing such as that provided
by commercial  banks or automobile  manufacturers'  captive  finance  companies.
Sub-Prime  Borrowers  generally have limited credit history,  lower than average
income or past credit  problems.  CPS also provides  accounting  and  collection
services to third  party  owners of  automobile  loan  portfolios  that were not
originated  by CPS.  CPS's  executive  offices  are  located  at 2 Ada,  Irvine,
California 92618; telephone (714) 753-6800.

                                   THE TRUSTEE

         The Trustee  for each Series of  Securities  will be  specified  in the
related Prospectus  Supplement.  The Trustee's  liability in connection with the
issuance  and sale of the related  Securities  is limited  solely to the express
obligations of such Trustee set forth in the related Trust Documents.

         With  respect to each  Series of  Securities,  the  procedures  for the
resignation or removal of the Trustee and the appointment of a successor Trustee
shall be specified in the related Prospectus Supplement.

                          DESCRIPTION OF THE SECURITIES

General

         The Securities will be issued in series (each a "Series").  Each Series
of Securities (or, in certain instances,  two or more Series of Securities) will
be issued pursuant to a Trust Agreement and, if Notes are issued,  an Indenture.
The  following  summaries   (together  with  additional   summaries  under  "The
Description  of the Trust  Documents"  below)  describe all  material  terms and
provisions  relating  to the  Securities  common  to each  Trust  Agreement  and
Indenture.  The  summaries do not purport to be complete and are subject to, and
are qualified in their  entirety by reference  to, all of the  provisions of the
Trust  Documents  for  the  related   Securities  and  the  related   Prospectus
Supplement.

         All of the  Securities  offered  pursuant  to this  Prospectus  and the
related  Prospectus  Supplement  will be rated in one of the four highest rating
categories by one or more Rating Agencies.

         The Securities may either represent  beneficial  ownership interests in
the related  Receivables  held by the related  Trust or debt  secured by certain
assets of the related Trust.

         Each Series or Class of Securities  offered pursuant to this Prospectus
may have a different Interest Rate, which may be a fixed or adjustable  interest
rate. The related Prospectus  Supplement will specify the Interest Rate for each
Series or Class of Securities  described  therein,  or the initial interest rate
and the method for determining subsequent changes to the Interest Rate.

         A Series may include one or more Classes of Strip  Securities  entitled
(i) to principal  distributions,  with disproportionate,  nominal or no interest
distributions, or (ii) to interest distributions, with disproportionate, nominal
or no principal  distributions.  In addition, a Series of Securities may include
two or more Classes of Securities  that differ as to timing,  sequential  order,
priority of payment,  Interest  Rate or amount of  distribution  of principal or
interest or both, or as to which  distributions of principal or interest or both
on any Class may be made upon the occurrence of specified  events, in accordance
with a

                                      -28-

<PAGE>



schedule or formula,  or on the basis of collections from designated portions of
the related pool of Receivables. Any such Series may include one or more Classes
of  Accrual  Securities,  as to  which  certain  accrued  interest  will  not be
distributed  but  rather  will be added to the  principal  balance  (or  nominal
balance,  in the case of Accrual  Securities  which are also  Strip  Securities)
thereof on each Payment Date, as hereinafter defined, or in the manner described
in the related Prospectus Supplement.

         If so  provided  in the  related  Prospectus  Supplement,  a Series may
include one or more other Classes of Senior Securities that are senior to one or
more other Classes of Subordinate Securities in respect of certain distributions
of principal and interest and allocations of losses on Receivables.

         In addition,  certain Classes of Senior (or Subordinate) Securities may
be senior to other Classes of Senior (or  Subordinate)  Securities in respect of
such distributions or losses.

General Payment Terms of Securities

         As provided in the related  Trust  Documents  and as  described  in the
related  Prospectus  Supplement,  Securityholders  will be  entitled  to receive
payments on their Securities on the specified Payment Dates.  Payment Dates with
respect to the Securities will occur monthly,  quarterly or  semi--annually,  as
described in the related Prospectus Supplement.

         The  related  Prospectus  Supplement  will  describe  the  Record  Date
preceding  such Payment  Date,  as of which the Trustee or its paying agent will
fix the identity of the Securityholders for the purpose of receiving payments on
the next  succeeding  Payment  Date.  As more  fully  described  in the  related
Prospectus  Supplement,  the Payment Date will be a specified  day of each month
(or, in the case of  quarterly-pay  Securities,  a specified  day of every third
month;  and in the case of semi-annual pay Securities,  a specified day of every
sixth month) and the Record Date will be the close of business as of a specified
day preceding such Payment Date.

         Each Trust  Agreement and Indenture  will describe a Collection  Period
preceding each Payment Date (for example, in the case of monthly-pay Securities,
the calendar month preceding the month in which a Payment Date occurs).  As more
fully provided in the related Prospectus Supplement,  collections received on or
with  respect to the related  Receivables  held by a Trust  during a  Collection
Period will be required  to be remitted by the  Servicer to the related  Trustee
prior  to the  related  Payment  Date  and  will be used  to  fund  payments  to
Securityholders  on  such  Payment  Date.  As may be  described  in the  related
Prospectus  Supplement,  the related  Trust  Documents may provide that all or a
portion of the payments collected on or with respect to the related  Receivables
may  be  applied  by  the  related  Trustee  to the  acquisition  of  additional
Receivables  during a specified  period (rather than be used to fund payments of
principal  to  Securityholders  during  such  period)  with the result  that the
related Securities will possess an interest-only  period, also commonly referred
to as a revolving period,  which will be followed by an amortization period. Any
such  interest  only or revolving  period may,  upon the  occurrence  of certain
events to be described in the related Prospectus Supplement,  terminate prior to
the  end of the  specified  period  and  result  in the  earlier  than  expected
amortization of the related Securities.

         In  addition,  and as  may  be  described  in  the  related  Prospectus
Supplement,  the related  Trust  Documents  may provide that all or a portion of
such  collected  payments  may be retained  by the Trustee  (and held in certain
Eligible  Investments,  including  Receivables)  for a specified period prior to
being  used  to  fund  payments  of  principal  to  Securityholders.   "Eligible
Investments"  are  generally  limited to  investments  acceptable  to the Rating
Agencies  as being  consistent  with the rating of such  Securities.  Subject to
certain conditions,  Eligible  Investments may include securities issued by CPS,
the Servicer or

                                      -29-

<PAGE>



their  respective  affiliates or other trusts created by CPS or its  affiliates.
See "Description of the Trust Documents - Accounts".

         Such  retention  and  temporary  investment  by  the  Trustee  of  such
collected  payments  may be  required  by the related  Trust  Documents  for the
purposes of (a) slowing the amortization rate of the related Securities relative
to  the  installment  payment  schedule  of  the  related  Receivables,  or  (b)
attempting  to match  the  amortization  rate of the  related  Securities  to an
amortization  schedule  established at the time such Securities are issued.  Any
such feature  applicable to any  Securities may terminate upon the occurrence of
events to be  described  in the  related  Prospectus  Supplement,  resulting  in
distributions  to  the  specified  Securityholders  and an  acceleration  of the
amortization of such Securities.

         Neither  the  Securities  nor  the  underlying   Receivables   will  be
guaranteed or insured by any governmental  agency or instrumentality or CPS, any
Seller, the Servicer,  any Trustee or any of their respective  affiliates unless
specifically set forth in the related Prospectus Supplement.

         As may be described in the related Prospectus Supplement, Securities of
each Series will either evidence specified beneficial ownership interests in the
Trust  Assets or  represent  debt secured by the related  Trust  Assets.  To the
extent that any Trust Assets include  certificates of interest or participations
in  Receivables,  the related  Prospectus  Supplement will describe the material
terms and conditions of such certificates or participations.

Book-Entry Registration

         As specified in the related Prospectus Supplement, Securityholders of a
given  Series may hold their  Securities  through DTC (in the United  States) or
CEDEL or Euroclear  (in Europe) if they are  participants  of such  systems,  or
indirectly through organizations that are participants in such systems.

         Cede, as nominee for DTC, will hold the global Securities in respect of
a given Series. CEDEL and Euroclear will hold omnibus positions on behalf of the
CEDEL Participants (as defined below) and the Euroclear Participants (as defined
below)  (collectively,  the  "Participants"),  respectively,  through customers'
securities  accounts  in  CEDEL's  and  Euroclear's  names on the books of their
respective  depositaries  (collectively,  the "Depositaries") which in turn will
hold such positions in customers' securities accounts in the Depositaries' names
on the books of DTC.

         DTC is a limited purpose trust company  organized under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within  the  meaning of the New York UCC and a  "clearing  agency"
registered  pursuant to Section 17A of the Exchange Act. DTC was created to hold
securities for its  Participants  and to facilitate the clearance and settlement
of securities transactions between Participants through electronic book-entries,
thereby  eliminating  the need for physical  movement of notes or  certificates.
Participants include securities brokers and dealers,  banks, trust companies and
clearing  corporations.  Indirect  access to the DTC system also is available to
others such as banks, brokers, dealers and trust companies that clear through or
maintain  a  custodial  relationship  with a  Participant,  either  directly  or
indirectly ("Indirect Participants").

         Transfers  between DTC  Participants  will occur in accordance with DTC
rules.  Transfers  between CEDEL  Participants and Euroclear  Participants  will
occur  in the  ordinary  way in  accordance  with  their  applicable  rules  and
operating procedures.

         Cross-market  transfers  between persons holding directly or indirectly
through  DTC,  on the  one  hand,  and  directly  or  indirectly  through  CEDEL
Participants or Euroclear Participants, on the other, will

                                      -30-

<PAGE>



be  effected  in DTC in  accordance  with DTC rules on  behalf  of the  relevant
European  international  clearing  system  by  its  Depositary;   however,  such
cross-market  transactions will require delivery of instructions to the relevant
European  international  clearing  system by the  counterparty in such system in
accordance  with its rules and procedures and within its  established  deadlines
(European time). The relevant  European  international  clearing system will, if
the transaction meets its settlement  requirements,  deliver instructions to its
Depositary to take action to effect final settlement on its behalf by delivering
or receiving  securities  in DTC, and making or receiving  payment in accordance
with normal  procedures for same-day funds  settlement  applicable to DTC. CEDEL
Participants and Euroclear Participants may not deliver instructions directly to
the Depositaries.

         Because of time-zone  differences,  credits of  securities  in CEDEL or
Euroclear  as a result  of a  transaction  with a DTC  Participant  will be made
during the subsequent securities settlement  processing,  dated the business day
following the DTC settlement  date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant  or Euroclear  Participant  on such  business  day. Cash received in
CEDEL or  Euroclear  as a result of sales of  securities  by or  through a CEDEL
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant
CEDEL or Euroclear cash account only as of the business day following settlement
in DTC.

         The  Securityholders  of a given  Series that are not  Participants  or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of, or other  interests  in,  Securities of such Series may do so only
through Participants and Indirect Participants. In addition,  Securityholders of
a given Series will receive all  distributions of principal and interest through
the  Participants  who in turn will  receive  them from DTC.  Under a book-entry
format,  Securityholders  of a given Series may  experience  some delay in their
receipt of payments,  since such  payments  will be forwarded by the  applicable
Trustee to Cede,  as nominee  for DTC.  DTC will  forward  such  payments to its
Participants,  which  thereafter  will forward them to Indirect  Participants or
such  Securityholders.  Unless the related  Prospectus  Supplement  provides for
Definitive  Securities  it is  anticipated  that  the only  "Securityholder"  in
respect of any Series  will be Cede,  as nominee of DTC,  or another  nominee of
DTC. Securityholders of a given Series will not be recognized as Securityholders
of such  Series,  and such  Securityholders  will be  permitted  to exercise the
rights of  Securityholders  of such Series only  indirectly  through DTC and its
Participants.

         Under the rules,  regulations and procedures creating and affecting DTC
and its operations (the "Rules"),  DTC is required to make book-entry  transfers
of Securities of a given Series among  Participants on whose behalf it acts with
respect  to  such  Securities  and to  receive  and  transmit  distributions  of
principal  of, and  interest  on, such  Securities.  Participants  and  Indirect
Participants with which the Securityholders of a given Series have accounts with
respect to such Securities  similarly are required to make book-entry  transfers
and  receive  and  transmit  such   payments  on  behalf  of  their   respective
Securityholders of such Series. Accordingly,  although such Securityholders will
not possess Securities, the Rules provide a mechanism by which Participants will
receive payments and will be able to transfer their interests.

         Because DTC can only act on behalf of Participants,  who in turn act on
behalf  of  Indirect   Participants   and  certain  banks,   the  ability  of  a
Securityholder  of a given Series to pledge Securities of such Series to persons
or entities that do not participate in the DTC system,  or to otherwise act with
respect  to such  Securities,  may be  limited  due to the  lack  of a  physical
certificate for such Securities.

         DTC will advise the Trustee in respect of each Series that it will take
any action permitted to be taken by a Securityholder  of the related Series only
at the  direction of one or more  Participants  to whose  accounts  with DTC the
Securities of such Series are credited. DTC may take conflicting actions with

                                      -31-

<PAGE>



respect to other  undivided  interests to the extent that such actions are taken
on behalf of Participants whose holdings include such undivided interests.

         CEDEL is  incorporated  under the laws of Luxembourg as a  professional
depository.  CEDEL holds securities for its participating  organizations ("CEDEL
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts  of CEDEL  Participants,  thereby  eliminating  the  need for  physical
movement  of  certificates.  Transactions  may be  settled in CEDEL in any of 28
currencies,  including  United  States  dollars.  CEDEL  provides  to its  CEDEL
Participants,  among other  things,  services for  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending  and  borrowing.  CEDEL  interfaces  with  domestic  markets  in several
countries. As a professional  depository,  CEDEL is subject to regulation by the
Luxembourg  Monetary  Institute.  CEDEL  Participants  are recognized  financial
institutions around the world,  including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect  access to CEDEL is also  available to others,  such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial relationship with a CEDEL Participant, either directly or indirectly.

         Euroclear was created in 1968 to hold  securities for  participants  of
the  Euroclear  System  ("Euroclear  Participants")  and  to  clear  and  settle
transactions  between Euroclear  Participants  through  simultaneous  electronic
book-entry  delivery against payment,  thereby eliminating the need for physical
movement of  certificates  and any risk from lack of  simultaneous  transfers of
securities  and cash.  Transactions  may now be settled in any of 28 currencies,
including  United States dollars.  The Euroclear  System includes  various other
services,  including  securities  lending  and  borrowing  and  interfaces  with
domestic markets in several countries  generally similar to the arrangements for
cross-market transfers with DTC described above. Euroclear is operated by Morgan
Guaranty Trust Company of New York,  Brussels,  Belgium  office,  under contract
with Euroclear Clearance System,  S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations  are conducted by the  "Euroclear  Operator" (as
defined below),  and all Euroclear  securities  clearance accounts and Euroclear
cash accounts are accounts with the Euroclear Operator, not the Cooperative. The
Cooperative  establishes  policy for the Euroclear System on behalf of Euroclear
Participants.  Euroclear  Participants  include banks (including central banks),
securities brokers and dealers and other professional  financial  intermediaries
and may include the  Underwriters.  Indirect  access to the Euroclear  System is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.

         The  "Euroclear  Operator" is the Belgian  branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal  Reserve  System
and the New  York  State  Banking  Department,  as well as the  Belgian  Banking
Commission.

         Securities  clearance  accounts and cash  accounts  with the  Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "Terms and Conditions"). The Terms and Conditions govern
transfers of  securities  and cash within the  Euroclear  System,  withdrawal of
securities  and cash from the  Euroclear  System,  and receipts of payments with
respect to securities in the Euroclear  System.  All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and Conditions only on behalf of Euroclear  Participants and has no record
of relationship with persons holding through Euroclear Participants.


                                      -32-

<PAGE>



         Except as required by law,  the Trustee in respect of a Series will not
have any liability for any aspect of the records relating to or payments made or
account of  beneficial  ownership  interests of the related  Securities  held by
Cede,  as nominee for DTC, or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

Definitive Notes

         Except to the extent that the related  Prospectus  Supplement  provides
for book-entry  Securities,  the Securities will be issued in fully  registered,
certificated form ("Definitive  Securities") to the  Securityholders  of a given
Series or their  nominees,  rather than to DTC or its  nominee,  only if (i) the
Trustee in  respect  of the  related  Series  advises in writing  that DTC is no
longer willing or able to discharge properly its  responsibilities as depository
with respect to such Securities and such Trustee is unable to locate a qualified
successor,   (ii)  such  Trustee,  at  its  option,   elects  to  terminate  the
book-entry-system  through  DTC or (iii)  after the  occurrence  of an "Event of
Default"  under the related  Indenture  or a default by the  Servicer  under the
related Trust Documents, Securityholders representing at least a majority of the
outstanding  principal amount of such Securities  advise the applicable  Trustee
through DTC in writing that the continuation of a book-entry  system through DTC
(or a successor thereto) is no longer in such Securityholders' best interest.

         Upon the occurrence of any event described in the immediately preceding
paragraph,   the  applicable  Trustee  will  be  required  to  notify  all  such
Securityholders   through   Participants  of  the   availability  of  Definitive
Securities.  Upon surrender by DTC of the definitive  certificates  representing
such Securities and receipt of instructions for re-registration,  the applicable
Trustee  will  reissue  such   Securities  as  Definitive   Securities  to  such
Securityholders.

         Distributions  of principal of, and interest on, such  Securities  will
thereafter be made by the applicable  Trustee in accordance  with the procedures
set forth in the related  Indenture  or Trust  Agreement  directly to holders of
Definitive  Securities in whose names the Definitive  Securities were registered
at the close of  business  on the  applicable  Record  Date  specified  for such
Securities in the related Prospectus Supplement. Such distributions will be made
by check  mailed to the  address of such  holder as it  appears on the  register
maintained by the  applicable  Trustee.  The final payment on any such Security,
however,  will be made only upon  presentation and surrender of such Security at
the  office or agency  specified  in the  notice  of final  distribution  to the
applicable Securityholders.

         Definitive  Securities in respect of a given Series of Securities  will
be transferable and exchangeable at the offices of the applicable  Trustee or of
a  certificate  registrar  named  in a  notice  delivered  to  holders  of  such
Definitive Securities. No service charge will be imposed for any registration of
transfer or exchange,  but the applicable  Trustee may require  payment of a sum
sufficient to cover any tax or other  governmental  charge imposed in connection
therewith.

Reports to Securityholders

         With respect to each Series of Securities,  on or prior to each Payment
Date for such Series,  the Servicer or the related Trustee will forward or cause
to be forwarded to each holder of record of such class of Securities a statement
or  statements  with  respect to the  related  Trust  Assets  setting  forth the
information specified in the related Prospectus Supplement.

         In addition,  within the  prescribed  period of time for tax  reporting
purposes  after the end of each  calendar  year,  the  applicable  Trustee  will
provide to the Securityholders a statement containing

                                      -33-

<PAGE>



information   required  by  applicable   tax  laws,   for  the  purpose  of  the
Securityholders' preparation of federal income tax returns.

                       DESCRIPTION OF THE TRUST DOCUMENTS

         The following  summary  describes  certain terms of the Trust Documents
pursuant to which a Trust will be created and the related  Securities in respect
of such Trust will be issued.  For purposes of this Prospectus,  the term "Trust
Documents"  as used with respect to a Trust means,  collectively,  and except as
otherwise specified, any and all agreements relating to the establishment of the
related Trust, the servicing of the related  Receivables and the issuance of the
related Securities,  including without limitation the Indenture,  (i.e. pursuant
to which any Notes  shall be  issued).  A form of the Trust  Agreement  has been
filed as an exhibit to the Registration Statement of which this Prospectus forms
a part.  This summary  does not purport to be  complete.  It is qualified in its
entirety by reference to the provisions of the Trust Documents.

Sale and Assignment of Receivables

         On or prior to the closing  date  specified  with  respect to any given
Series of securities ( the "Closing Date"), CPS or an Affiliated Originator will
sell and assign to a Seller,  without recourse,  except as otherwise provided in
the applicable  Purchase Agreement or Affiliate Purchase  Agreement,  its entire
interest in the  Receivables  to be included  in such Trust,  together  with its
security  interests  in the  Financed  Vehicles.  At the time of issuance of the
Securities,  such  Seller  will  either  transfer  such  Receivables  to a Trust
pursuant to a Sale and Servicing  Agreement.  The  obligations of the Seller and
the  Servicer  under the related  Sale and  Servicing  Agreement  include  those
specified below and in the related Prospectus Supplement.

         As more fully described in the related Prospectus Supplement,  CPS will
be obligated to acquire  from the related  Trust its interest in any  Receivable
transferred to a Trust or pledged to a Trustee on behalf of  Securityholders  if
the interest of the Securityholders  therein is materially adversely affected by
a breach of any  representation  or  warranty  made by CPS with  respect to such
Receivable, which breach has not been cured following the discovery by or notice
to CPS of the breach.  In addition,  if so  specified in the related  Prospectus
Supplement,  CPS  may  from  time  to  time  reacquire  certain  Receivables  or
substitute other Receivables for such Receivable subject to specified conditions
set forth in the related Purchase Agreement.

Accounts

         With  respect  to each  Series of  Securities  issued  by a Trust,  the
Servicer will  establish and maintain  with the  applicable  Trustee one or more
accounts, in the name of such Trustee on behalf of the related  Securityholders,
into which all payments made on or with respect to the related  Receivables will
be deposited (the  "Collection  Account").  The Servicer will also establish and
maintain  with such Trustee  separate  accounts,  in the name of such Trustee on
behalf of such  Securityholders,  in which amounts  released from the Collection
Account  and the  reserve  account  or other  Credit  Enhancement,  if any,  for
distribution  to  such   Securityholders   will  be  deposited  and  from  which
distributions to such Securityholders will be made (the "Distribution Account").

         [If the related  Prospectus  Supplement  so provides,  the  Pre-Funding
Account will be maintained with the Indenture  Trustee and is intended solely to
hold funds to be applied by the Indenture  Trustee  during the Funding Period to
pay to the  Seller  the  purchase  price  for  Subsequent  Receivables  and  any
Permitted Investments purchased with funds not yet invested in Subsequent

                                      -34-

<PAGE>



Receivables.  Monies on deposit in the Pre-Funding Account will not be available
to  cover  losses  on or  in  respect  of  the  Receivables  and  any  Permitted
Investments purchased with funds not yet invested in Subsequent Receivables.  On
the  Closing  Date,  the  Pre-Funding  Account  will be funded  with the initial
Pre-Funded Amount from the sale proceeds of the Securities].

         [If the  related  Prospectus  Supplement  so  provides  the Seller will
establish and maintain an account (the "Interest  Reserve  Account") in the name
of the Indenture Trustee on behalf of the Noteholders and Certificateholders. On
the Closing  Date,  the Seller  will  deposit an amount  equal to the  Requisite
Reserve  Amount (as  described  below) as of the  Closing  Date in the  Interest
Reserve  Account.  On  certain  Payment  Dates to be  specified  in the  related
Prospectus  Supplement,  funds on deposit in the Interest  Reserve Account which
are in excess of the  Requisite  Reserve  Amount for such  Payment  Date will be
withdrawn from the Interest  Reserve  Account and deposited in the  Distribution
Account for distribution].

         Any other accounts to be established with respect to a Trust, including
any other  reserve  account,  yield  supplement  account or  negative  arbitrage
account, will be described in the related Prospectus Supplement.

         For any Series of  Securities,  funds in the  Collection  Account,  the
Distribution  Account,  any Pre-Funding  Account,  any reserve account and other
accounts identified as such in the related Prospectus Supplement  (collectively,
the "Trust  Accounts")  shall be  invested  as  provided  in the  related  Trust
Agreement or  Indenture  in Eligible  Investments.  "Eligible  Investments"  are
generally  limited to  investments  acceptable  to the Rating  Agencies as being
consistent with the rating of such  Securities.  Subject to certain  conditions,
Eligible Investments may include securities issued by CPS, the Servicer or their
respective  affiliates or other trusts created by CPS or its affiliates.  Except
as described below or in the related Prospectus Supplement, Eligible Investments
are limited to obligations or securities that mature not later than the business
day immediately preceding the related Payment Date. However,  subject to certain
conditions, funds in the reserve account may be invested in securities that will
not mature  prior to the date of the next  distribution  and will not be sold to
meet any shortfalls. Thus, the amount of cash in any reserve account at any time
may be less than the balance of such reserve account.  If the amount required to
be withdrawn from any reserve account to cover  shortfalls in collections on the
related  Receivables  exceeds  the  amount  of cash in such  reserve  account  a
temporary  shortfall in the amounts  distributed to the related  Securityholders
could result,  which could, in turn, increase the average life of the Securities
of  such  Series.  Except  as  otherwise  specified  in the  related  Prospectus
Supplement,  investment  earnings on funds  deposited  in the  applicable  Trust
Accounts,  net of losses  and  investment  expenses  (collectively,  "Investment
Earnings"),  shall be deposited  in the  applicable  Collection  Account on each
Payment  Date and shall be treated as  collections  of  interest  on the related
Receivables.

         The Trust  Accounts will be maintained  as Eligible  Deposit  Accounts.
"Eligible  Deposit  Account"  means  either  (a) a  segregated  account  with an
Eligible  Institution or (b) a segregated trust account with the corporate trust
department of a depository  institution  organized  under the laws of the United
States of America or any one of the states  thereof or the  District of Columbia
(or any domestic  branch of a foreign bank),  having  corporate trust powers and
acting as trustee for funds  deposited  in such  account,  so long as any of the
securities of such  depository  institution has a credit rating from each Rating
Agency in one of its generic rating categories which signifies investment grade.
"Eligible  Institution"  means, with respect to a Trust, (a) the corporate trust
department  of  the  related  Indenture  Trustee  or  the  related  Trustee,  as
applicable,  or (b) a  depository  institution  organized  under the laws of the
United  States of America or any one of the states  thereof or the  District  of
Columbia (or any domestic  branch of a foreign  bank),  which (i) (A) has either
(w) a long-term unsecured debt rating acceptable to the Rating Agencies or (x) a
short-term

                                      -35-

<PAGE>



unsecured debt rating or certificate of deposit rating  acceptable to the Rating
Agencies  or (B) the parent  corporation  of which has  either  (y) a  long-term
unsecured  debt rating  acceptable  to the Rating  Agencies or (z) a  short-term
unsecured debt rating or certificate of deposit rating  acceptable to the Rating
Agencies and (ii) whose deposits are insured by the FDIC.

The Servicer

         The Servicer  under each Sale and Servicing  Agreement will be named in
the related Prospectus Supplement.  The entity serving as Servicer may be CPS or
an affiliate of CPS and may have other business  relationships with CPS or CPS's
affiliates.   The  Servicer  with  respect  to  each  Series  will  service  the
Receivables  contained in the Trust for such  Series.  Any Servicer may delegate
its  servicing  responsibilities  to one or more  subservicers,  but will not be
relieved of its liabilities with respect thereto.

         The Servicer will make certain representations and warranties regarding
its authority to enter into, and its ability to perform its  obligations  under,
the  related  Sale  and  Servicing  Agreement.  An  uncured  breach  of  such  a
representation or warranty that in any respect  materially and adversely affects
the interests of the  Securityholders  will constitute a default by the Servicer
under the related Sale and Servicing Agreement.

         A Sale and Servicing  Agreement may contain provisions  providing for a
standby  servicer  ("Standby  Servicer")  to serve as successor  servicer in the
event the Servicer is terminated or resigns as Servicer pursuant to the terms of
such Sale and Servicing Agreement. A Standby Servicer will receive a fee on each
Payment Date for agreeing to stand by as successor  Servicer and for  performing
certain other  functions.  If the Standby  Servicer becomes the Servicer under a
Sale and Servicing  Agreement,  it will receive compensation as a Servicer in an
amount set forth in such Sale and Servicing Agreement.

Servicing Procedures

         Each Sale and Servicing  Agreement  will provide that the Servicer will
follow its  then-employed  standards,  or such more  exacting  standards  as the
Servicer  employs in the future,  in servicing the Receivables  that are part of
the Trust. Each Sale and Servicing Agreement will provide that the Servicer will
make  reasonable  efforts  to  collect  all  payments  due with  respect  to the
Receivables  that are part of the Trust and,  in a manner  consistent  with such
Sale and Servicing  Agreement,  will continue such  collection  procedures as it
follows with respect to automotive retail installment sale contracts it services
for itself and others. Consistent with its normal procedures,  the Servicer may,
in its sole  discretion,  arrange with the Obligor on a Receivable to extend the
payment schedule;  provided, however, that the Servicer may be limited as to the
number  of  times an  extension  may be  granted  and as to the  timing  of such
extensions.  No such  arrangement  will,  for  purposes of a Sale and  Servicing
Agreement,  modify  the  original  due  dates  or the  amount  of the  scheduled
payments, or extend the final payment date on any Receivable beyond the last day
of the  penultimate  Collection  Period before the Final  Schedule  Payment Date
under the related  Trust  Documents.  If the Servicer  grants an extension  with
respect  to a  Receivable  other  than in  accordance  with  the  aforementioned
limitations, the Servicer will be required to purchase the Receivable. Following
any such  purchase of a Receivable  by the  Servicer,  such  Receivable  will be
released from the Trust and conveyed to the Servicer.  The Servicer may sell the
Vehicle  securing the respective  defaulted  Receivable,  if any, at a public or
private sale, or take any other action permitted by applicable law. See "Certain
Legal Aspects of the Receivables".

         The material aspects of any particular Servicer's collections and other
relevant procedures will be set forth in the related Prospectus Supplement.


                                      -36-

<PAGE>



Payments on Receivables

         With  respect  to  each  Series  of  Securities,   unless  the  related
Prospectus Supplement does not so provide, the Servicer will notify each Obligor
that  payments  made by such  Obligor  after the Cutoff  Date with  respect to a
Receivable  must be mailed directly to the Post Office Box set forth in the Sale
and Servicing  Agreement relating to such Receivable.  On each Business Day, the
Lock-Box  Processor  set forth in the Sale and Servicing  Agreement  relating to
such  Receivable  (the  "Lock-Box  Processor")  will  transfer any such payments
received in the applicable post office box in the name of the applicable Trustee
for the benefit of the  Securityholders and the related Credit Enhancer (if any)
(the "Post Office Box") to the  applicable  segregated  lock-box  account in the
name of the applicable  Trustee for the benefit of the  Securityholders  and the
related Credit Enhancer (if any) (the "Lock-Box Account"). Any payments received
by the  Servicer  from an Obligor or from a source other than an Obligor must be
deposited  in the  applicable  Lock-Box  Account  or the  applicable  Collection
Account upon receipt.  The Servicer will, following the receipt of funds in such
Lock-Box  Account,  direct  the  Lock-Box  Bank to  transfer  such  funds to the
applicable  Collection  Account.  Prior  to the  applicable  Payment  Date,  the
applicable Trustee, on the basis of instructions provided by the Servicer,  will
transfer  funds  held in such  Collection  Account  to the  applicable  Payahead
Account if such payments constitute Payaheads or to the applicable  Distribution
Account for distribution to, the Securityholders of the related Series.

         Collections  on a Rule of 78's  Receivable  made  during  a  Collection
Period  will be applied  first,  to the  scheduled  payment on such Rule of 78's
Receivable,  and second,  to any late fees  accrued with respect to such Rule of
78's Receivable.

Servicing Compensation

         As will be described in the related Prospectus  Supplement with respect
to any Series of Securities  issued by a Trust, the Servicer will be entitled to
receive a servicing fee on each Payment Date (the "Servicing Fee"), equal to the
product  of  one-twelfth  of the  specified  percentage  per  annum and the Pool
Balance (each as set forth in the related Prospectus Supplement) as of the close
of business on the last day of the second preceding Collection Period; provided,
however,  that with respect to the first  Payment  Date,  the Servicing Fee will
equal the product of one-twelfth of the Servicing Fee Rate and the original Pool
Balance.  So long as CPS is  Servicer,  a portion of the  Servicing  Fee will be
payable to the Standby Servicer,  if any (as set forth in the related Prospectus
Supplement),  for agreeing to stand by as successor  Servicer and for performing
certain other functions. If the Standby Servicer, or any other entity serving at
the time as Standby Servicer,  becomes the successor  Servicer,  it will receive
compensation for acting in such capacity.  See "Standby Servicer" in the related
Prospectus Supplement.  The Servicer will also collect and retain, as additional
servicing  compensation,  any late fees, prepayment charges,  including,  in the
case of a Rule 78's  Receivable that is part of the Trust and that is prepaid in
full,  to the extent not required by law to be remitted to the related  Obligor,
the difference  between the principal balance of such Receivable  computed on an
actuarial  basis  plus  accrued  interest  to the  date  of  prepayment  and the
principal balance of such Receivable computed according to the Rule of 78's, and
other  administrative  fees or similar  charges  allowed by applicable  law with
respect to the Receivables  that are part of the Trust,  and will be entitled to
reimbursement from the Trust for certain  liabilities.  Payments by or on behalf
of Obligors will be allocated to scheduled payments, late fees and other charges
and principal and interest in accordance  with the Servicer's  normal  practices
and  procedures.  The  Servicing  Fee will be paid out of  collections  from the
Receivables, prior to distributions to Securityholders of the related Series.

         The Servicing Fee and additional servicing compensation will compensate
the  Servicer  for  performing  the  functions  of a  third  party  servicer  of
automotive  receivables  as an  agent  for  their  beneficial  owner,  including
collecting and posting all payments, responding to inquiries of Obligors on the

                                      -37-

<PAGE>



Receivables  that are part of the Trust,  investigating  delinquencies,  sending
payment coupons to Obligors, reporting tax information to Obligors, paying costs
of disposition of defaults and policing the  collateral.  The Servicing Fee also
will compensate the Servicer for  administering the Receivables that are part of
the Trust,  including  accounting for  collections  and  furnishing  monthly and
annual  statements as required with respect to a Series of Securities  regarding
distributions and generating  federal income tax information.  The Servicing Fee
also will reimburse the Servicer for certain  taxes,  accounting  fees,  outside
auditor fees, data processing  costs and other costs incurred in connection with
administering the Receivables that are part of the Trust.

Distributions

         With  respect to each Series of  Securities,  beginning  on the Payment
Date specified in the related Prospectus Supplement,  distributions of principal
and interest (or, where applicable, of principal or interest only) on each Class
of such  Securities  entitled  thereto will be made by the applicable  Indenture
Trustee  to the  holders  of Notes  (the  "Noteholders")  and by the  applicable
Trustee  to the  holders  of  Certificates  (the  "Certificateholders")  of such
Series. The timing,  calculation , allocation,  order, source, priorities of and
requirements  for each class of Noteholders and all  distributions to each class
of Certificateholders of such Series will be set forth in the related Prospectus
Supplement.

         With  respect  to each  Series  of  Securities,  on each  Payment  Date
collections on the related  Receivables  will be transferred from the Collection
Account  to  the  Distribution  Account  for  distribution  to  Securityholders,
respectively,  to the extent  provided  in the  related  Prospectus  Supplement.
Credit  Enhancement,  such as a reserve  account,  may be available to cover any
shortfalls in the amount  available for distribution on such date, to the extent
specified in the related Prospectus  Supplement.  As more fully described in the
related   Prospectus   Supplement,   and  unless  not   provided   for  therein,
distributions in respect of principal of a Class of Securities of a given Series
will be subordinate to  distributions  in respect of interest on such Class, and
distributions  in respect of the Certificates of such Series will be subordinate
to payments in respect of the Notes of such Series.

Credit and Cash Flow Enhancements

         The amounts and types of Credit Enhancement  arrangements,  if any, and
the provider thereof, if applicable, with respect to each class of Securities of
a given Series will be set forth in the related Prospectus Supplement. If and to
the extent provided in the related Prospectus Supplement, credit enhancement may
be in the form of a Policy,  subordination of one or more Classes of Securities,
reserve accounts, overcollateralization,  letters of credit, credit or liquidity
facilities, third party payments or other support, surety bonds, guaranteed cash
deposits  or  such  other  arrangements  as may  be  described  in  the  related
Prospectus  Supplement or any  combination of two or more of the  foregoing.  If
specified in the applicable  Prospectus  Supplement,  Credit  Enhancement  for a
Class of  Securities  may cover one or more other  Classes of  Securities of the
same Series,  and Credit Enhancement for a Series of Securities may cover one or
more other Series of Securities.

         The  presence  of Credit  Enhancement  for the  benefit of any Class or
Series of  Securities  is intended to enhance the  likelihood  of receipt by the
Securityholders  or such  Class or Series of the full  amount of  principal  and
interest due thereon and to decrease the  likelihood  that such  Securityholders
will experience losses. As more specifically  provided in the related Prospectus
Supplement,  the credit  enhancement for a Class or Series of Securities may not
provide protection against all risks of loss and may not guarantee  repayment of
the entire principal balance and interest thereon.  If losses occur which exceed
the amount  covered by any Credit  Enhancement  or which are not  covered by any
Credit  Enhancement,  Securityholders  of any  Class or Series  will bear  their
allocable share of deficiencies, as

                                      -38-

<PAGE>



described in the related Prospectus Supplement. In addition, if a form of Credit
Enhancement  covers more than one Series of Securities,  Securityholders  of any
such  Series will be subject to the risk that such  Credit  Enhancement  will be
exhausted by the claims of Securityholders of other Series.

Statements to Indenture Trustees and Trustees

         Prior to each Payment  Date with respect to each Series of  Securities,
the  Servicer  will  provide  to the  applicable  Indenture  Trustee  and/or the
applicable  Trustee and Credit  Enhancer as of the close of business on the last
day of the  preceding  related  Collection  Period  a  statement  setting  forth
substantially the same information as is required to be provided in the periodic
reports provided to  Securityholders of such Series described under "Description
of the Securities--Reports to Securityholders".

Evidence as to Compliance

         Each  Sale  and  Servicing  Agreement  will  provide  that  a  firm  of
independent  public  accountants  will  furnish to the related  Trust and/or the
applicable  Indenture Trustee and Credit Enhancer,  annually,  a statement as to
compliance by the Servicer  during the preceding  twelve months (or, in the case
of the first such certificate, the period from the applicable Closing Date) with
certain standards relating to the servicing of the Receivables.

         Each Sale and Servicing Agreement will also provide for delivery to the
related Trust and the applicable Indenture Trustee of a certificate signed by an
officer of the  Servicer  stating  that the Servicer  either has  fulfilled  its
obligations  under such Sale and  Servicing  Agreement in all material  respects
throughout  the  preceding  12  months  (or,  in  the  case  of the  first  such
certificate,  the period from the applicable Closing Date) or, if there has been
a default in the  fulfillment  of any such  obligation in any material  respect,
describing  each  such  default.  The  Servicer  also  will  agree to give  each
Indenture Trustee and each Trustee notice of certain Servicer Termination Events
(as hereinafter defined) under the related Sale and Servicing Agreement.

         Copies  of  such  statements  and   certificates  may  be  obtained  by
Securityholders  by a request in writing  addressed to the applicable  Indenture
Trustee or the applicable Trustee.

Certain Matters Regarding the Servicers

         Each Sale and  Servicing  Agreement  will provide that the Servicer may
not resign from its  obligations and duties as Servicer  thereunder  except upon
determination that its performance of such duties is no longer permissible under
applicable law and under certain other  circumstances.  No such resignation will
become   effective  until  a  successor   servicer  has  assumed  the  servicing
obligations and duties under the applicable Sale and Servicing Agreement. In the
event CPS  resigns  as  Servicer  or is  terminated  as  Servicer,  the  Standby
Servicer,  if any,  will agree to assume the  servicing  obligations  and duties
under the Sale and Servicing Agreement.

         Each Sale and Servicing Agreement will further provide that neither the
Servicer nor any of its directors,  officer, employees, and agents will be under
any  liability  to the Trust or the  Securityholders  of the related  Series for
taking any action or for refraining from taking any action pursuant to such Sale
and Servicing  Agreement,  or for errors in judgment;  provided,  however,  that
neither the Servicer nor any such person will be protected against any liability
that would otherwise be imposed by reason of willful  misfeasance,  bad faith or
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations  and  duties  thereunder.  In  addition,  each  Sale  and  Servicing
Agreement  will provide that the Servicer is under no  obligation  to appear in,
prosecute, or defend any legal action that is not incidental to

                                      -39-

<PAGE>



its servicing responsibilities under the applicable Sale and Servicing Agreement
and that, in its opinion, may cause it to incur any expense or liability.

         Under the circumstances  specified in each Sale and Servicing Agreement
any entity into which the Servicer may be merged or consolidated,  or any entity
resulting from any merger or  consolidation to which the Servicer is a party, or
any entity  succeeding to the business of the  Servicer,  which  corporation  or
other  entity in each of the  foregoing  cases  assumes the  obligations  of the
Servicer,  will be the successor to the Servicer under the  applicable  Sale and
Servicing Agreement.

Servicer Termination Event

         Except as  otherwise  provided  in the related  Prospectus  Supplement,
"Servicer  Termination Event" under the related Trust Documents will include (i)
any failure by the Servicer to deliver to the applicable  Trustee for deposit in
any of the related Trust Accounts any required payment or to direct such Trustee
to make any required distributions therefrom, which failure continues unremedied
for more than three (3) Business Days after written  notice from such Trustee is
received by the Servicer or after discovery by the Servicer; (ii) any failure by
the  Servicer  duly to  observe or perform  in any  material  respect  any other
covenant or agreement in such Trust  Documents,  which  failure  materially  and
adversely affects the rights of the related  Securityholders and which continues
unremedied  for more than thirty (30) days after the giving of written notice of
such  failure  (1)  to the  Servicer  by the  applicable  Trustee  or (2) to the
Servicer, and to the applicable Trustee by holders of the related Securities, as
applicable,  evidencing  not  less  than  50%  of  the  voting  rights  of  such
outstanding  Securities;  (iii) any Insolvency  Event;  and (iv) any claim being
made on a Policy issued as Credit Enhancement.  An "Insolvency Event" shall mean
financial   insolvency,   readjustment   of  debt,   marshaling  of  assets  and
liabilities,  or similar  proceedings  with  respect to the Servicer and certain
actions by the Servicer  indicating its insolvency,  reorganization  pursuant to
bankruptcy proceedings, or inability to pay its obligations.

Rights upon Servicer Termination Event

         As more fully described and except as otherwise provided in the related
Prospectus Supplement, as long as a Servicer Termination Event under the related
Trust Documents remains unremedied,  the applicable Trustee,  Credit Enhancer or
holders  of Notes of the  related  Series  evidencing  not less  than 50% of the
voting rights of such then outstanding  Notes or, after the Notes have been paid
in full,  holders of Certificates of the related Series evidencing not less than
50% of the voting rights of such then outstanding Certificates may terminate all
the  rights  and  obligations  of the  Servicer,  if any,  under  such  Sale and
Servicing Agreement, whereupon a successor servicer appointed by such Trustee or
such Trustee will succeed to all the responsibilities, duties and liabilities of
the  Servicer  under  such  Trust  Documents  and will be  entitled  to  similar
compensation arrangements. If, however, a bankruptcy trustee or similar official
has been  appointed for the Servicer,  and no Servicer  Termination  Event other
than such appointment has occurred, such bankruptcy trustee or official may have
the  power to  prevent  the  applicable  Trustee  or such  Securityholders  from
effecting a transfer of servicing.

Waiver of Past Defaults

         With respect to each Trust, except as otherwise provided in the related
Prospectus  Supplement and subject to the approval of any Credit  Enhancer,  the
holders of Notes  evidencing  at least a majority  of the voting  rights of such
then outstanding Securities may, on behalf of all Securityholders of the related
Securities,  waive  any  default  by  the  Servicer  in the  performance  of its
obligations  under the related Trust  Documents and its  consequences,  except a
default in making any required deposits to or payments from

                                      -40-

<PAGE>



any of the Trust  Accounts  in  accordance  with such Trust  Documents.  No such
waiver  shall  impair the  Securityholders'  rights with  respect to  subsequent
defaults.

Amendments

         As more fully described in, and unless not provided for by, the related
Prospectus Supplement, each of the Trust Documents may be amended by the parties
thereto, without the consent of the related Securityholders,  for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of such Trust  Documents or of modifying in any manner the rights of
such  Securityholders;  provided  that such  action  will not, in the opinion of
counsel satisfactory to the applicable Trustee,  materially and adversely affect
the  interests  of any such  Securityholder  and subject to the  approval of any
Credit Enhancer. As may be described in the related Prospectus  Supplement,  the
Trust  Documents  may also be amended by CPS, the Servicer,  and the  applicable
Trustee with the consent of the holders of Notes  evidencing at least a majority
of the voting  rights of such then  outstanding  Notes or,  after the Notes have
been paid in full,  holders of Certificates of the related Series evidencing not
less than 50% of the voting rights of such then outstanding Certificates for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions  of such Trust  Documents  or of  modifying in any manner the
rights of such  Securityholders;  provided,  however, that no such amendment may
(i) increase or reduce in any manner the amount or priority of, or accelerate or
delay the timing of,  collections  of  payments on the  related  Receivables  or
distributions   that  are   required   to  be  made  for  the  benefit  of  such
Securityholders  or (ii) reduce the aforesaid  percentage  of the  Securities of
such Series  which are  required to consent to any such  amendment,  without the
consent of the Securityholders of such Series.

Termination

         With respect to each Trust,  the  obligations of the Servicer,  CPS and
the applicable  Trustee  pursuant to the related Trust  Documents will terminate
upon the earlier to occur of (i) the maturity or other  liquidation  of the last
related  Receivable and the disposition of any amounts received upon liquidation
of any such remaining Receivables and (ii) the payment to Securityholders of the
related Series of all amounts required to be paid to them pursuant to such Trust
Documents.  As more fully  described in the related  Prospectus  Supplement,  in
order to avoid excessive  administrative expense, the Servicer will be permitted
in  respect of the  applicable  Trust  Assets,  unless  the  related  Prospectus
Supplement  does not so  provide,  at its  option to  purchase  from such  Trust
Assets, as of the end of any Collection Period  immediately  preceding a Payment
Date,  if the Pool  Balance  of the  related  Contracts  is less than 10% of the
initial  Pool  Balance  in  respect of such  Trust  Assets,  all such  remaining
Receivables at a price equal to the aggregate of the Purchase Amounts thereof as
of the end of such Collection Period.
The related Securities will be redeemed following such purchase.

         If and to the extent provided in the related Prospectus Supplement, any
outstanding  Notes of the related Series will be redeemed  concurrently with the
events   specified  above  and  the  subsequent   distribution  to  the  related
Securityholders  of all amounts  required to be  distributed to them pursuant to
the applicable  Trust Documents may effect the prepayment of the Certificates of
such Series.


                                      -41-

<PAGE>



                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

General

         The transfer of  Receivables by the Seller to the Trust pursuant to the
related Sale and Servicing  Agreement,  the perfection of the security interests
in the  Receivables  and the  enforcement  of rights to realize on the  Financed
Vehicles as collateral  for the  Receivables  are subject to a number of federal
and state laws,  including the UCC as in effect in various states.  As specified
in each Prospectus Supplement, the Servicer will take such action as is required
to  perfect  the  rights  of  the  Trustee  in  the  Receivables.   If,  through
inadvertence or otherwise,  a third party were to purchase (including the taking
of a security  interest in) a Receivable for new value in the ordinary course of
its  business,  without  actual  knowledge  of the  Trust's  interest,  and take
possession  of a  Receivable,  the  purchaser  would acquire an interest in such
Receivable  superior  to  the  interest  of the  Trust.  Unless  specified  in a
Prospectus  Supplement,  no action  will be taken to  perfect  the rights of the
Trustee in proceeds  of any  insurance  policies  covering  individual  Financed
Vehicles or Obligors. Therefore, the rights of a third party with an interest in
such proceeds  could  prevail  against the rights of the Trust prior to the time
such proceeds are deposited by the Servicer into a Trust Account.

Security Interests in the Financed Vehicles

         In  states  in which  retail  installment  sale  contracts  such as the
Receivables  evidence the credit sale of  automobiles,  light  trucks,  vans and
minivans by dealers to Obligors, the contracts also constitute personal property
security  agreements  and include  grants of security  interests in the vehicles
under the  applicable  UCC.  Perfection  of security  interests  in the financed
automobiles,  light trucks, vans and minivans is generally governed by the motor
vehicle  registration laws of the state in which the vehicle is located.  In all
states in which the Receivables  have been  originated,  a security  interest in
automobiles,  light  trucks,  vans and minivans is  perfected  by obtaining  the
certificate of title to the Financed  Vehicle or notation of the secured party's
lien on the vehicles' certificate of title (in addition, in Louisiana, a copy of
the installment  sale contract must be filed with the  appropriate  governmental
recording office).

         Unless the related  Prospectus  Supplement  does not so  provide,  each
Contract  will name CPS or the  applicable  Affiliated  Originator as obligee or
assignee and as the secured party. Unless the related Prospectus Supplement does
not so provide,  CPS will have  represented  and warranted that it has taken all
actions  necessary under the laws of the state in which the Financed  Vehicle is
located to perfect CPS's or such Affiliated  Originator's  security  interest in
the Financed Vehicle, including, where applicable, having a notation of its lien
recorded on such vehicle's  certificate of title.  The Obligors on the Contracts
will not be notified of the sale from CPS or an Affiliated Originator,  directly
or indirectly,  to the Seller,  or the sale from the Seller to the Trust, and no
action will be taken to record the transfer of the security interest from CPS or
such Affiliated  Originator,  directly or indirectly,  to the Seller or from the
Seller to the Trust by amendment of the  certificates  of title for the Financed
Vehicles or otherwise.

         CPS or the related  Affiliated  Originator will transfer and assign its
security interest in the related Financed Vehicles directly or indirectly to the
Seller,  and the Seller will  transfer and assign its security  interest in such
Financed  Vehicles  to  the  related  Trust  pursuant  to a Sale  and  Servicing
Agreement.  However,  because of the administrative burden and expense,  neither
CPS nor the  Seller  will  amend  the  certificates  of title  of such  Financed
Vehicles to identify the related Trust as the new secured party.

         In most  states,  an  assignment  such  as that  under  each  Sale  and
Servicing  Agreement is an effective  conveyance of a security  interest without
amendment  of any lien  noted  on a  vehicle's  certificate  of  title,  and the
assignee succeeds thereby to the assignor's rights as secured party. However, by
not

                                      -42-

<PAGE>



identifying  such Trust as the secured party on the  certificate  of title,  the
security  interest of such Trust in the vehicle could be defeated  through fraud
or negligence.

         Under the laws of most states,  the  perfected  security  interest in a
vehicle  continues  for four months  after the vehicle is moved to a state other
than the state in which it is  initially  registered  and  thereafter  until the
owner thereof  re-registers  the vehicle in the new state.  A majority of states
generally  require surrender of a certificate of title to re-register a vehicle.
Accordingly,  a  secured  party  must  surrender  possession  if  it  holds  the
certificate of title to the vehicle or, in the case of a vehicle registered in a
state  providing for the notation of a lien on the  certificate of title but not
possession  by the secured  party,  the  secured  party will  receive  notice of
surrender if the security  interest is noted on the certificate of title.  Thus,
the secured party will have the opportunity to re-perfect its security  interest
in the  vehicle  in the state of  relocation.  In states  that do not  require a
certificate of title for registration of a motor vehicle,  re-registration could
defeat perfection. Unless the related Prospectus Supplement does not so provide,
under each Sale and Servicing Agreement,  the Servicer will be obligated to take
appropriate steps, at the Servicer's expense, to maintain perfection of security
interests in the Financed Vehicles and will be obligated to purchase the related
Receivable if it fails to do so.

         Under the laws of most states,  liens for repairs  performed on a motor
vehicle and liens for unpaid taxes take priority over even a perfected  security
interest in a financed vehicle. The Code also grants priority to certain federal
tax liens  over the lien of a secured  party.  The laws of  certain  states  and
federal law permit the confiscation of vehicles by government  authorities under
certain  circumstances if used in unlawful  activities,  which may result in the
loss  of a  secured  party's  perfected  security  interest  in the  confiscated
vehicle.

Repossession

         In the event of default by vehicle purchasers,  the holder of the motor
vehicle retail installment sale contract has all the remedies of a secured party
under the UCC, except where specifically  limited by other state laws. Among the
UCC remedies,  the secured party has the right to perform self-help repossession
unless  such act  would  constitute  a breach  of the  peace.  Unless  otherwise
specified  in the related  Prospectus  Supplement,  self-help is the most likely
method  to be  used by the  Servicer  and is  accomplished  simply  by  retaking
possession of the financed vehicle. In the event of default by the obligor, some
jurisdictions require that the obligor be notified of the default and be given a
time  period  within  which  he may  cure the  default  prior  to  repossession.
Generally,  the right of  reinstatement  may be exercised on a limited number of
occasions in any one-year period. In cases where the obligor objects or raises a
defense to  repossession,  or if otherwise  required by applicable  state law, a
court order must be obtained from the appropriate  state court,  and the vehicle
must then be repossessed in accordance with that order.

Notice of Sale; Redemption Rights

         The UCC and other state laws  require the secured  party to provide the
obligor with  reasonable  notice of the date,  time and place of any public sale
and/or the date after which any private sale of the  collateral may be held. The
obligor  has the right to redeem the  collateral  prior to actual sale by paying
the secured party the unpaid principal balance of the obligation plus reasonable
expenses for repossessing,  holding and preparing the collateral for disposition
and arranging for its sale, plus, in some jurisdictions,  reasonable  attorneys'
fees, or, in some states,  by payment of delinquent  installments  or the unpaid
balance.


                                      -43-

<PAGE>



Deficiency Judgments and Excess Proceeds

         The proceeds of resale of the vehicles  generally will be applied first
to the expenses of resale and  repossession  and then to the satisfaction of the
indebtedness. While some states impose prohibitions or limitations on deficiency
judgments  if the net  proceeds  from resale do not cover the full amount of the
indebtedness,  a  deficiency  judgment can be sought in those states that do not
prohibit or limit such judgments.  However,  the deficiency  judgment would be a
personal  judgment  against  the  obligor for the  shortfall,  and a  defaulting
obligor  can be  expected  to have very  little  capital  or  sources  of income
available following repossession. Therefore, in many cases, it may not be useful
to seek a deficiency  judgment  or, if one is  obtained,  it may be settled at a
significant discount.

         Occasionally, after resale of a vehicle and payment of all expenses and
all  indebtedness,  there is a surplus of funds.  In that case, the UCC requires
the  creditor to remit the  surplus to any holder of a lien with  respect to the
vehicle or if no such  lienholder  exits or there are remaining  funds,  the UCC
requires the creditor to remit the surplus to the former owner of the vehicle.

Consumer Protection Laws

         Numerous  federal  and  state  consumer  protection  laws  and  related
regulations impose substantial  requirements upon lenders and servicers involved
in consumer finance, including requirements regarding the adequate disclosure of
loan  terms  (including  finance  charges  and  deemed  finance  charges),   and
limitations  on loan terms  (including  the permitted  finance  charge or deemed
finance charge),  collection practices and creditor remedies. The application of
these laws to particular circumstances is not always certain and some courts and
regulatory  authorities have shown a willingness to adopt novel  interpretations
of such laws.  These laws  include the  Truth-in-Lending  Act,  the Equal Credit
Opportunity  Act, the Federal Trade Commission Act, the Fair Credit Billing Act,
the Fair Credit  Reporting  Act, the Fair Debt  Collection  Procedures  Act, the
Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B and Z, the
Solders' and Sailors' Civil Relief Act of 1940,  state adoptions of the National
Consumer  Act and the Uniform  Consumer  Credit  Code,  and state motor  vehicle
retail  installment  sales act, retail  installment sales acts and other similar
laws. Also, state laws impose finance charge ceilings and other  restrictions on
consumer  transactions  and require  contract  disclosures  in addition to those
required  under  federal  law.  These  requirements  impose  specific  statutory
liabilities  upon  creditors who fail to comply with their  provisions.  In some
cases,  this liability  could affect an assignee's  ability to enforce  consumer
finance contracts such as the Receivables.

         Under the laws of certain states, finance charges with respect to motor
vehicle retail installment  contracts may include the additional amount, if any,
that a purchaser pays as part of the purchase price for a vehicle solely because
the  purchaser  is  buying  on  credit  rather  than  for  cash  (a  "cash  sale
differential").  If a dealer  charges such a  differential,  applicable  finance
charge ceilings could be exceeded.

         To  so-called   "Holder-in-Due-Course"   Rule  of  the  Federal   Trade
Commission (the "FTC Rule"), the provisions of which are generally duplicated by
the Uniform  Consumer  Credit  Code,  other  statutes or the common law, has the
effect of  subjecting  an  assignee  of a seller of goods in a  consumer  credit
transaction (and certain related  creditors) to all claims and defenses that the
obligor  in the  transaction  could  assert  against  the  seller of the  goods.
Liability under the FTC Rule is limited to the amounts paid by the obligor under
the  contract  and the holder of the  contract may also be unable to collect any
balance remaining due thereunder from the obligor.

         Most of the Receivables  will be subject to the requirements of the FTC
Rule.  Accordingly,  each Trust, as holder of the related  Receivables,  will be
subject to any claims or defenses that the purchaser of

                                      -44-

<PAGE>



the  applicable  Financed  Vehicle may assert against the seller of the Financed
Vehicle.  Such  claims are limited to a maximum  liability  equal to the amounts
paid  by the  Obligor  on the  Receivable.  If an  Obligor  were  successful  in
asserting any such claim or defense,  such claim or defense  would  constitute a
breach of CPS's warranties under the related Purchase Agreement and would create
an obligation of CPS to repurchase  the  Receivable  unless the breach is cured.
See "Description of the Trust Documents - Sale and Assignment of Receivables".

         Courts have applied  general  equitable  principles to secured  parties
pursuing  repossession  and  litigation  involving  deficiency  balances.  These
equitable  principles  may have the effect of  relieving an obligor from some or
all of the legal consequences of a default.

         In several cases,  consumers have asserted that the self-help  remedies
of secured  parties  under the UCC and  related  laws  violate  the due  process
protections  provided under the 14th Amendment to the Constitution of the United
States.  Courts  have  generally  upheld  the notice  provisions  of the UCC and
related laws as reasonable or have found that the repossession and resale by the
creditor  do not  involve  sufficient  state  action  to  afford  constitutional
protection to borrowers.

         Under most state vehicle dealer licensing laws, sellers of automobiles,
light trucks,  vans and minivans are required to be licensed to sell vehicles at
retail sale.  In  addition,  with respect to used  vehicles,  the Federal  Trade
Commission's  Rule on Sale of Used  Vehicles  requires  that all sellers of used
vehicles  prepare,  complete and display a "Buyer's  Guide"  which  explains the
warranty coverage for such vehicles.  Furthermore,  Federal Odometer Regulations
promulgated  under the Motor  Vehicle  Information  and Cost Savings Act and the
motor  vehicle  title  laws of most  states  require  that all  sellers  of used
vehicles  furnish  a  written  statement  signed by the  seller  certifying  the
accuracy of the odometer  reading.  If a seller is not  properly  licensed or if
either a Buyer's Guide or Odometer Disclosure  Statement was not provided to the
purchaser  of a Financed  Vehicle,  the  Obligor may be able to assert a defense
against the seller of the Financed  Vehicle.  If an Obligor on a Receivable were
successful in asserting any such claim or defense,  the Servicer would pursue on
behalf of the related Trust any  reasonable  remedies  against the seller or the
manufacturer of the vehicle, subject to certain limitations as to the expense of
any such action to be specified in the related Sale and Servicing Agreements.

         Under each Purchase Agreement,  CPS will have represented and warranted
that each  Receivable  complies  with all  requirements  of law in all  material
respects.  Accordingly,  if an Obligor has a claim against a Trust for violation
of any law and such claim materially and adversely affects such Trust's interest
in a Receivable,  such violation would  constitute a breach of the warranties of
CPS and would create an obligation of CPS to repurchase  the  Receivable  unless
the breach is cured.

Other Limitations

         In addition to the laws limiting or prohibiting  deficiency  judgments,
numerous other  statutory  provisions,  including  federal  bankruptcy  laws and
related state laws,  may interfere with or affect the ability of a secured party
to realize upon collateral or to enforce a deficiency judgment.  For example, in
a Chapter 13 proceeding under the federal  bankruptcy law, a court may prevent a
creditor from  repossession a vehicle and, as part of the  rehabilitation  plan,
may reduce the amount of the  secured  indebtedness  to the market  value of the
vehicle at the time of  bankruptcy  (as  determined  by the court),  leaving the
creditor as a general unsecured  creditor for the remainder of the indebtedness.
A bankruptcy  court may also reduce the monthly payments due under a contract or
change the rate of interest and time of repayment of the indebtedness.


                                      -45-

<PAGE>



                         FEDERAL INCOME TAX CONSEQUENCES

         The following is a general  summary of the material  Federal income tax
consequences  of the purchase,  ownership and  disposition  of the Notes and the
Certificates.  However, the summary does not purport to deal with Federal income
tax consequences  applicable to all categories of holders,  some of which may be
subject to special rules. For example,  it does not discuss the tax treatment of
Noteholders  or  Certificateholders  that  are  insurance  companies,  regulated
investment  companies or dealers in securities.  This  discussion is directed to
prospective  purchasers  who  purchase  Notes  or  Certificates  in the  initial
distribution  thereof and who hold the Notes or Certificates as "capital assets"
within the meaning of Section  1221 of the  Internal  Revenue  Code of 1986,  as
amended (the "Code").  Prospective  investors are urged to consult their own tax
advisors in determining  the Federal,  state,  local,  foreign and any other tax
consequences to them of the purchase, ownership and disposition of the Notes and
the Certificates.

         The following summary is based upon current provisions of the Code, the
Treasury  regulations  promulgated  thereunder,  judicial authority,  and ruling
authority,  all of which are subject to change, which change may be retroactive.
Each Trust will be  provided  with an opinion of Mayer,  Brown & Platt,  special
Federal tax counsel to such Trust  ("Federal Tax  Counsel"),  regarding  certain
Federal income tax matters  discussed  below. An opinion of Federal Tax Counsel,
however,  is not  binding on the  Internal  Revenue  Service  (the "IRS") or the
courts.  Moreover,  there are no cases or IRS  rulings on  similar  transactions
involving both debt and equity interests issued by a trust with terms similar to
those of the Notes and the Certificates.  As a result, the IRS may disagree with
all or a part of the discussion  below. No ruling on any of the issues discussed
below  will be sought  from the IRS.  For  purposes  of the  following  summary,
references to the Trust, the Notes, the Certificates and related terms,  parties
and documents shall be deemed to refer,  unless otherwise  specified  herein, to
each Trust and the Notes,  Certificates and related terms, parties and documents
applicable to such Trust.

Tax Characterization of the Trust

         Prior to the issuance of Securities by the related  Trust,  Federal Tax
Counsel will deliver its opinion that the Trust will not be an  association  (or
publicly  traded  partnership)  taxable as a corporation  for Federal income tax
purposes.  This  opinion will be based on the  assumption  that the terms of the
Trust  Documents will be complied with,  and on counsel's  conclusions  that the
nature  of the  income of the Trust  will  exempt it from the rule that  certain
publicly traded partnerships are taxable as corporations.

         If the Trust  were  taxable as a  corporation  for  Federal  income tax
purposes,  the Trust  would be subject to  corporate  income tax on its  taxable
income.  The  Trust's  taxable  income  would  include  all  its  income  on the
Receivables,  possibly  reduced by its interest  expense on the Notes.  Any such
corporate income tax could materially  reduce cash available to make payments on
the Notes and distributions on the Certificates, and Certificateholders could be
liable for any such tax that is unpaid by the Trust.

Tax Consequences to Holders of the Notes

   
         Treatment of the Notes as Indebtedness.  The Seller will agree, and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for Federal,  state and local income and franchise  tax  purposes.  Prior to the
sale of  Securities by the related  Trust,  Federal Tax Counsel will deliver its
opinion to the Trust with  respect to each  series of Notes that  either (i) the
Notes of such  series  will be  characterized  as debt for  Federal  income  tax
purposes or (ii) the Notes of such series  should be  characterized  as debt for
Federal income tax purposes,  but if such Notes are not  characterized  as debt,
such  Notes will be  characterized  as  interests  in a  partnership.  Except as
described below under the
    

                                      -46-

<PAGE>



heading "-Possible  Alternative  Treatment of the Notes",  below, the discussion
below assumes that the  characterization of the Notes as debt for Federal income
tax purposes is correct.

         OID,  Indexed  Securities,  etc. The discussion  below assumes that all
payments on the Notes are  denominated in U.S.  dollars,  and that the Notes are
not Indexed  Securities or Strip Notes (the Federal income tax  consequences for
which will be described in the applicable Prospectus Supplement).  Moreover, the
discussion   assumes  that  the  interest   formula  for  the  Notes  meets  the
requirements  for "qualified  stated  interest" under Treasury  regulations (the
"OID  Regulations")  relating to debt  instruments  issued with  original  issue
discount  ("OID"),  and that  any OID on the  Notes  (i.e.,  any  excess  of the
principal amount of the Notes over their issue price) is de minimis (i.e.,  less
than 1/4% of their principal amount  multiplied by the weighted average maturity
of the  Notes),  all  within  the  meaning  of the  OID  Regulations.  If  these
conditions  are not satisfied with respect to any given series of Notes and as a
result the Notes are treated as issued with OID,  additional tax  considerations
with  respect to such  Notes  will be  disclosed  in the  applicable  Prospectus
Supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed  below,  the Notes will not be considered  issued with OID. The stated
interest  thereon will be taxable to a Noteholder  as ordinary  interest  income
when  received or accrued in  accordance  with such  Noteholder's  method of tax
accounting.  Under  the OID  Regulations,  a holder of a Note  issued  with a de
minimis amount of OID must include such OID in income,  on a pro rata basis,  as
principal  payments  are made on the Note.  It is believed  that any  prepayment
premium paid as a result of a mandatory redemption will be taxable as contingent
interest when it becomes fixed and unconditionally payable. A purchaser who buys
a Note for more or less than its  principal  amount will  generally  be subject,
respectively, to the premium amortization or market discount rules of the Code.

         A holder of a Note that has a fixed  maturity date of not more than one
year from the issue  date of such Note (a  "Short-Term  Note") may be subject to
special rules. Under the OID Regulations, all stated interest will be treated as
OID.  An accrual  basis  holder of a  Short-Term  Note (and  certain  cash basis
holders,  including regulated investment companies, as set forth in Section 1281
of the  Code)  generally  would be  required  to report  interest  income as OID
accrues on a straight-line  basis over the term of each interest  period.  Other
cash basis holders of a Short-Term Note would, in general, be required to report
interest  income  as  interest  is  paid  (or,  if  earlier,  upon  the  taxable
disposition  of  the  Short-Term  Note).  However,  a  cash  basis  holder  of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness  incurred
to purchase or carry the  Short-Term  Note until the taxable  disposition of the
Short-Term  Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all  nongovernment  debt obligations with a term of
one year or less, in which case the taxpayer would include OID on the Short-Term
Note in income as it accrues,  but would not be subject to the interest  expense
deferral rule referred to in the preceding sentence. Certain special rules apply
if a Short-Term Note is purchased for more or less than its principal amount.

         Sale or Other  Disposition.  If a Noteholder  sells a Note,  the holder
will  recognize  gain or loss in an amount equal to the  difference  between the
amount realized on the sale and the holder's adjusted tax basis in the Note. The
adjusted tax basis of a Note to a particular  Noteholder will equal the holder's
cost for the Note,  increased by any market  discount,  OID and gain  previously
included by such  Noteholder in income with respect to the Note and decreased by
the  amount  of  premium  (if any)  previously  amortized  and by the  amount of
principal payments  previously  received by such Noteholder with respect to such
Note.  Any such  gain or loss  will be  capital  gain or loss,  except  for gain
representing  accrued  interest  and  accrued  market  discount  not  previously
included in income. Capital losses generally may be used by a

                                      -47-

<PAGE>



corporate  taxpayer only to offset capital gains, and by an individual  taxpayer
only to the extent of capital gains plus $3,000 of other income.

         Foreign  Holders.  Interest paid (or accrued) to a Noteholder  who is a
nonresident  alien,  foreign  corporation or other  non-United  States person (a
"foreign  person")  generally  will  be  considered  "portfolio  interest,"  and
generally  will  not  be  subject  to  United  States  Federal  income  tax  and
withholding  tax, if the interest is not effectively  connected with the conduct
of a trade or business  within the United  States by the foreign  person and the
foreign person (i) is not actually or constructively a "10 percent  shareholder"
of the  Trust  or the  Seller  (including  a  holder  of 10% of the  outstanding
Certificates) or a "controlled  foreign  corporation"  with respect to which the
Trust or the Seller is a  "related  person"  within the  meaning of the Code and
(ii) provides the Trustee or other person who is otherwise  required to withhold
U.S. tax with respect to the Notes with an appropriate statement (on Form W-8 or
a  similar  form),  signed  under  penalties  of  perjury,  certifying  that the
beneficial  owner of the Note is a foreign  person  and  providing  the  foreign
person's  name  and  address.  If the  information  provided  in this  statement
changes, the foreign person must inform the Trust within 30 days of such change.
If a Note is held through a securities  clearing  organization  or certain other
financial institutions, the organization or institution may provide the relevant
signed  statement to the withholding  agent; in that case,  however,  the signed
statement must be  accompanied by a Form W-8 or substitute  form provided by the
foreign  person that owns the Note. If such interest is not portfolio  interest,
then it will be subject to United States Federal income and withholding tax at a
rate of 30%, unless reduced or eliminated pursuant to an applicable tax treaty.

         Any capital gain realized on the sale, redemption,  retirement or other
taxable  disposition  of a Note by a foreign  person  will be exempt from United
States Federal income and  withholding  tax;  provided that (i) such gain is not
effectively  connected  with the  conduct of a trade or  business  in the United
States  by the  foreign  person  and (ii) in the case of an  individual  foreign
person,  the foreign  person is not present in the United States for 183 days or
more in the taxable year.

         Backup Withholding.  Each holder of a Note (other than an exempt holder
such  as  a  corporation,   tax-exempt   organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account or nonresident alien who
provides  certification  as to  status as a  nonresident)  will be  required  to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct Federal taxpayer identification number and a statement that the
holder is not subject to backup withholding.  Should a nonexempt Noteholder fail
to provide the  required  certification,  the Trust will be required to withhold
31% of the amount otherwise payable to the holder, and remit the withheld amount
to the IRS as a credit against the holder's Federal income tax liability.

         Possible Alternative  Treatment of the Notes. In the opinion of Federal
Tax Counsel,  in the event that any series of Notes were not treated as debt for
Federal  income tax purposes,  such series of Notes would be  characterized  for
Federal income tax purposes as interests in a partnership.  If any series of the
Notes did constitute interests in such a partnership, it is expected that stated
interest  payments on such Notes would be treated either as guaranteed  payments
under section 707(c) of the Code or as a  preferential  allocation of net income
of the Trust (with all other items of Trust income,  gain,  loss,  deduction and
credit being allocated to the holders of the Certificates). Although the Federal
income tax treatment of such Notes for most accrual basis  taxpayers  should not
differ materially under such  characterization  from the treatment of such Notes
as debt,  such  characterization  could  result in adverse  effects  for certain
holders of Notes.  For  example,  holders of Notes  treated  as  interests  in a
partnership  could be subject to tax on income equal to the entire amount of the
stated interest  payments on the Notes (plus possibly  certain other items) even
though  the  Trust  might  not  have   sufficient  cash  to  make  current  cash
distributions of such amount. Thus, cash basis holders

                                      -48-

<PAGE>



would in effect be  required  to report  income in  respect of such Notes on the
accrual  basis and holders of such Notes could become  liable for taxes on Trust
income  even if they have not  received  cash from the Trust to pay such  taxes.
Moreover,  income  allocable  to a holder  of a Note  treated  as a  partnership
interest  that is a pension,  profit-sharing  or employee  benefit plan or other
tax-exempt entity (including an individual  retirement account) would constitute
"unrelated  debt-financed  income"  generally taxable to such a holder under the
Code,  non-U.S.  persons  holding  such Notes  could be  required to file a U.S.
Federal  income tax return and to pay U.S.  Federal income tax (and, in the case
of a  corporation,  branch profits tax) on their share of accruals of guaranteed
payments and Trust income,  and individuals  holding such Notes might be subject
to certain limitations on their ability to deduct their share of Trust expenses.

Tax Consequences to Holders of the Certificates

         Treatment  of the Trust as a  Partnership.  The Seller and the Servicer
will  agree,  and  the  Certificateholders  will  agree  by  their  purchase  of
Certificates,  to treat the Trust as a  partnership  for purposes of Federal and
state income tax,  franchise  tax and any other tax measured in whole or in part
by income,  with the  assets of the  partnership  being the  assets  held by the
Trust, the partners of the partnership being the  Certificateholders  (including
the Seller in its capacity as recipient of distributions from the Spread Account
and any other account  specified in the related  Prospectus  Supplement in which
the  Seller  has an  interest),  and the Notes  being  debt of the  partnership.
However, the proper characterization of the arrangement involving the Trust, the
Certificates,  the Notes, the Seller and the Servicer is not clear because there
is no authority on transactions closely comparable to that contemplated herein.

         A variety of alternative  characterizations are possible.  For example,
because the Certificates may have certain features  characteristic  of debt, the
Certificates  might be  considered  debt of the  Seller or the  Trust.  Any such
characterization  should not result in materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

         Indexed  Securities,  etc. The  following  discussion  assumes that all
payments  on the  Certificates  are  denominated  in U.S.  dollars,  none of the
Certificates  are  Indexed  Securities  or Strip  Certificates  and a series  of
Securities includes a single class of Certificates.  If these conditions are not
satisfied  with  respect to any given  series of  Certificates,  additional  tax
considerations  with  respect  to such  Certificates  will be  disclosed  in the
applicable Prospectus Supplement.

         Partnership Taxation.  As a partnership,  the Trust will not be subject
to Federal  income  tax.  Rather,  each  Certificateholder  will be  required to
separately take into account such holder's accruals of guaranteed  payments from
the Trust and its allocated share of other income, gains, losses, deductions and
credits of the Trust. The Trust's income will consist  primarily of interest and
finance charges earned on the Receivables (including appropriate adjustments for
market discount, OID and premium) and any gain upon collection or disposition of
Receivables.  The Trust's deductions will consist primarily of interest accruing
with respect to the Notes,  guaranteed  payments on the Certificates,  servicing
and other fees,  and losses or  deductions  upon  collection or  disposition  of
Receivables.

         Under the Trust Agreement, stated interest payments on the Certificates
(including  interest on amounts  previously due on the  Certificates but not yet
distributed)  will be treated as "guaranteed  payments"  under Section 707(c) of
the Code. Guaranteed payments are payments to partners for the use

                                      -49-

<PAGE>



of their capital and, in the present circumstances, are treated as deductible to
the Trust and ordinary income to the  Certificateholders.  The Trust will have a
calendar year tax year and will deduct the guaranteed payments under the accrual
method  of  accounting.  Certificateholders  with a  calendar  year tax year are
required  to include  the  accruals  of  guaranteed  payments in income in their
taxable  year  that  corresponds  to the year in which  the  Trust  deducts  the
payments, and  Certificateholders  with a different taxable year are required to
include the payments in income in their  taxable year that includes the December
31 of the Trust year in which the Trust  deducts  the  payments.  It is possible
that guaranteed payments will not be treated as interest for all purposes of the
Code.

         In addition,  the Trust  Agreement will provide,  in general,  that the
Certificateholders  will be  allocated  taxable  income  of the  Trust  for each
Collection  Period  equal to the sum of (i) any  Trust  income  attributable  to
discount on the  Receivables  that  corresponds  to any excess of the  principal
amount of the  Certificates  over their  initial  issue price;  (ii)  prepayment
premium, if any, payable to the  Certificateholders for such month and (iii) any
other amounts of income payable to the  Certificateholders  for such month. Such
allocation  will be  reduced  by any  amortization  by the Trust of  premium  on
Receivables  that  corresponds to any excess of the issue price of  Certificates
over their  principal  amount.  All remaining  items of income,  gain,  loss and
deduction of the Trust will be allocated to the Seller.

         Based on the economic  arrangement  of the parties,  this  approach for
accruing  guaranteed  payments and allocating Trust income should be permissible
under applicable Treasury  regulations,  although no assurance can be given that
the IRS would  not  require a  greater  amount  of  income  to be  allocated  to
Certificateholders.  Moreover,  even under the foregoing  method of  allocation,
Certificateholders may be subject to tax on income equal to the entire amount of
stated  interest  payments on the  Certificates  plus the other items  described
above even though the Trust might not have  sufficient cash to make current cash
distributions  of such  amount.  Thus,  cash  basis  holders  will in  effect be
required  to  report  income  from the  Certificates  on the  accrual  basis and
Certificateholders may become liable for taxes on Trust income even if they have
not received  cash from the Trust to pay such taxes.  In  addition,  because tax
allocations  and  tax  reporting  will  be  done  on a  uniform  basis  for  all
Certificateholders  but  Certificateholders  may be purchasing  Certificates  at
different times and at different prices,  Certificateholders  may be required to
report on their tax  returns  taxable  income  that is  greater or less than the
amount reported to them by the Trust.

         Most of the  guaranteed  payments  and taxable  income  allocated  to a
Certificateholder that is a pension,  profit-sharing or employee benefit plan or
other  tax-exempt  entity  (including  an  individual  retirement  account) will
constitute  "unrelated  debt-financed income" generally taxable to such a holder
under the Code.

         An individual taxpayer's share of expenses of the Trust (including fees
to the  Servicer  but not  interest  expense)  would be  miscellaneous  itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part and might  result in such  holder  being  taxed on an amount of income that
exceeds the amount of cash actually  distributed to such holder over the life of
the  Trust.  It is not  clear  whether  these  rules  would be  applicable  to a
Certificateholder accruing guaranteed payments.

         The Trust intends to make all tax  calculations  relating to income and
allocations  to  Certificateholders  on an aggregate  basis.  If the IRS were to
require that such calculations be made separately for each Receivable, the Trust
might be required  to incur  additional  expense  but it is believed  that there
would not be a material adverse effect on Certificateholders.

         Discount  and  Premium.  The  purchase  price paid by the Trust for the
Receivables may be greater or less than the remaining  principal  balance of the
Receivables at the time of purchase. If so, the

                                      -50-

<PAGE>



Receivables  will have been  acquired at a premium or discount,  as the case may
be. (As indicated  above,  the Trust will make this  calculation on an aggregate
basis,  but might be  required  to  recompute  it on a  Receivable-by-Receivable
basis.)

         If the Trust acquires the  Receivables at a market discount or premium,
the Trust will elect to include  any such  discount  in income  currently  as it
accrues over the life of the  Receivables or to offset any such premium  against
interest income on the Receivables. As indicated above, a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

         Section 708 Termination.  Under Section 708 of the Code, the Trust will
be deemed to  terminate  for Federal  income tax  purposes if 50% or more of the
capital  and  profits  interests  in the  Trust are sold or  exchanged  within a
12-month period. If such a termination  occurs,  the Trust will be considered to
distribute   its  assets  to  the  partners,   who  would  then  be  treated  as
recontributing  those assets to the Trust, as a new partnership.  The Trust will
not comply  with  certain  technical  requirements  that might apply when such a
constructive  termination  occurs.  As a result,  the Trust  may be  subject  to
certain tax  penalties  and may incur  additional  expenses if it is required to
comply  with those  requirements.  Furthermore,  the Trust  might not be able to
comply due to lack of data.

         Disposition of  Certificates.  Generally,  capital gain or loss will be
recognized  on a sale of  Certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the Certificates sold.
A  Certificateholder's  tax  basis in a  Certificate  will  generally  equal the
holder's  cost  increased by the holder's  share of Trust income and accruals of
guaranteed  payments  (includible in income) and decreased by any  distributions
received with respect to such  Certificate.  In addition,  both the tax basis in
the  Certificates  and the  amount  realized  on a sale of a  Certificate  would
include the holder's  share of the Notes and other  liabilities  of the Trust. A
holder acquiring  Certificates at different prices may be required to maintain a
single  aggregate  adjusted tax basis in such  Certificates,  and,  upon sale or
other  disposition of some of the  Certificates,  allocate a pro rata portion of
such  aggregate tax basis to the  Certificates  sold (rather than  maintaining a
separate tax basis in each Certificate for purposes of computing gain or loss on
a sale of that Certificate).

         Any  gain on the sale of a  Certificate  attributable  to the  holder's
share of unrecognized accrued market discount on the Receivables would generally
be treated as  ordinary  income to the holder and would give rise to special tax
reporting requirements.  The Trust does not expect to have any other assets that
would give rise to such special  reporting  requirements.  Thus,  to avoid those
special reporting requirements,  the Trust will elect to include market discount
in income as it accrues.

         If a Certificateholder  is required to recognize an aggregate amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

         Allocations  Between  Transferors  and  Transferees.  In  general,  the
Trust's  taxable income and losses will be determined  monthly and the tax items
and accruals of  guaranteed  payments for a  particular  calendar  month will be
apportioned among the  Certificateholders  in proportion to the principal amount
of Certificates  owned by them as of the close of the last day of such month. As
a  result,  a holder  purchasing  Certificates  may be  allocated  tax items and
accruals of  guaranteed  payments  (which will affect its tax  liability and tax
basis) attributable to periods before the actual transaction.

         The use of such a monthly  convention  may not be permitted by existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest), taxable

                                      -51-

<PAGE>



income or losses and  accruals  of  guaranteed  payments  of the Trust  might be
reallocated  among the  Certificateholders.  The Company is authorized to revise
the Trust's method of allocation between  transferors and transferees to conform
to a method permitted by future regulations.

         Section 754 Election.  In the event that a Certificateholder  sells its
Certificates at a profit (loss),  the purchasing  Certificateholder  will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust's  assets will not be adjusted to reflect that higher
(or lower) basis unless the Trust were to file an election  under Section 754 of
the  Code.  In order to avoid  the  administrative  complexities  that  would be
involved in keeping accurate  accounting records, as well as potentially onerous
information reporting requirements,  the Trust will not make such election. As a
result,  Certificateholders  might be  allocated  a greater or lesser  amount of
Trust income than would be  appropriate  based on their own  purchase  price for
Certificates.

         Administrative  Matters.  The  Trustee is required to keep or have kept
complete  and accurate  books of the Trust.  Such books will be  maintained  for
financial  reporting and tax purposes on an accrual basis and the fiscal year of
the Trust  will be the  calendar  year.  The  Trustee  will  file a  partnership
information  return  (IRS Form 1065) with the IRS for each  taxable  year of the
Trust issuing Certificates and will report each Certificateholder's  accruals of
guaranteed  payments and allocable share of items of Trust income and expense to
holders and the IRS on Schedule  K-1.  The Trust will  provide the  Schedule K-1
information  to  nominees  that fail to provide  the Trust with the  information
statement  described  below and such  nominees  will be required to forward such
information to the beneficial  owners of the  Certificates.  Generally,  holders
must file tax returns that are consistent with the  information  return filed by
the Trust or be subject to penalties  unless the holder  notifies the IRS of all
such inconsistencies.

         Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing certain information on the nominee, the beneficial owners
and the  Certificates so held. Such information  includes (i) the name,  address
and taxpayer identification number of the nominee and (ii) as to each beneficial
owner (x) the name, address and taxpayer  identification  number of such person,
(y) whether such person is a United  States  person,  a  tax-exempt  entity or a
foreign government, an international organization, or any wholly-owned agency or
instrumentality  of either  of the  foregoing  and (z)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish  directly to the Trust  information as
to themselves and their ownership of Certificates.  A clearing agency registered
under  Section  17A of the  Exchange  Act is not  required  to furnish  any such
information  statement to the Trust.  The information  referred to above for any
calendar year must be furnished to the Trust on or before the following  January
31. Nominees,  brokers and financial institutions that fail to provide the Trust
with the information described above may be subject to penalties.

         The Seller will be designated  as the tax matters  partner in the Trust
Agreement   and,   as  such,   will  be   responsible   for   representing   the
Certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the return of the Trust by the  appropriate  taxing  authorities  could
result in an adjustment  of the returns of the  Certificateholders,  and,  under
certain  circumstances,  a  Certificateholder  may be precluded from  separately
litigating a proposed  adjustment to the items of the Trust. An adjustment could
also  result in an audit of a  Certificateholder's  returns and  adjustments  of
items not related to the income and losses of the Trust.


                                      -52-

<PAGE>



         Tax Consequences to Foreign Certificateholders. It is not clear whether
the Trust would be considered to be engaged in a trade or business in the United
States for  purposes  of Federal  withholding  taxes  with  respect to  non-U.S.
persons because there is no clear authority  dealing with that issue under facts
substantially  similar to those  described  herein.  Although it is not expected
that the Trust would be engaged in a trade or business in the United  States for
such  purposes,  the Trust  will  withhold  as if it were so engaged in order to
protect the Trust from possible  adverse  consequences of a failure to withhold.
The Trust  expects to  withhold  on the  portion of its  taxable  income that is
allocable to foreign Certificateholders pursuant to Section 1446 of the Code, as
if such income were effectively connected to a U.S. trade or business, at a rate
of 35% for foreign  holders that are taxable as  corporations  and 39.6% for all
other  foreign  holders.  Subsequent  adoption  of Treasury  regulations  or the
issuance of other administrative  pronouncements may require the Trust to change
its withholding  procedures.  In determining a holder's  nonforeign  status, the
Trust may rely on IRS Form W-8,  IRS Form W-9 or the holder's  certification  of
nonforeign status signed under penalties of perjury.

         Each  foreign  holder  might be required to file a U.S.  individual  or
corporate  income  tax return  and pay U.S.  income  tax on the amount  computed
therein (including, in the case of a corporation, the branch profits tax) on its
share of accruals of guaranteed  payments and the Trust's  income.  Each foreign
holder must obtain a taxpayer identification number from the IRS and submit that
number to the Trust on Form W-8 in order to assure appropriate  crediting of the
taxes  withheld.  A foreign holder  generally would be entitled to file with the
IRS a claim for refund with respect to taxes  withheld by the Trust,  taking the
position  that no taxes  were due  because  the Trust was not  engaged in a U.S.
trade or business.  However,  the IRS may assert that additional  taxes are due,
and no assurance can be given as to the appropriate amount of tax liability.

         Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code. See "Tax Consequences to Holders of the Notes
- - Backup Withholding."


                              ERISA CONSIDERATIONS

The Prospectus Supplement for each Series of Securities will summarize,  subject
to the limitations discussed therein, considerations under ERISA relevant to the
purchase of such Securities by employee benefit plans and individual  retirement
accounts.

                              PLAN OF DISTRIBUTION

         CPS may sell  Securities  (i) through  underwriters  or  dealers:  (ii)
directly  to one or more  purchasers:  or  (iii)  through  agents.  The  related
Prospectus  Supplement in respect of a Series  offered hereby will set forth the
terms of the  offering of such  Securities,  including  the name or names of any
underwriters, the purchase price of such Securities and the proceeds to CPS from
such sale, any underwriting discounts and other items constituting underwriters'
compensation,  any  initial  offering  price and any  discounts  or  concessions
allowed or  reallowed  or paid to dealers.  Only  underwriters  so named in such
Prospectus  Supplement shall be deemed to be underwriters in connection with the
Securities offered thereby.

         Subject  to the  terms  and  conditions  set  forth in an  underwriting
agreement (an "Underwriting  Agreement") to be entered into with respect to each
Series of Securities,  CPS will agree to sell to each of the underwriters  named
therein and in the related Prospectus Supplement, and each of such underwriters

                                      -53-

<PAGE>



will  severally  agree to purchase from CPS, the principal  amount of Securities
set  forth  therein  and  in  the  related  Prospectus  Supplement  (subject  to
proportional  adjustment  on the terms and  conditions  set forth in the related
Underwriting  Agreement in the event of an increase or decrease in the aggregate
amount of Securities offered hereby and by the related Prospectus Supplement).

         In each Underwriting  Agreement,  the several  underwriters will agree,
subject to the terms and  conditions  set forth  therein,  to  purchase  all the
Securities  offered  hereby and by the related  Prospectus  Supplement if any of
such  Securities  are purchased.  In the event of a default by any  underwriter,
each  Underwriting  Agreement  will  provide  that,  in  certain  circumstances,
purchase  commitments of the nondefaulting  underwriters may be increased or the
Underwriting Agreement may be terminated.

         Each  Underwriting  Agreement  will provide that CPS will indemnify the
related  underwriters  and, in certain limited  circumstances,  the underwriters
will indemnify CPS against certain liabilities,  including liabilities under the
Securities Act of 1933, as amended.

         The place and time of delivery for any Series of  Securities in respect
of which this  Prospectus  is  delivered  will be set forth in the  accompanying
Prospectus Supplement.

                                 LEGAL OPINIONS

         Certain legal matters relating to the issuance of the Securities of any
Series, including certain federal and state income tax consequences with respect
thereto and certain  Bankruptcy  matters,  will be passed upon by Mayer, Brown &
Platt, New York, New York, or other counsel specified in the related  Prospectus
Supplement.

                              FINANCIAL INFORMATION

         Certain  specified  Trust Assets will secure each Series of Securities,
no  Trust  will  engage  in any  business  activities  or  have  any  assets  or
obligations  prior  to  the  issuance  of  the  related  Series  of  Securities.
Accordingly,  no financial  statements  with respect to any Trust Assets will be
included in this Prospectus or in the related Prospectus Supplement.

         A Prospectus  Supplement  may contain the  financial  statements of the
related Credit Enhancer, if any.

         No dealer,  salesperson or other person has been authorized to give any
information  or to make any  representation  not  contained  in this  Prospectus
Supplement  or the  Prospectus  and,  if  given  or made,  such  information  or
representation  must not be relied upon as having been  authorized by the Seller
or the  Underwriters.  This  Prospectus  Supplement  and the  Prospectus  do not
constitute  an  offer  to sell or a  solicitation  of an offer to buy any of the
securities  offered  hereby  in any  jurisdiction  to any  person  to whom it is
unlawful to make such offer in such  jurisdiction.  Neither the delivery of this
Prospectus Supplement or the Prospectus nor any sale made hereunder shall, under
any circumstances, create any implication that the information herein is correct
as of any time subsequent to the date hereof or that there has been no change in
the affairs of the Trust or the Receivables since such date.



                                      -54-

<PAGE>



         UNTIL  (90 DAYS  AFTER  THE DATE OF THIS  PROSPECTUS  SUPPLEMENT),  ALL
DEALERS EFFECTING  TRANSACTIONS IN THE CERTIFICATES DESCRIBED IN THIS PROSPECTUS
SUPPLEMENT,  WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION,  MAY BE REQUIRED
TO DELIVER THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS. THIS IS IN ADDITION TO
THE  OBLIGATION  OF  DEALERS  TO  DELIVER  THIS  PROSPECTUS  SUPPLEMENT  AND THE
PROSPECTUS  WHEN  ACTING  AS  UNDERWRITERS  AND WITH  RESPECT  TO  THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.




   
                                      $[ ]
                       CPS AUTO RECEIVABLES TRUST 1997- 3
    
                     [ ]% ASSET-BACKED CERTIFICATES, CLASS A
                              CPS RECEIVABLES CORP.
                                    (SELLER)
                        CONSUMER PORTFOLIO SERVICES, INC.
                                   (SERVICER)






                              PROSPECTUS SUPPLEMENT





   
                            PAINEWEBBER INCORPORATION


                          BLACK DIAMOND SECURITIES, LLC
    





                                     , 1997


                                      -55-

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

   
Prospectus Supplement......................................................2
Available Information......................................................2
Incorporation of Certain Documents by Reference............................3
Reports to Securityholders.................................................3
Summary of Terms...........................................................4
Risk Factors............................................................. 15
 The Issuers............................................................. 22
 The Trust Assets........................................................ 22
Acquisition of Receivables by the Seller................................. 23
 The Receivables......................................................... 24
 CPS's Automobile Contract Portfolio..................................... 27
Pool Factors............................................................. 27
Use of Proceeds.......................................................... 28
 The Seller and Cps...................................................... 28
 The Trustee............................................................. 29
Description of the Securities............................................ 29
Description of the Trust Documents....................................... 35
Certain Legal Aspects of the Receivables................................. 43
Federal Income Tax Consequences.......................................... 47
 ERISA Considerations.................................................... 55
Plan of Distribution..................................................... 55
Legal Opinions........................................................... 55
Financial Information.................................................... 56
Index of Terms......................................................... ...i
    



                                       -i-

<PAGE>




                                 INDEX OF TERMS

   
Accrual Securities........................................................ 8
Actuarial Receivables.................................................... 25
Affiliate Purchase Agreement......................................... 23, 35
Affiliated Originator................................................ 10, 27
APR               ....................................................... 25
Buyer's Guide     ....................................................... 46
cash sale differential................................................... 46
Cede              ....................................................... 11
CEDEL Participants................................................... 31, 33
Certificateholders....................................................... 39
Certificates      .....................................................1,  4
chattel paper     ....................................................... 19
Class             .........................................................1
clearing agency   ....................................................... 31
clearing corporation..................................................... 31
Closing Date      ................................................... 10, 35
Collection Account....................................................... 36
Collection Period .........................................................6
Contracts         ....................................................1,  27
Cooperative       ....................................................... 33
CPS               .........................................................4
Credit Enhancement....................................................... 21
Credit Enhancer   ....................................................... 21
Cutoff Date       ....................................................... 10
Dealer Agreements ....................................................... 22
Dealers           ....................................................... 22
Definitive Securities.................................................... 34
Depositaries      ....................................................... 31
Direct Participants...................................................... 21
Distribution Account..................................................... 36
DTC               ....................................................... 11
Eligible Deposit Account................................................. 37
Eligible Institution..................................................... 37
Eligible Investments..................................................... 36
ERISA             ....................................................... 13
Euroclear Operator....................................................... 33
Euroclear Participants................................................... 33
Event of Default  ....................................................... 34
Exchange Act      ....................................................3,  13
Federal Tax Counsel.............................................. 13, 47, 48
Financed Vehicles ....................................................1,  10
FTC Rule          ....................................................... 46
Funding Period    ....................................................... 10
Holder-in-Due-Course..................................................... 46
IFC's             ....................................................... 27
Indenture         .........................................................5
Indenture Trustee .........................................................5
    

                                       -i-

<PAGE>


                             INDEX OF TERMS (cont.)

   
Indirect Participants................................................ 21, 31
Initial Receivables...................................................... 11
Insolvency Event  ....................................................... 41
Insolvency Laws   ....................................................... 18
Interest Rate     .....................................................2,  7
Investment Earnings...................................................... 36
Investment Income ....................................................... 11
Issuer            .................................................1, 4,  22
Lock-Box Account  ....................................................... 38
Lock-Box Processor....................................................... 38
national statistical rating organizations................................ 13
Noteholders       ....................................................... 39
Notes             .....................................................1,  4
Obligors          ....................................................... 22
Participants      ....................................................... 31
Payment Date      .........................................................6
Policy            .........................................................1
Pool Balance      ....................................................... 28
Pool Factor       ....................................................... 27
Post Office Box   ....................................................... 38
Pre-Funded Amount ....................................................... 10
Pre-Funding Account...................................................... 10
prepayment        ....................................................... 15
Prospectus Supplement......................................................1
Purchase Agreement....................................................... 23
Purchase Amount   ....................................................... 24
Rating Agencies   ....................................................... 13
Receivables       .....................................................1,  9
Receivables Pool  ....................................................... 22
Record Date       .........................................................6
Registration Statement.....................................................2
Relief Act        ....................................................... 21
Residual Interest ........................................................ 9
Rule of 78's      ....................................................... 25
Rule of 78's Receivables................................................. 25
Rules             ....................................................... 32
Sale and Servicing Agreement............................................. 23
Securities        .........................................................1
Securities Act    .........................................................2
Security Balance  ........................................................ 7
Securityholder    ....................................................6,  32
Securityholders   .........................................................6
Seller            .........................................................4
Senior Securities ........................................................ 8
Series            ....................................................1,  29
Servicer          ......................................................1, 4
Servicer Default  ....................................................... 41
    

                                      -ii-

<PAGE>


                             INDEX OF TERMS (cont.)
   
Servicing Agreement........................................................5
Servicing Fee     ....................................................... 38
Simple Interest Receivables.............................................. 25
Sponsor           .........................................................4
Standby Servicer  ....................................................... 37
Strip Securities  .........................................................8
sub-prime         ....................................................... 15
Sub-Prime Borrowers...................................................... 27
Subordinate Securities.................................................... 8
Subsequent Receivables................................................... 10
Subsequent Transfer Date................................................. 17
Subservicer       .........................................................4
sum of monthly payments.................................................. 25
sum of periodic balances................................................. 25
Terms and Conditions..................................................... 34
The Receivables Pool..................................................... 17
Trust             ......................................................1, 4
Trust Accounts    ....................................................... 36
Trust Agreement   .........................................................4
Trust Assets      .....................................................1,  4
Trust Documents   ....................................................5,  35
Trustee           .........................................................5
Underwriting Agreement................................................... 55
    



                                      -iii-





                        CPS AUTO RECEIVABLES TRUST 199[ ]
                     [$ ] [ %] Class A-1 Asset Backed Notes

                     [$ ] [ %] Class A-2 Asset Backed Notes
                 [$ ] Floating Rate Class A-3 Asset Backed Notes
                     [[$ ] [ %] Class B Asset Backed Notes]

                         FORM OF UNDERWRITING AGREEMENT


                                       [ ]



                                  [UNDERWRITER]



Ladies and Gentlemen:

         CPS Receivables  Corp. (the  "Company"),  a California  corporation and
wholly-owned  subsidiary  of Consumer  Portfolio  Services,  Inc.,  a California
corporation ("CPS"), proposes to issue and sell to you in your capacities as the
Underwriter(s) (the "Underwriters"), $[ ] aggregate principal amount of CPS Auto
Receivables  Trust  199[-] [ ]% Asset  Backed  Notes,  Class A-1 (the "Class A-1
Notes"),  $[ ] aggregate  principal amount of [ ]% Asset Backed Notes, Class A-2
(the "Class A-2 Notes"),  $[ ] aggregate principal amount of Floating Rate Asset
Backed  Notes,  Class A-3 (the "Class A-3 Notes" and together with the Class A-1
Notes and the Class A-2 Notes [the "Notes") and $[ ] aggregate  principal amount
of [ ]% Asset Backed Notes,  Class B (the "Class B Notes" and, together with the
Class A Notes,] the "Notes").  The Notes will be issued by CPS Auto  Receivables
Trust 199[ ] (the "Trust") pursuant to the Indenture (the "Indenture")  dated as
of [ ],  199[ ] among  [the  Company],  and  Norwest  Bank  Minnesota,  National
Association,  as trustee (the "Indenture Trustee"). The assets of the Trust will
include, among other things, a pool of retail installment sale contracts and all
rights  and  obligations  thereunder  (collectively,  the  "Receivables"),  with
respect to Rule of 78's Receivables, all payments due thereunder after [ ], (the
"Cutoff  Date"),  with  respect to Simple  Interest  Receivables,  all  payments
received  thereunder  after the Cutoff Date,  security  interests in the new and
used  automobiles,  light trucks,  vans and minivans  securing the  Receivables,
certain bank accounts and the proceeds  thereof,  the Policy (for the benefit of
the Noteholders only) and the right of




<PAGE>



the Company to receive  certain  insurance  proceeds and certain other property,
all as more specifically described in the Sale and Servicing Agreement, dated as
of [ ], among [the Trust,  CPS, as servicer (in such capacity,  the  "Servicer")
the Company,  as Seller and [Norwest Bank Minnesota  National  Association],  as
trustee (the "Trustee").

         The Class A-1 Notes will be issued in an aggregate  principal amount of
$[ ] and will bear  interest  at an annual  rate  equal to [ ]% (the  "Class A-1
Interest  Rate").  The Class A-2 Notes will be issued in an aggregate  principal
amount  of $[ ] and will bear  interest  at an  annual  rate  equal to [ ]% (the
"Class A-2 Interest  Rate").  The Class A-3 Notes will be issued in an aggregate
principal  amount of $[ ] and will bear interest at a rate equal to  [one-month]
[two-month]  [three-month]  [six-month]  LIBOR [other] plus [ ]% (the "Class A-3
Interest  Rate").  The Class B Notes  will be issued in an  aggregate  principal
amount  of $[ ] and will bear  interest  at an  annual  rate  equal to [ ]% (the
"Class B Interest Rate"). The aggregate principal amount of the Notes will equal
[ %] of the  aggregate  principal  balance of the  Receivables  as of the Cutoff
Date.  Calculations  of interest  for each class of Notes will be in  accordance
with the provisions of the Sale and Servicing Agreement.

         [The Certificates will be issued in an aggregate principal amount of $[
] which is equal to [ %] of the aggregate  principal  balance of the Receivables
as of the Cutoff Date.  The  Certificates  will bear  interest at an annual rate
equal to [ ]% (the "Pass-Through Rate") in accordance with the provisions of the
Trust Agreement].

         To the extent not  otherwise  defined  herein,  capitalized  terms used
herein shall have the meanings  assigned to such terms in the  Indenture  or, if
not defined therein, in the Sale and Servicing Agreement.

         As the Underwriters,  each of you have advised the Company that (a) you
are  authorized  to enter into this  Agreement  and (b) each of you is  willing,
acting severally and not jointly,  to purchase the aggregate principal amount of
the Notes set forth opposite your respective names in Schedule I hereto.

         In consideration of the mutual  agreements  contained herein and of the
interests of the parties in the transactions  contemplated  hereby,  the parties
hereto agree as follows:

1.       REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

         The Company, with respect to the Company, and CPS, with respect to CPS,
and Samco,  with  respect to Samco,  and both the  Company  and CPS in all other
instances, each represents and warrants to, and agrees with each Underwriter, as
of the date hereof and as of the Issuance, that:

         (a) CPS has filed with the  Securities  and  Exchange  Commission  (the
"Commission")  a  registration  statement  on Form  S-3  (File  No.  333-25301),
including a Base

                                       -2-



<PAGE>



Prospectus,  for  registration  of the  offering and sale of the Notes under the
Securities  Act of  1933,  as  amended  (the  "1933  Act"),  and the  rules  and
regulations  (the "1933 Act  Regulations")  of the Commission  thereunder  which
conforms with the requirements of the 1933 Act and the 1933 Act Regulations. CPS
has complied with the conditions for the use of a Registration Statement on Form
S-3.  CPS may have  filed with the  Commission  one or more  amendments  to such
Registration Statement,  and may have used a Preliminary Final Prospectus,  each
of which has been previously furnished to each of the Underwriters. The offering
of the Notes is a Delayed  Offering and,  although the Base  Prospectus  may not
include all the information  with respect to the Notes and the offering  thereof
required  by the 1933 Act and the 1933 Act  Regulations  to be  included  in the
Final Prospectus,  the Base Prospectus includes all such information required by
the 1933  Act and the 1933 Act  Regulations  to be  included  therein  as of the
Effective Date. The Company will hereafter file with the Commission  pursuant to
Rules 415 and 424(b), a final supplement to the Base Prospectus  relating to the
Notes and the offering  thereof.  As filed,  such final supplement shall include
all required information with respect to the Notes and, except to the extent the
Underwriters shall agree in writing to any modification thereof, shall be in all
substantive  respects in the form furnished to each of the Underwriters prior to
the Execution Time or, to the extent not completed at the Execution Time,  shall
be in such form with only such specific additional information and other changes
(beyond  that  contained  in the  Base  Prospectus  and  any  Preliminary  Final
Prospectus)  as the Company has advised each of the  Underwriters,  prior to the
Execution Time, will be included or made therein.

         (b) On the Effective Date, the Registration  Statement did or will, and
when the Final  Prospectus is first filed (if required) in accordance  with Rule
424(b) and on the Closing  Date (as defined  below),  the Final  Prospectus  (as
supplemented  and amended as of the Closing  Date) will,  comply in all material
respects  with  the  applicable  requirements  of the  1933  Act,  the  1933 Act
Regulations,  the Securities  Exchange Act of 1934, as amended (the "1934 Act"),
and the rules and regulations  thereunder (the "1934 Act  Regulations");  on the
Effective  Date,  the  Registration  Statement  did not or will not  contain any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary in order to make the  statements  therein not
misleading;  and, on the  Effective  Date,  the Final  Prospectus,  if not filed
pursuant  to Rule  424(b),  did not or will not,  and on the date of any  filing
pursuant  to Rule  424(b) and on the  Closing  Date,  the Final  Prospectus  (as
supplemented  and amended in the case of the Closing Date) will not, include any
untrue  statement of a material fact or omit to state a material fact  necessary
in order to make the statements therein not misleading;  provided, however, that
each of CPS and the Company  makes no  representations  or  warranties as to the
information contained in or omitted from the Registration Statement or the Final
Prospectus  (or any  amendment or  supplement  thereto) in reliance  upon and in
conformity  with  information  specified in Section 9(b) furnished in writing to
the Company by or on behalf of any Underwriter specifically for inclusion in the
Registration  Statement or the Final  Prospectus (or any supplement or amendment
thereto) or the  information  regarding  the Insurer set forth under the heading
"THE  INSURER"  in  or  incorporated  by  reference  in  the  Preliminary  Final
Prospectus and the Final Prospectus.


                                       -3-



<PAGE>



         (c) The terms which follow, when used in this Agreement, shall have the
meanings indicated.

                  "Base  Prospectus"  shall mean the  prospectus  referred to in
         Section  1(a) hereof  contained  in the  Registration  Statement at the
         Effective Date.

                  "Delayed  Offering"  shall  mean  the  offering  of the  Notes
         pursuant  to Rule  415  which  does not  commence  promptly  after  the
         effective date of the Registration Statement, with the result that only
         information  required  pursuant  to Rule 415 need be  included  in such
         Registration  Statement at the  effective  date thereof with respect to
         the Notes.

                  "Effective  Date"  shall mean each date that the  Registration
         Statement and any post-effective  amendment(s) thereto became or become
         effective  and each  date  after the date  hereof  on which a  document
         incorporated by reference in the Registration Statement is filed by the
         Company.

                  "Execution  Time"  shall  mean the date  and  time  that  this
         Agreement is executed and delivered by the parties hereto.

                  "Final  Prospectus"  shall  mean  the  prospectus   supplement
         relating to the Notes that is first filed pursuant to Rule 424(b) under
         the  1933  Act  after  the  Execution  Time,  together  with  the  Base
         Prospectus.

                  "Preliminary  Final  Prospectus"  shall  mean any  preliminary
         prospectus  supplement to the Base Prospectus which describes the Notes
         and the  offering  thereof  and is used  prior to  filing  of the Final
         Prospectus.

                  "Prospectus"  shall mean,  collectively,  the Base Prospectus,
         any Preliminary Final Prospectus and the Final Prospectus.

                  "Registration  Statement"  shall  mean  (i)  the  Registration
         Statement  referred to in Section 1(a) hereof,  including all documents
         incorporated therein by reference,  exhibits,  financial statements and
         notes thereto and related schedules and other statistical and financial
         data and information included therein, as amended at the Execution Time
         (or, if not  effective at the  Execution  Time, in the form in which it
         shall become effective); (ii) in the event any post-effective amendment
         thereto becomes  effective prior to the Closing Date, such Registration
         Statement  as so  amended;  and  (iii) in the  event  any  Rule  462(b)
         Registration  Statement  becomes  effective  prior to the Closing Date,
         such  Registration   Statement  as  so  modified  by  the  Rule  462(b)
         Registration Statement,  from and after the effectiveness thereof. Such
         term shall  include  any Rule 430A  Information  deemed to be  included
         therein at the Effective Date as provided by Rule 430A.


                                       -4-



<PAGE>



                  "Rule 415", "Rule 424", "Rule 430A" and "Regulation S-K" refer
         to such rules or regulation under the 1933 Act.

                  "Rule 430A Information"  means information with respect to the
         Notes  and the  offering  thereof  permitted  to be  omitted  from  the
         Registration Statement when it becomes effective pursuant to Rule 430A.

                  "Rule  462(b)  Registration  Statement"  means a  Registration
         Statement  filed pursuant to Rule 462(b) under the 1933 Act relating to
         the  offering   covered  by  the   Registration   Statement  (File  No.
         333-25301).

         Any  reference   herein  to  the  Registration   Statement,   the  Base
Prospectus,  any Preliminary  Final  Prospectus or the Final Prospectus shall be
deemed to refer to and include the documents  incorporated by reference  therein
pursuant to Item 12 of Form S-3 which were filed under the 1934 Act on or before
the Effective Date of the  Registration  Statement or the issue date of the Base
Prospectus,  any Preliminary  Final Prospectus or the Final  Prospectus,  as the
case may be;  and any  reference  herein to the terms  "amend",  "amendment"  or
"supplement"  with respect to the Registration  Statement,  the Base Prospectus,
any  Preliminary  Final  Prospectus or the Final  Prospectus  shall be deemed to
refer to and  include  the filing of any  document  under the 1934 Act after the
Effective  Date of the  Registration  Statement  or the  issue  date of the Base
Prospectus,  any Preliminary  Final Prospectus or the Final  Prospectus,  as the
case may be, deemed to be incorporated therein by reference.

         (d)  Each of the  Company  and  CPS is a  corporation  duly  organized,
validly  existing and in good standing under the laws of the State of California
and is duly  qualified  to transact  business as a foreign  corporation  in each
jurisdiction in which it is required to be so qualified and in which the failure
to so qualify,  taken in the aggregate,  would have a material adverse effect on
it.

         (e) Samco Acceptance  Corp.  ("Samco") is a corporation duly organized,
validly  existing  and in good  standing  under the laws of Delaware and is duly
qualified to transact business as a foreign  corporation in each jurisdiction in
which it is  required  to be so  qualified  and in which  failure to so qualify,
taken in the aggregate, would have a material adverse affect on it.

         (f) Since the respective dates as of which  information is given in the
Registration Statement and the Final Prospectus, there has not been any material
adverse change,  or any development which could reasonably be expected to result
in  a  material  adverse  change,  in  or  affecting  the  financial   position,
shareholders'  equity or results of operations  of the Company,  CPS or Samco or
the Company's or CPS's or Samco's ability to perform its obligations  under this
Agreement,  the  Indenture,  the  Trust  Agreement  or the  Sale  and  Servicing
Agreement or any of the other Basic Documents (as defined below),  other than as
set forth or incorporated by reference in the  Registration  Statement or as set
forth in the Final Prospectus.

                                       -5-



<PAGE>



         (g) Except  for the  registration  of the Notes  under the 1933 Act and
such consents, approvals, authorizations, registrations or qualifications as may
be required under the 1934 Act and applicable  State securities or Blue Sky laws
in  connection  with  the  purchase  and   distribution  of  the  Notes  by  the
Underwriters  or the filing  requirements  of Rule 430A or Rule 424(b) under the
1933 Act, no consent,  approval,  authorization  or order of or  declaration  or
filing with any  governmental  authority is required for the issuance or sale of
the Notes or the  consummation  of the other  transactions  contemplated by this
Agreement  or the  Sale  and  Servicing  Agreement  or any  of the  other  Basic
Documents,  except  such as have been duly made or  obtained  or as will be duly
made or obtained on or before the Closing Date.

         (h) The Commission has not issued an order preventing or suspending the
use of any  Prospectus  relating  to the  proposed  offering  of the Notes,  nor
instituted  proceedings for that purpose.  The Registration  Statement contains,
and the Final  Prospectus  together with any amendments or  supplements  thereto
will contain,  all  statements  which are required to be stated  therein by, and
will conform to, the requirements of the 1933 Act and the 1933 Act Regulations.

         (i) The documents (other than the financial  statements of the Insurer,
as to  which  no  representation  is  made  by  CPS or the  Company)  which  are
incorporated by reference in the Registration Statement and the Final Prospectus
or from which information is so incorporated by reference,  as of the dates they
were filed with the  Commission,  complied  in all  material  respects  with the
requirements  of the 1933 Act,  the 1933 Act  Regulations,  the 1934 Act and the
1934 Act Regulations, as applicable, and any documents so filed and incorporated
by reference  subsequent to the Effective  Date shall,  when they are filed with
the Commission,  conform in all material  respects with the  requirements of the
1934 Act and the 1934 Act Regulations.

         (j) Each of the Company,  CPS and Samco  confirms as of the date hereof
that it is in  compliance  with all  provisions of Section 1 of Laws of Florida,
Chapter  92-198,  An Act Relating to Disclosure of doing Business with Cuba, and
each of the Company,  CPS and Samco further agrees that if it commences engaging
in business with the government of Cuba or with any person or affiliate  located
in Cuba  after  the  date  the  Registration  Statement  becomes  or has  become
effective  with the  Commission  or with the Florida  Department  of Banking and
Finance  (the  "Department"),  whichever  date is later,  or if the  information
included in the Final Prospectus, if any, concerning either the Company's, CPS's
or Samco's  business  with Cuba or with any person or affiliate  located in Cuba
changes in any material way, each of the Company, CPS and Samco, as the case may
be,  will  provide  the  Department  notice  of  such  business  or  change,  as
appropriate, in a form acceptable to the Department.

         (k) All representations and warranties of the Company and CPS and Samco
contained in each of the Basic Documents, including this Agreement, will be true
and correct in all material  respects when  delivered and as of the Closing Date
and are hereby

                                                      -6-



<PAGE>



incorporated  by reference  as if each such  representation  and  warranty  were
specifically made herein.

         (l) Each of the Company and CPS and Samco has full power and  authority
(corporate  and  other) to enter into and  perform  its  obligations  under this
Agreement, the Indenture, the Trust Agreement, the Sale and Servicing Agreement,
the  CPS  Purchase  Agreement,  the  Samco  Purchase  Agreement,  the  Insurance
Agreement,  the  Indemnification  Agreement,  the Spread Account Agreement,  the
Lock-Box Agreement and the Servicing  Assumption  Agreement  (collectively,  the
"Basic Documents"),  and to consummate the transactions  contemplated hereby and
thereby.

         (m) On or before the Closing Date,  the direction by the Company to the
Indenture  Trustee to  authenticate  the Notes will have been duly authorized by
the Company, the Notes will have been duly executed and delivered by the Company
and,  when  authenticated  by the  Indenture  Trustee  in  accordance  with  the
Indenture and delivered  and paid for pursuant to this  Agreement,  will be duly
issued and will entitle the holder thereof to the benefits and security afforded
by the  Indenture,  subject as to the  enforcement of remedies (x) to applicable
bankruptcy,  insolvency,  reorganization,  moratorium,  and other  similar  laws
affecting  creditors'  rights generally and (y) to general  principles of equity
(regardless  of whether the  enforcement  of such  remedies is  considered  in a
proceeding in equity or at law).

         (n) This  Agreement and each Basic Document to which the Company or CPS
or Samco is a party has been duly authorized,  executed and delivered by each of
the  Company  and CPS and Samco,  as  applicable,  and  constitutes  a valid and
binding  agreement  of each of the  Company  and CPS and Samco,  as  applicable,
enforceable  against the Company and CPS and Samco in accordance with its terms,
subject  as to  the  enforcement  of  remedies  (x)  to  applicable  bankruptcy,
insolvency,  reorganization,   moratorium,  and  other  similar  laws  affecting
creditors' rights generally,  (y) to general principles of equity (regardless of
whether the enforcement of such remedies is considered in a proceeding in equity
or at law) and (z) with respect to rights of indemnity under this Agreement,  to
limitations of public policy under applicable securities laws.

         (o) None of the Company,  CPS or Samco is in breach or violation of its
Articles of Incorporation or Charter, as applicable, or By-Laws or in default in
the  performance  or  observance  of any credit or security  agreement  or other
agreement or instrument to which it is a party or by which it or its  properties
may be bound, or in violation of any applicable law, statute,  regulation, order
or ordinance of any governmental body having  jurisdiction over it, which breach
or violation would have a material  adverse effect on the ability of the Company
or CPS or Samco to perform its  obligations  under any of the Basic Documents or
the Notes.

         (p) The  issuance and delivery of the Notes,  the  consummation  of any
other of the  transactions  contemplated  herein or in the Indenture,  the Trust
Agreement,  the  Sale  and  Servicing  Agreement  or in any of the  other  Basic
Documents or the fulfillment of the terms

                                                      -7-



<PAGE>



of this Agreement, the Indenture, the Trust Agreement, or the Sale and Servicing
Agreement or any of the other Basic  Documents,  subject to the  registration of
the  Notes  under  the 1933 Act and such  consents,  approvals,  authorizations,
registrations  or  qualifications  as may be  required  under  the  1934 Act and
applicable State securities or Blue Sky laws in connection with the purchase and
distribution of the Notes by the Underwriters or the filing requirements of Rule
430A or Rule  424(b)  under the 1933 Act, do not and will not  conflict  with or
violate any term or provision of the Articles of  Incorporation  or Charter,  as
applicable,  or By-Laws of the Company or CPS or Samco,  any  statute,  order or
regulation  applicable  to the Company or CPS or Samco of any court,  regulatory
body,  administrative  agency or governmental body having  jurisdiction over the
Company  or CPS or Samco  and do not and will not  conflict  with,  result  in a
breach or  violation or the  acceleration  of or  constitute a default  under or
result in the creation or imposition of any lien, charge or encumbrance upon any
of the property or assets of the Company or CPS or Samco (other than in favor of
the Indenture Trustee, the Indenture Trustee or as otherwise permitted under the
Indenture  or the Sale and  Servicing  Agreement)  pursuant  to the terms of any
indenture,  mortgage,  deed of  trust,  loan  agreement  or other  agreement  or
instrument  to which  the  Company  or CPS or  Samco is a party or by which  the
Company or CPS or Samco may be bound or to which any of the  property  or assets
of the Company or CPS or Samco may be subject except for conflicts,  violations,
breaches,  accelerations  and defaults which would not,  individually  or in the
aggregate,  be  materially  adverse to the Company or CPS or Samco or materially
adverse  to the  transactions  contemplated  by  this  Agreement  or  the  Basic
Documents.

         (q) Any taxes, fees and other  governmental  charges due on or prior to
the Closing Date (including, without limitation, sales taxes) in connection with
the execution, delivery and issuance of this Agreement, the Indenture, the Trust
Agreement,  the Sale and Servicing Agreement,  the other Basic Documents and the
Notes have been or will have been paid at or prior to the Closing Date.

         (r) The  Receivables  are  chattel  paper  as  defined  in the  Uniform
Commercial Code as in effect in the State of California.

         (s) Under generally accepted accounting principles, CPS will report its
transfer  of the CPS  Receivables  to the Company  pursuant to the CPS  Purchase
Agreement  as a sale of the CPS  Receivables,  Samco will report its transfer of
the Samco Receivables to the Company pursuant to the Samco Purchase Agreement as
a sale of the Samco  Receivables and the Company will report its transfer of the
Receivables  to the  Indenture  Trustee  pursuant to the  Pooling and  Servicing
Agreement  as a sale of the  Receivables.  Each of CPS and the  Company has been
advised by [ ], Certified Public Accountants, that the transfers pursuant to the
CPS Purchase  Agreement and the Samco  Purchase  Agreement will be so classified
under generally accepted accounting  principles in accordance with Statement No.
77 of  the  Financial  Accounting  Standards  Board  (December  1983)  and  with
Statement No. 125 of the Financial Accounting Standards Board (June 1996).


                                                      -8-



<PAGE>



         (t)  Pursuant  to the CPS  Purchase  Agreement  and the Samco  Purchase
Agreement,  CPS and Samco  are  transferring  to the  Company  ownership  of the
Receivables,  the  security  interests  in the  Financed  Vehicles  securing the
Receivables,  certain other property related to the Receivables and the proceeds
of each of the foregoing  (collectively,  the "Trust Assets"),  and, immediately
prior to the transfer  thereof to the Trust,  the Company will be the sole owner
of all right,  title and interest in, and has good and marketable  title to, the
Receivables  and the other Trust Assets.  The assignment of the  Receivables and
the  other  Trust  Assets,  including  all the  proceeds  thereof,  to the Trust
pursuant to the Sale and Servicing  Agreement,  vests in the Trust all interests
which  are  purported  to be  conveyed  thereby,  free and  clear of any  liens,
security interests or encumbrances.

         (u) Immediately  prior to the transfer of the Receivables to the Trust,
the Company's  interest in the Receivables  and the proceeds  thereof shall have
been  perfected,   UCC-1  financing  statements  (the  "Financing   Statements")
evidencing (i) the transfer of the CPS Receivables to the Seller shall have been
filed in the Office of the Secretary of State of the State of  California,  (ii)
the transfer of the Samco Receivables to the Seller shall have been filed in the
Office of the Secretary of State of the State of Texas and (iii) the transfer of
the  Receivables  to the  Trust  shall  have  been  filed in the  Office  of the
Secretary of State of the State of  California  and there shall be no unreleased
statements  affecting the Receivables filed in either such office other than the
Financing Statements.  If a court concludes that the transfer of the Receivables
from the Company to the Trust is a sale,  then the  interest of the Trust in the
Receivables,  the other Trust Assets and the proceeds thereof, will be perfected
by virtue of the  Financing  Statements  having  been filed in the office of the
Secretary of State of the State of  California.  If a court  concludes that such
transfer is not a sale,  the Sale and Servicing  Agreement and the  transactions
contemplated  thereby  constitute a grant by the Company to the Trust of a valid
security  interest in the  Receivables,  the other Trust Assets and the proceeds
thereof,  which  security  interest will be perfected by virtue of the Financing
Statements  having  been  filed in the office of the  Secretary  of State of the
State of  California.  No filing or other  action,  other than the filing of the
Financing Statements in the offices of the Secretaries of State of the States of
California  and Texas  referred to above and the  execution  and delivery of the
Sale and  Servicing  Agreement,  is  necessary  to perfect  the  interest or the
security  interest  of the Trust in the  Receivables  and the  proceeds  thereof
against third parties.

         (v) The  Indenture  is not  required  to be  qualified  under the Trust
Indenture Act.

         (w) None of the  Company,  CPS,  Samco or the Trust is  required  to be
registered as an "investment company" under the Investment Company Act.

2.       PURCHASE, SALE AND DELIVERY OF THE NOTES.

         Subject  to  the  terms  and   conditions  and  in  reliance  upon  the
representations,  warranties and covenants  herein set forth, the Company agrees
to sell to each  Underwriter,  and each  Underwriter  agrees,  severally and not
jointly, to purchase from the Company the

                                                      -9-



<PAGE>



initial principal amount of the Notes set forth opposite such Underwriter's name
in  Schedule  I hereto,  at the  purchase  price  equal to [ ]% of such  initial
principal amount.

         The Company will  deliver  against  payment of the  purchase  price the
Notes in the form of one or more permanent  global Notes in definitive form (the
"Global  Notes")  deposited  with the  Indenture  Trustee as  custodian  for The
Depository  Trust Company  ("DTC") and  registered in the name of Cede & Co., as
nominee for DTC.  Interests in any Global Notes will be held only in  book-entry
form  through DTC except in the  limited  circumstances  described  in the Final
Prospectus.  Payment  for the  Notes  will be made by the  Underwriters  by wire
transfer  of  same  day  funds  to  an  account  previously  designated  to  the
Underwriters  by the  Company  at the  offices  of  Mayer,  Brown & Platt,  1675
Broadway, New York, New York 10019, at 9:30 a.m. (New York time) on [ ], 199[ ],
or at such other time as is mutually  agreed (such time being herein referred to
as the "Closing Date") against delivery of the Global Notes  representing all of
the Notes.  The Global  Notes will be made  available  for checking at the above
office of Mayer, Brown & Platt at least 24 hours prior to the Closing Date.

         As used herein,  "business day" means a day on which the New York Stock
Exchange  is open for trading  and on which  banks in New York,  California  and
Minnesota are open for business and are not permitted by law or executive  order
to be closed.

3.       OFFERING BY THE UNDERWRITERS.

         The Company is advised by the Underwriters  that they propose to make a
public offering of the Notes, as set forth in the Final Prospectus, from time to
time  as and  when  the  Underwriters  deem  advisable  after  the  Registration
Statement becomes  effective.  The Company agrees that the Underwriters may, but
are not obligated to, make a market in the Notes and that any such market making
by an Underwriter may be discontinued at any time in the sole discretion of such
Underwriter.

4.       COVENANTS OF THE COMPANY AND CPS.

         The  Company,  and CPS (if so  stated),  covenants  and agrees with the
several Underwriters that:

         (a) The  Company  will use its best  efforts to cause the  Registration
Statement, if not effective at the Execution Time, and any amendment thereto, to
become  effective  as soon  as  reasonably  practicable  thereafter  or,  if the
procedure in Rule 430A is followed,  prepare and timely file with the Commission
under Rule 424(b) a Final Prospectus containing  information  previously omitted
at the time of effectiveness of the Registration Statement in reliance upon Rule
430A. Prior to the termination of the offering of the Notes the Company will not
file any  amendment of the  Registration  Statement  or amendment or  supplement
(including the Final Prospectus or any Preliminary Final Prospectus) to the Base
Prospectus

                                                      -10-



<PAGE>



or any Rule 462(b)  Registration  Statement  unless the Company has furnished to
each of the Underwriters a copy for its review prior to filing and will not file
any such  proposed  amendment  or  supplement  to which any of the  Underwriters
reasonably objects and which is not in compliance with the 1933 Act Regulations.
The Company will  promptly  advise the  Underwriters  (i) when the  Registration
Statement,  if not effective at the Execution  Time, and any amendment  thereto,
shall have become effective; (ii) when the Final Prospectus,  and any supplement
thereto,  shall have been filed with the  Commission  pursuant  to Rule  424(b);
(iii) when,  prior to termination of the offering of the Notes, any amendment to
the Registration  Statement shall have been filed or become  effective;  (iv) of
any request by the Commission for any amendment of the Registration Statement or
supplement to the Final Prospectus or for any other additional information;  (v)
of the issuance by the Commission of any stop order suspending the effectiveness
of the  Registration  Statement or the  institution  of any  proceeding for that
purpose; and (vi) of the receipt by the Company of any notification with respect
to the suspension of the qualification of the Notes for sale in any jurisdiction
or the initiation of any  proceeding for such purpose.  The Company will use its
best efforts to prevent the issuance of any such stop order or the suspension of
any such  qualification  and,  if  issued  or  suspended,  to  obtain as soon as
possible the withdrawal thereof.

         (b) Prior to the filing thereof with the  Commission,  the Company will
submit to each of the  Underwriters,  for its approval after  reasonable  notice
thereof, such approval not to be unreasonably withheld or delayed, a copy of any
post-effective   amendment  to  the  Registration  Statement,  any  Rule  462(b)
Registration  Statement  proposed to be filed or a copy of any document proposed
to be filed  under the 1934 Act before the  termination  of the  offering of the
Notes by the Underwriters if such document would be deemed to be incorporated by
reference into the Registration Statement or Final Prospectus.

         (c)  The  Company   will   deliver  to,  or  upon  the  order  of,  the
Underwriters,  from  time to  time,  as many  copies  of any  Preliminary  Final
Prospectus as the Underwriters may reasonably request.  The Company will deliver
to, or upon the order of, the Underwriters  during the period when delivery of a
Final  Prospectus  is  required  under the 1933 Act, as many copies of the Final
Prospectus,  or as thereafter  amended or supplemented,  as the Underwriters may
reasonably  request.  The Company will deliver to the  Underwriters at or before
the  Closing  Date,  two signed  copies of the  Registration  Statement  and all
amendments  thereto including all exhibits filed therewith,  and will deliver to
the Underwriters such number of copies of the Registration  Statement (including
such number of copies of the exhibits  filed  therewith  that may  reasonably be
requested),  including  documents  filed  under  the 1934 Act and  deemed  to be
incorporated  by  reference  therein,  and of  all  amendments  thereto,  as the
Underwriters may from time to time reasonably request.

         (d) The Company will, and will cause the Trust to, comply with the 1933
Act, the 1933 Act Regulations,  the 1934 Act and the 1934 Act Regulations, so as
to permit the completion of the  distribution  of the Notes as  contemplated  in
this  Agreement  and the  Final  Prospectus.  If  during  the  period in which a
prospectus  is required by law to be  delivered by an  Underwriter  or dealer in
connection with the sale of any Notes, any event shall occur as a

                                                      -11-



<PAGE>



result of which, in the judgment of the Company or in the reasonable  opinion of
the  Underwriters,  it  becomes  necessary  to amend  or  supplement  the  Final
Prospectus  in  order  to make  the  statements  therein,  in the  light  of the
circumstances  existing  at the time the  Final  Prospectus  is  delivered  to a
purchaser,  not  misleading,  or,  if it is  necessary  at any  time to amend or
supplement the Final Prospectus to comply with any law or to file under the 1934
Act any document  which would be deemed to be  incorporated  by reference in the
Registration  Statement to comply with the 1933 Act or the 1934 Act, the Company
will  promptly  notify each of the  Underwriters  and will  promptly  either (i)
prepare and file,  or cause to be prepared  and filed,  with the  Commission  an
appropriate  amendment to the Registration  Statement or supplement to the Final
Prospectus or (ii) prepare and file, or cause to be prepared and filed, with the
Commission (at the expense of the Company) an appropriate  filing under the 1934
Act which shall be incorporated by reference in the Final Prospectus so that the
Final  Prospectus  as so amended or  supplemented  will not, in the light of the
circumstances  when it is so  delivered,  be  misleading,  or so that the  Final
Prospectus will comply with applicable law.

         (e) The Company will cooperate with the  Underwriters in endeavoring to
qualify  the  Notes  for  sale  under  the  laws  of such  jurisdictions  as the
Underwriters  may designate and will maintain such  qualifications  in effect so
long as required for the distribution of the Notes, except that the Company will
not be  obligated  to  qualify  the  Notes in any  jurisdiction  in  which  such
qualification  would  require the Company to qualify to do business as a foreign
corporation,  file a general  or  unlimited  consent  to  service  of process or
subject itself to taxation in any such  jurisdiction  to which it is not subject
and will arrange for the determination of the legality of the Notes for purchase
by  institutional  investors.  The Company will, from time to time,  prepare and
file such statements,  reports, and other documents as are or may be required to
continue such  qualifications in effect for so long a period as the Underwriters
may reasonably request for distribution of the Notes.

         (f) The  Company  shall  not  invest,  or  otherwise  use the  proceeds
received  by the  Company  from its sale of the  Notes in such a manner as would
require the Company, CPS or the Trust to register as an investment company under
the 1940 Act.

         (g)  Until  the  retirement  of the  Notes,  or until  such time as the
Underwriters shall cease to maintain a secondary market in the Notes,  whichever
occurs first, the Company will deliver to each Underwriter the annual statements
of compliance and the annual independent  certified public accountant's  reports
furnished  to the  Indenture  Trustee  pursuant  to the  Pooling  and  Servicing
Agreement, as soon as such statements and reports are furnished to the Indenture
Trustee.

         (h) The Company,  CPS and Samco shall, from the date hereof through and
including  the  Closing  Date,  furnish,  or  cause  to be  furnished,  or  make
available,  or cause to be made  available,  to each  Underwriter or its counsel
such  additional  documents  and  information  regarding  each of them and their
respective  affairs as each Underwriter may from time to time reasonably request
and which the Company, CPS or Samco possesses or

                                                      -12-



<PAGE>



can  acquire  without  unreasonable  effort or  expense,  including  any and all
documentation  requested in  connection  with such  Underwriter's  due diligence
efforts  regarding  information  in the  Registration  Statement  and the  Final
Prospectus and in order to evidence the accuracy or  completeness  of any of the
conditions contained in this Agreement;  and all actions taken by the Company or
CPS to authorize the sale of the Notes shall be reasonably  satisfactory in form
and substance to each Underwriter.

         (i) The Company  will cause the Trust to make  generally  available  to
Noteholders as soon as  practicable,  but no later than sixteen months after the
Effective Date, an earnings statement of the Trust covering a period of at least
twelve consecutive months beginning after such Effective Date and satisfying the
provisions  of  Section  11(a)  of  the  Act  (including  Rule  158  promulgated
thereunder).

         (j) So long as any of the  Notes  are  outstanding,  the  Company  will
furnish  to the  Underwriters  copies  of all  reports  or other  communications
(financial or otherwise) furnished or made available to Noteholders, and deliver
to the  Underwriters  during  such  period,  (i) as soon as they are  available,
copies of any  reports  and  financial  statements  filed by or on behalf of the
Trust or the Company with the Commission pursuant to the Securities Exchange Act
of 1934,  as  amended,  and (ii)  such  additional  information  concerning  the
business and financial  condition of the Company and CPS as the  Underwriter may
from time to time reasonably request.

         (k) On or before the Closing Date,  the Company and CPS and Samco shall
cause the respective  computer records of the Company and CPS and Samco relating
to the  Receivables  to be  marked  to show  the  Indenture  Trustee's  absolute
ownership  of the  Receivables,  and from and after the Closing Date neither the
Company nor CPS nor Samco shall take any action  inconsistent with the Indenture
Trustee's  ownership of such Receivables,  other than as expressly  permitted by
the Pooling and Servicing Agreement.

         (l) To the extent,  if any,  that the ratings  provided with respect to
the Notes by either of the Rating Agencies is conditional upon the furnishing of
documents or the taking of any other actions by the Company,  CPS or Samco,  CPS
shall,  or shall cause the Company or Samco to,  furnish such documents and take
any such other actions.

         (m) On the Closing Date, the Company and CPS shall cause the Insurer to
issue the Policy to the Indenture  Trustee for the benefit of the holders of the
Notes in form and substance satisfactory to each Underwriter.

5.       [RESERVED]


                                                      -13-



<PAGE>



6.       COSTS AND EXPENSES.

         The Company and CPS will pay upon receipt of a written request therefor
all costs,  expenses and fees incident to the  performance of the obligations of
the  Company  and CPS under this  Agreement  and will,  jointly  and  severally,
reimburse the Underwriters for all reasonable out-of-pocket expenses,  including
reasonable fees and disbursements of counsel,  reasonably incurred in connection
with  investigating,   marketing  and  proposing  to  market  the  Notes  or  in
contemplation  of  performing  the  Underwriters'   obligations   hereunder  and
including,  without limiting the generality of the foregoing, the following: (i)
accounting fees of the Company;  (ii) the fees and disbursements of Mayer, Brown
& Platt;  (iii) the cost of printing and  delivering to, or as requested by, the
Underwriters   copies  of  the   Registration   Statement,   Preliminary   Final
Prospectuses,  the Final Prospectus,  this Agreement, the listing application in
respect  of the Notes,  the Blue Sky  Survey,  if any,  and any  supplements  or
amendments thereto; (iv) the filing fees of the Commission; (v) any fees charged
by the Rating  Agencies for rating the Notes;  and (vi) the fees and expenses of
the Indenture  Trustee,  including the fees and disbursements of counsel for the
Indenture  Trustee,  in  connection  with the Notes,  the Pooling and  Servicing
Agreement  and the other Basic  Documents  to which the  Indenture  Trustee is a
party and the expenses,  including the fees and disbursements of counsel for the
Underwriters,  incurred in connection with the  qualification of the Notes under
State  securities or Blue Sky laws. If this  Agreement  shall not be consummated
because the  conditions in Section 7 hereof are not  satisfied,  or because this
Agreement  is  terminated  by each of the  Underwriters  pursuant  to Section 12
hereof  (other  than on the basis of a default by the  Underwriters  pursuant to
Section 10 hereof),  or by reason of any  failure,  refusal or  inability on the
part of the Company or CPS to perform any  undertaking  or satisfy any condition
of this  Agreement  or to comply with any of the terms  hereof on its part to be
performed,  unless such failure to satisfy said condition or to comply with said
terms be due to the default or omission of any Underwriter, then the Company and
CPS,  jointly and severally,  shall  reimburse the  Underwriters  for reasonable
out-of-pocket expenses,  including reasonable fees and disbursements of counsel,
reasonably incurred in connection with investigating, marketing and proposing to
market the Notes or in contemplation of performing their  obligations  hereunder
upon receipt of a written  request  therefor;  but the Company  shall not in any
event be liable to any of the  Underwriters  for  damages  on account of loss of
anticipated  profits  from the sale by them of the  Notes.  Except to the extent
expressly  set  forth  in  this  Section  6,  the  Underwriters  shall  each  be
responsible for their own costs and expenses, including the fees and expenses of
their counsel.

7.       CONDITIONS OF OBLIGATIONS OF THE UNDERWRITERS.

         The several obligations of the Underwriters to purchase and pay for the
Notes on the Closing Date are subject to the  accuracy in all material  respects
as of the Closing Date of the representations and warranties of the Company, CPS
and Samco contained herein, to the performance by the Company,  CPS and Samco of
their  respective  covenants  and  obligations  hereunder  and to the  following
additional conditions precedent:


                                                      -14-



<PAGE>



         (a) If the Registration Statement has not become effective prior to the
Execution Time,  unless the  Underwriters  agree in writing to a later time, the
Registration  Statement  will become  effective not later than (i) 5:30 p.m. New
York City time on the date of  determination of the public offering price of the
Notes,  if such  determination  occurred at or prior to 3:00 p.m.  New York City
time on such date or (ii)  12:00  noon New York City  time on the  business  day
following  the  day  on  which  the  public  offering  price  of the  Notes  was
determined, if such determination occurred after 3:00 p.m. New York City time on
such date; if filing of the Final  Prospectus,  or any  supplement  thereto,  is
required pursuant to Rule 424(b), the Final Prospectus, and any such supplement,
shall have been filed  within the  applicable  time period  prescribed  for such
filing  by Rule  424(b),  and  any  request  of the  Commission  for  additional
information (to be included in the  Registration  Statement or otherwise)  shall
have been disclosed to the  Underwriters  and complied with to their  reasonable
satisfaction.  No stop order  suspending the  effectiveness  of the Registration
Statement,  as  amended  from  time to  time,  shall  have  been  issued  and no
proceedings  for that purpose  shall have been taken or, to the knowledge of the
Company, shall be contemplated by the Commission and no injunction,  restraining
order,  or  order of any  nature  by a  Federal  or  state  court  of  competent
jurisdiction  shall have been issued as of the Closing Date which would  prevent
the issuance of the Notes.

         (b) On or prior to the  date of this  Agreement  and on or prior to the
Closing Date, each Underwriter shall have received a letter or letters, dated as
of [ ], and as of the  Closing  Date,  respectively,  of [ ],  Certified  Public
Accountants,  substantially  in the  form of the  drafts  to  which  each of the
Underwriters  has  previously   agreed  and  otherwise  in  form  and  substance
satisfactory to each Underwriter and
its counsel.

         (c) Subsequent to the execution and delivery of this  Agreement,  there
shall  not  have  occurred  (i)  any  change,  or any  development  involving  a
prospective  change, in or affecting  particularly the business or properties of
the Company,  CPS or any Affiliate of the Company or CPS which,  in the judgment
of each Underwriter,  materially  impairs the investment quality of the Notes or
the ability of CPS to act as Servicer or (ii) any  downgrading  in the rating of
any debt  securities  or preferred  stock of the Company,  CPS or any  Affiliate
thereof by any  "nationally  recognized  statistical  rating  organization"  (as
defined for purposes of Rule 436(g)  under the  Securities  Act),  or any public
announcement  that any such  organization  has under  surveillance or review its
rating of any debt  securities  or preferred  stock of the  Company,  CPS or any
Affiliate  thereof (other than an announcement  with positive  implications of a
possible  upgrading,  and no  implication  of a  possible  downgrading  of  such
rating);  (iii) any suspension or limitation of trading in securities  generally
on the New York Stock Exchange,  or any setting of minimum prices for trading on
such exchange,  or any suspension of trading of any securities of the Company or
CPS  or  any  Affiliate  of  the  Company  or  CPS  on  any  exchange  or in the
over-the-counter  market; (iv) any banking moratorium  declared by Federal,  New
York or  California  authorities;  or (v) any  outbreak or  escalation  of major
hostilities  in which the United States is involved,  any  declaration of war by
Congress or any other substantial national or international calamity,

                                                      -15-



<PAGE>



emergency  or  change  in  financial   markets  if,  in  the  judgment  of  each
Underwriter, the effect of any such outbreak, escalation, declaration, calamity,
emergency or change makes it  impractical  or inadvisable to market the Notes on
the terms and in the manner set forth in the Final Prospectus.

         (d) The Company,  CPS and Samco shall have furnished  each  Underwriter
with such  number of  conformed  copies of such  opinions,  Notes,  letters  and
documents as it may reasonably request.

         (e) On the  Closing  Date,  each of the Basic  Documents  and the Notes
shall have been duly authorized,  executed and delivered by the parties thereto,
shall be in full force and effect and no default shall exist thereunder, and the
Indenture  Trustee  shall have  received a fully  executed copy thereof or, with
respect to the Notes,  a conformed  copy  thereof.  The Basic  Documents and the
Notes  shall  be  substantially  in  the  forms  heretofore   provided  to  each
Underwriter.

         (f) Each Underwriter shall have received a certificate of the Indenture
Trustee, as to the due authorization,  execution and delivery of the Pooling and
Servicing Agreement by the Indenture Trustee.

         (g) Each Underwriter shall have received evidence  satisfactory to such
Underwriter  that the  Notes  have  been  rated  "Aaa" by  Moody's  and "AAA" by
Standard & Poor's.

         (h)      Each Underwriter shall have received from [
], special  counsel for CPS,  Samco and the Company,  opinions dated the Closing
Date, addressed to such Underwriter, in a form satisfactory to such Underwriter.

         (i) Each Underwriter  shall have received from [ ], special Federal tax
counsel for the Company,  an opinion dated the Closing  Date,  addressed to such
Underwriter,  with  respect  to the status of the Trust for  federal  income tax
purposes.

         (j) Each Underwriter shall have received from [ ], an opinion dated the
Closing Date, addressed to such Underwriter, with respect to the validity of the
Notes and such other related matters as such  Underwriter  shall require and the
Company or CPS shall have  furnished  or caused to be  furnished to such counsel
such documents as they may  reasonably  request for the purpose of enabling them
to pass upon such matters.

         (k) Each Underwriter  shall have received from counsel to the Indenture
Trustee,  the Standby  Servicer and the Collateral Agent (which counsel shall be
reasonably  acceptable  to  such  Underwriter),  an  opinion  addressed  to such
Underwriter  dated the Closing Date, in form and substance  satisfactory to such
Underwriter and its counsel.


                                                      -16-



<PAGE>



         (l) Each  Underwriter  shall have  received  from  counsel to the Owner
Trustee,  which counsel shall be reasonably  acceptable to such Underwriter,  an
opinion  addressed  to such  Underwriter,  dated the Closing  Date,  in form and
substance satisfactory to such Underwriter and its counsel.

         (m) Each Underwriter  shall have received from special Delaware counsel
to the Trust, which counsel shall be reasonably  acceptable to such Underwriter,
an opinion  addressed to such  Underwriter,  dated the Closing Date, in form and
substance satisfactory to such Underwriter and its counsel.

         (n) Each  Underwriter  shall have received from counsel to the Insurer,
which  counsel shall be reasonably  acceptable to such  Underwriter,  an opinion
addressed to such  Underwriter,  dated the Closing  Date,  in form and substance
satisfactory to such Underwriter and its counsel.

         (o) At the Closing Date, each  Underwriter  shall have received any and
all opinions of counsel to the Company and CPS  supplied to the Rating  Agencies
and the Insurer  relating to, among other things,  the interest of the Indenture
Trustee in the Receivables  and the other Trust Assets and the proceeds  thereof
and certain monies due or to become due with respect thereto, certain bankruptcy
issues and certain matters with respect to the Notes. Any such opinions shall be
addressed to each  Underwriter or shall indicate that such  Underwriter may rely
on such opinions as though they were addressed to such Underwriter, and shall be
dated the Closing Date.

         (p) At the  Closing  Date,  the  Company,  CPS  and  Samco  shall  have
furnished to each  Underwriter  a  certificate,  dated the Closing  Date, of the
President, the Chief Financial Officer or any Vice President of the Company, CPS
or Samco,  as the case may be, in which each such officer shall state that:  (i)
the representations and warranties of the Company,  CPS or Samco, as applicable,
in this  Agreement are true and correct on and as of the Closing Date;  (ii) the
Company,  CPS or Samco,  as  applicable,  has complied with all  agreements  and
satisfied  all  conditions  on its part  required to be  performed  or satisfied
hereunder and under each of the other Basic Documents at or prior to the Closing
Date; (iii) the representations and warranties of the Company,  CPS or Samco, as
applicable,  in each of the Basic Documents are true and correct as of the dates
specified  therein;  (iv) with respect to the certificate  delivered by CPS, the
Registration Statement has become effective under the 1933 Act and no stop order
suspending the effectiveness of the Registration  Statement has been issued, and
no proceedings for such purpose have been taken or are, to his or her knowledge,
contemplated by the Commission;  (v) with respect to the certificates  delivered
by CPS and  the  Company,  he or she has  carefully  examined  the  Registration
Statement  and  the  Final  Prospectus  and,  in his or her  opinion,  as of the
Effective Date of the Registration  Statement,  the statements  contained in the
Registration  Statement  were true and  correct,  and as of the Closing Date the
Registration  Statement  and the Final  Prospectus  do not  contain  any  untrue
statement  of a material  fact or omit to state a material  fact with respect to
the Company,  CPS or Samco necessary in order to make the statements therein, in
light of the

                                                      -17-



<PAGE>



circumstances  under  which  they  were  made,  not  misleading,  and  since the
Effective Date of the Registration Statement, no event has occurred with respect
to the Company, CPS or Samco which should have been set forth in a supplement to
or an amendment of the Final  Prospectus which has not been so set forth in such
supplement or amendment;  and (vi) with respect to the certificate  delivered by
the Company and CPS,  subsequent to the respective dates as of which information
is given in the Registration Statement and the Final Prospectus,  there has been
no material adverse change, or any development with respect to the Company,  CPS
or Samco which  could  reasonably  be  expected to result in a material  adverse
change,  in or affecting  particularly  the business or properties of the Trust,
the Company,  CPS or Samco except as contemplated by the Final  Prospectus or as
described in such certificate.

         (q) Each Underwriter shall have received evidence  satisfactory to such
Underwriter  that the  Insurer  shall have  issued  the Policy to the  Indenture
Trustee for the benefit of the Noteholders in form and substance satisfactory to
such Underwriter.

         (r) Each Underwriter  shall have received  evidence  satisfactory to it
that, on or before the Closing Date, the Financing Statements have been filed in
(i) the office of the Secretary of State of California reflecting the assignment
of the interest of CPS in the CPS Receivables and the related other Trust Assets
and the  proceeds  thereof to the Company,  (ii) the office of the  Secretary of
State of Texas  reflecting  the assignment of the interest of Samco in the Samco
Receivables  and the related other Trust Assets and the proceeds  thereof to the
Company and (iii) the office of the Secretary of State of California  reflecting
the  transfer of the  interest of the Company in the  Receivables  and the other
Trust Assets and the proceeds thereof to the Indenture Trustee.

         (s) All proceedings in connection with the transactions contemplated by
this Agreement,  the Pooling and Servicing Agreement and each of the other Basic
Documents and all documents  incident hereto or thereto shall be satisfactory in
form and substance to each Underwriter.

         (t) The Company shall have furnished to the  Underwriters  such further
certificates  and  documents  confirming  the  representations  and  warranties,
covenants  and  conditions   contained   herein  and  related   matters  as  the
Underwriters may reasonably have requested.

         The opinions and  certificates  mentioned  in this  Agreement  shall be
deemed to be in compliance  with the  provisions  hereof only if they are in all
material  respects  reasonably  satisfactory to the  Underwriters  and to Mayer,
Brown & Platt, counsel for the Underwriters.

         If any of the  conditions  hereinabove  provided  for in this Section 7
shall not have been  fulfilled  when and as  required  by this  Agreement  to be
fulfilled,  the obligations of the  Underwriters  hereunder may be terminated by
the  Underwriters by notifying the Company of such  termination in writing or by
telegram at or prior to the  Closing  Date.  In such event,  the Company and the
Underwriters  shall not be under any  obligation  to each  other  (except to the
extent provided in Sections 6 and 9 hereof).

                                                      -18-



<PAGE>



8.       CONDITIONS OF THE OBLIGATIONS OF THE COMPANY.

         The  obligations  of the Company to sell and deliver the portion of the
Notes  required to be delivered  as and when  specified  in this  Agreement  are
subject to the condition that, at the Closing Date, no stop order suspending the
effectiveness of the Registration Statement shall have been issued and in effect
or proceedings therefor initiated or threatened.

9.       INDEMNIFICATION.

         (a) The Company and CPS, jointly and severally,  agree to indemnify and
hold harmless each Underwriter,  its directors,  officers,  employees and agents
and each person, if any, who controls any Underwriter  within the meaning of the
1933 Act or the 1934 Act, against any losses,  claims, damages or liabilities to
which such  Underwriter  or any such other person may become  subject  under the
1933 Act or otherwise,  insofar as such losses,  claims,  damages or liabilities
(or actions or  proceedings  in respect  thereof) arise out of or are based upon
(i) any untrue  statement  or alleged  untrue  statement  of any  material  fact
contained in the Registration  Statement,  the Base Prospectus,  any Preliminary
Final  Prospectus,  the Final Prospectus or any amendment or supplement  thereto
(other than  information  contained  therein under the heading "the Insurer" and
information  incorporated by reference therein), or (ii) the omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary  to make the  statements  therein not  misleading  in the light of the
circumstances  under which they were made; and will  reimburse each  Underwriter
and each  such  person  within  30 days of  presentation  of a  written  request
therefor for any legal or other expenses reasonably incurred by such Underwriter
in connection with  investigating or defending any such loss,  claim,  damage or
liability,  action or proceeding or in responding to a subpoena or  governmental
inquiry related to the offering of the Notes, whether or not such Underwriter or
such  person is a party to any action or  proceeding;  provided,  however,  that
neither  the  Company nor CPS will be liable in any such case to the extent that
any such  loss,  claim,  damage or  liability  arises out of or is based upon an
untrue  statement or alleged untrue  statement,  or omission or alleged omission
made in the Registration Statement,  the Base Prospectus,  any Preliminary Final
Prospectus,  the Final Prospectus,  or any amendment or supplement  thereto,  in
reliance  upon and in  conformity  with  written  information  furnished  to the
Company or CPS, as the case may be, by, through or on behalf of the Underwriters
specifically for use in the preparation  thereof.  This indemnity agreement will
be in addition to any liability which the Company or CPS may otherwise have. The
indemnity  agreement of the Company and CPS in this  Agreement is subject to the
condition that,  insofar as it relates to any untrue  statement,  alleged untrue
statement,  omission or alleged omission made in the Registration Statement, the
Base Prospectus, any Preliminary Final Prospectus or in the Final Prospectus, or
any amendment or supplement thereto, such indemnity agreement shall not inure to
the benefit of any Underwriter if such Underwriter failed to send or give a copy
of the Final Prospectus (as amended or  supplemented,  if the Company or CPS, as
the case may be, shall have  furnished any  amendment or  supplement  thereto to
such Underwriter,  which corrected such untrue statement or omission that is the
basis of the loss, liability, claim, damage or expense for

                                                      -19-



<PAGE>



which  indemnification  is  sought)  to the  person  asserting  any  such  loss,
liability,  claim, damage or expense at such time as the Final Prospectus, as so
amended or supplemented, was required under the 1933 Act to be delivered to such
person.

         (b) (i) Each Underwriter, severally and not jointly, will indemnify and
hold harmless each of the Company and CPS,  each of their  directors,  officers,
employees  and agents and each person,  if any, who controls the Company  within
the meaning of the 1933 Act or the 1934 Act, to the same extent as the foregoing
indemnity  from each of the Company and CPS to any  Underwriter,  its directors,
officers,   employees   and  agents  and  each  person  who  controls  any  such
Underwriter,  but only with respect to untrue statements or omissions or alleged
untrue  statements or omissions  made in the  Registration  Statement,  the Base
Prospectus,  any Preliminary  Final  Prospectus,  the Final  Prospectus,  or any
amendment or supplement thereto, in reliance upon and in conformity with written
information  furnished to the Company or CPS, as the case may be, by, through or
on behalf of such  Underwriter  specifically  for use in the  preparation of the
Registration Statement,  the Base Prospectus,  any Preliminary Final Prospectus,
the Final  Prospectus  or any amendment or supplement  thereto.  This  indemnity
agreement  will be in  addition  to any  liability  which such  Underwriter  may
otherwise have. The Company and the Underwriters  acknowledge and agree that the
only information  furnished or to be furnished by any Underwriter to the Company
for  inclusion  in  the  Registration  Statement,   the  Base  Prospectus,   any
Preliminary  Final  Prospectus  or the Final  Prospectus,  or any  amendments or
supplements  thereto,  consists  of the  information  set  forth  in  the  [last
paragraph on the front cover page]  concerning  the terms of the offering by the
Underwriters (insofar as such information relates to the Underwriters),  legends
required by Item 502(d) of Regulation S-K under the 1933 Act and the information
under the caption  "Methods of  Distribution"  in the Final Prospectus and under
the caption "Underwriting" in the Final Prospectus.

                  (ii) Each Underwriter  agrees,  severally and not jointly,  to
indemnify  and hold  harmless  the  Company,  CPS,  the other  Underwriter;  the
respective officers, directors, employees and agents of any such party, and each
person  who  controls  the  Company,  CPS or such other  Underwriter  within the
meaning of the 1933 Act or the 1934 Act against any losses,  claims,  damages or
liabilities  to which  such  person  may  become  subject  under the 1933 Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions or
proceedings  in respect  thereof)  arise out of or are based upon (a) any untrue
statement or alleged  untrue  statement of any  material  fact  contained in the
Computational  Materials  (as  defined  below)  provided  by  such  indemnifying
Underwriter or (b) the omission or alleged  omission to state therein a material
fact required to be stated therein or necessary to make the  statements  therein
not  misleading in the light of the  circumstances  in which they were made, not
misleading  (except,  in each case, to the extent that such untrue  statement or
alleged  untrue  statement  or omission  or alleged  omission  results  from the
failure of the Company  Provided  Information  to be  accurate  in all  material
respects);  and will reimburse each such party within 30 days of written request
therefor for any legal or other expenses  reasonably  incurred by such person in
connection  with  investigating  or defending  any such loss,  claim,  damage or
liability, action or proceeding or in responding to a subpoena or governmental

                                                      -20-



<PAGE>



inquiry related thereto,  whether or not such person is a party to any action or
proceeding. The obligations of each Underwriter under this subsection (ii) shall
be in addition to any other liability which such Underwriter may otherwise have.
For  purposes  hereof,  the term  "Computational  Materials"  means  information
provided  by  an  Underwriter  to  a  prospective   purchaser  of  Notes,  which
information  is not  part of the  Prospectus.  For  purposes  hereof,  the  term
"Company Provided  Information" means [the information contained in the table on
page [ ] of the Preliminary  Final Prospectus dated [ ], 1997 as to the weighted
average APR of the  Receivables,  the  weighted  average  remaining  term of the
Receivables  and the aggregate  principal  balance of the  Receivables as of the
Preliminary Cutoff Date].

                  (iii) Each Underwriter  shall, no later than the date on which
the Prospectus is required to be filed pursuant to Rule 424,  provide to CPS for
filing with the  Commission  on Form 8-K a copy of any  Computational  Materials
delivered by such Underwriter to any prospective purchaser of Notes.

         (c) In case any proceeding  (including any governmental  investigation)
shall be instituted  involving  any person in respect of which  indemnity may be
sought pursuant to this Section 9, such person (the  "indemnified  party") shall
promptly  notify the  person  against  whom such  indemnity  may be sought  (the
"indemnifying  party") in writing.  The  failure to give such  notice  shall not
relieve the  indemnifying  party or parties from any liability  which it or they
may have to the  indemnified  party for indemnity or  contribution  or otherwise
than on account of the provisions of Section 9(a) or (b), except and only to the
extent  such  omission  so  to  notify  shall  have  materially  prejudiced  the
indemnifying  party under Section 9(a) or (b). In case any such proceeding shall
be brought  against any indemnified  party and it shall notify the  indemnifying
party of the commencement  thereof,  the indemnifying party shall be entitled to
participate  therein  and, to the extent that it shall  wish,  jointly  with any
other indemnifying party similarly notified, to assume the defense thereof, with
counsel  reasonably  satisfactory  to such  indemnified  party  and shall pay as
incurred the fees and  disbursements of such counsel related to such proceeding.
In any such proceeding, any indemnified party shall have the right to retain its
own counsel at its own expense.  Notwithstanding the foregoing, the indemnifying
party shall pay as incurred  (or within 30 days of  presentation  of an invoice)
the fees and expenses of the counsel  retained by the  indemnified  party in the
event (i) the indemnifying  party and the indemnified  party shall have mutually
agreed  to the  retention  of such  counsel,  (ii)  the  indemnified  party  has
reasonably  concluded  (based  on  advice of  counsel)  that  there may be legal
defenses available to it or other indemnified parties that are different from or
in  addition  to those  available  to the  indemnifying  party,  (iii) the named
parties to any such proceeding  (including any impleaded  parties)  include both
the  indemnifying  party and the indemnified  party and  representation  of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing  interests  between  them or (iv) the  indemnifying  party  shall have
failed to assume the defense and employ  counsel  acceptable to the  indemnified
party within a reasonable  period of time after  notice of  commencement  of the
action.  It is understood that the  indemnifying  party shall not, in connection
with any proceeding or related  proceedings in the same jurisdiction,  be liable
for the reasonable fees and expenses of more than one separate firm for all such
indemnified

                                                      -21-



<PAGE>



parties.  Such firm shall be  designated in writing by the  Underwriters  in the
case of parties  indemnified  pursuant to Section 9(a) and by the Company in the
case of parties  indemnified  pursuant to Section 9(b). The  indemnifying  party
shall not be liable for any  settlement of any proceeding  effected  without its
written consent but if settled with such consent or if there be a final judgment
for the plaintiff,  the  indemnifying  party agrees to indemnify the indemnified
party from and against any loss or  liability  by reason of such  settlement  or
judgment.  In  addition,  the  indemnifying  party will not,  without  the prior
written  consent  of  the   indemnified   party  (which  consent  shall  not  be
unreasonably withheld or delayed),  settle or compromise or consent to the entry
of any judgment in any pending or  threatened  claim,  action or  proceeding  of
which  indemnification  may be sought hereunder  (whether or not any indemnified
party is an actual  or  potential  party to such  claim,  action or  proceeding)
unless such settlement,  compromise or consent includes an unconditional release
of each indemnified party from all liability  arising out of such claim,  action
or proceeding.

         (d)  If  the  indemnification   provided  for  in  this  Section  9  is
unavailable  to or  insufficient  to hold  harmless an  indemnified  party under
Section  9(a)  or (b)  above  in  respect  of any  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof)  referred to therein,
then each  indemnifying  party shall contribute to the amount paid or payable by
such  indemnified  party  as  a  result  of  such  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof) in such proportion as
is appropriate to reflect the relative  benefits received by the Company and CPS
on the one hand and the  Underwriters  on the  other  from the  offering  of the
Notes.  If,  however,  the  allocation  provided  by the  immediately  preceding
sentence is not permitted by applicable law then each  indemnifying  party shall
contribute  to such  amount  paid or payable by such  indemnified  party in such
proportion as is appropriate to reflect not only such relative benefits but also
the relative fault of the Company or CPS on the one hand and the Underwriters on
the other in connection  with the statements or omissions which resulted in such
losses,  claims,  damages or  liabilities  (or actions or proceedings in respect
thereof), as well as any other relevant equitable  considerations.  The relative
benefits  received  by the Company on the one hand and the  Underwriters  on the
other  shall be deemed to be in the same  proportion  as the total net  proceeds
from the offering (before  deducting  expenses)  received by the Company bear to
the total  underwriting  discounts and commissions  received by the Underwriters
(in  each  case as set  forth  in the  table  on the  cover  page  of the  Final
Prospectus).  As between the  Underwriters,  the relative  benefits  received by
[Underwriter], on the one hand, and [Underwriter], on the other, shall be deemed
to  be  in  the  same  proportion  as  the  respective  portions  of  the  total
underwriting  discounts and  commissions  received by each of them. The relative
fault shall be  determined  by  reference  to, among other  things,  whether the
untrue or alleged untrue statement of a material fact or the omission or alleged
omission to state a material fact relates to information supplied by the Company
on the one hand or the  Underwriters  on the  other  and the  parties'  relative
intent,  knowledge,  access to information and opportunity to correct or prevent
such statement or omission.

         The Company,  CPS and the Underwriters  agree that it would not be just
and equitable if contributions  pursuant to this Section 9(d) were determined by
pro rata allocation (even if

                                                      -22-



<PAGE>



the  Underwriters  were treated as one entity for such  purpose) or by any other
method of allocation which does not take account of the equitable considerations
referred  to above in this  Section  9(d).  The  amount  paid or  payable  by an
indemnified party as a result of the losses,  claims, damages or liabilities (or
actions or  proceedings  in respect  thereof)  referred to above in this Section
9(d) shall be deemed to include any legal or other expenses  reasonably incurred
by such indemnified party in connection with investigating or defending any such
action or claim, subject to the limitations set forth above. Notwithstanding the
provisions  of this  Section  9(d),  (i) no  Underwriter  shall be  required  to
contribute any amount in excess of the  underwriting  discounts and  commissions
applicable to the Notes purchased by such  Underwriter and (ii) no person guilty
of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933
Act) shall be  entitled  to  contribution  from any person who was not guilty of
such fraudulent misrepresentation. The Underwriters' obligations in this Section
9(d) to contribute  are several in proportion to their  respective  underwriting
obligations and not joint.

         (e) In any proceeding relating to the Registration Statement,  the Base
Prospectus,  any Preliminary  Final  Prospectus,  the Final  Prospectus,  or any
supplement or amendment  thereto,  each party against whom  contribution  may be
sought under this  Section 9 hereby  consents to the  jurisdiction  of any court
having  jurisdiction  over any other  contributing  party,  agrees that  process
issuing  from such court may be served upon it by any other  contributing  party
and  consents  to the  service  of  such  process  and  agrees  that  any  other
contributing party may join it as an additional defendant in any such proceeding
in which such other contributing party is a party.

         (f) Any losses, claims,  damages,  liabilities or expenses for which an
indemnified  party is entitled to  indemnification  or  contribution  under this
Section 9 shall be paid by the  indemnifying  party to the indemnified  party as
such  losses,  claims,  damages,  liabilities  or  expenses  are  incurred.  The
obligations  of the Company and CPS  pursuant  to Section 6, the  indemnity  and
contribution  agreements contained in this Section 9 and the representations and
warranties  of each of the  Company  and CPS set forth in this  Agreement  shall
remain  operative  and  in  full  force  and  effect,   regardless  of  (i)  any
investigation made by or on behalf of any Underwriter, the Company or CPS, their
respective directors,  officers,  employees or agents or any persons controlling
any Underwriter or the Company, (ii) acceptance of any Notes and payment thereof
or hereunder,  and (iii) any termination of this  Agreement.  A successor to any
Underwriter, the Company or CPS, their respective directors, officers, employees
or agents, or any person controlling any Underwriter,  the Company or CPS, shall
be entitled to the benefits of the  indemnity,  contribution  and  reimbursement
agreements contained in this Section 9.

10.      DEFAULT BY THE UNDERWRITERS.

         If on the Closing Date, [defaulting Underwriter] shall fail to purchase
and pay for all or any portion of the Notes which such Underwriter has agreed to
purchase  and pay for on such date  (otherwise  than by reason of any default on
the part of the Company, CPS or

                                                      -23-



<PAGE>



Samco),  then  [non-defaulting  Underwriter]  shall use  reasonable  efforts  to
procure  within  36 hours  thereafter  one or more  additional  Underwriters  to
purchase  from the Company such amounts as may be agreed upon and upon the terms
set forth herein, the Notes which the defaulting Underwriter failed to purchase.
If during such 36 hours [non-defaulting Underwriter] shall not have procured one
or more additional  Underwriters to purchase the Notes agreed to be purchased by
the  defaulting  Underwriter,  then (a) if the  aggregate  amount of Notes  with
respect  to which  such  default  shall  occur  does not exceed 10% of the Notes
covered hereby,  [non-defaulting Underwriter] shall be obligated to purchase the
Notes which [defaulting Underwriter] failed to purchase, or (b) if the aggregate
principal  balance of Notes  with  respect to which  such  default  shall  occur
exceeds 10% of the  principal  balance of Notes covered  hereby,  the Company or
(provided  [non-defaulting   Underwriter]  has  not  defaulted)  [non-defaulting
Underwriter]  will have the right,  by written  notice given within the next 36-
hour  period to the  parties to this  Agreement,  to  terminate  this  Agreement
without  liability  on the  part  of the  non-defaulting  Underwriter  or of the
Company  except to the extent  provided  in Section 9 hereof.  In the event of a
default by [defaulting Underwriter] as set forth in this Section 10, the Closing
Date  may be  postponed  for such  period,  not  exceeding  seven  days,  as the
non-defaulting  Underwriter may determine in order that the required  changes in
the Registration  Statement or in the Final Prospectus or in any other documents
or  arrangements  may be  effected.  For  purposes of this  Agreement,  the term
"Underwriter" includes any person substituted for a defaulting Underwriter.  Any
action  taken under this Section 10 shall not relieve  [defaulting  Underwriter]
from  liability  in  respect  of any  default  of such  Underwriter  under  this
Agreement.

11.      NOTICES.

         All  communications  hereunder  shall  be in  writing  and,  except  as
otherwise provided herein, will be mailed, delivered,  telecopied or telegraphed
and confirmed as follows:

if to the Underwriters, to each of the following addresses: [ ]

if to the Company, at the following address:

                  CPS Receivables Corp.
                  2 Ada
                  Irvine, California 92618
                  Attention:  Charles Bradley, Jr.
                  Facsimile No.:  (714) 753-6805;


                                                      -24-



<PAGE>



or, if sent to CPS at the following address:

                  Consumer Portfolio Services, Inc.
                  2 Ada
                  Irvine, California 92618
                  Attention:  Charles Bradley, Jr.
                  Facsimile No.:  (714) 753-6805

12.      TERMINATION.

         This Agreement may be terminated by the  Underwriters by notice by each
of the Underwriters to the Company as follows:

         (a) at any time prior to the Closing  Date, if any of the following has
occurred: (i) since the respective dates as of which information is given in the
Registration Statement and the Final Prospectus,  any material adverse change or
any development involving a prospective material adverse change in the business,
properties, results of operations,  financial condition or business prospects of
CPS,  Samco or the  Company,  whether or not arising in the  ordinary  course of
business,  (ii) any outbreak or escalation of  hostilities or declaration of war
or national  emergency or other national or international  calamity or crisis or
change in  economic  or  political  conditions  if the effect of such  outbreak,
escalation,  declaration, emergency, calamity, crisis or change on the financial
markets of the United  States  would,  in each of the  Underwriters'  reasonable
judgment,  make it impracticable to market the Notes or to enforce contracts for
the sale of the Notes,  (iii) any suspension of trading in securities  generally
on the New York Stock  Exchange or the American  Stock Exchange or limitation on
prices  (other  than  limitations  on hours or numbers of days of  trading)  for
securities on either such Exchange, (iv) the enactment,  publication,  decree or
other  promulgation  of any statute,  regulation,  rule or order of any court or
other  governmental  authority  which  in each of the  Underwriters'  reasonable
opinion  materially and adversely affects or may materially and adversely affect
the  business  or  operations  of the  Company,  (v)  declaration  of a  banking
moratorium by United States or New York State authorities,  (vi) any downgrading
or the giving of notice of any intended or potential  downgrading  in the rating
of the Company's  debt  securities  by any  "nationally  recognized  statistical
rating  organization"  (as  defined for  purposes of Rule 436(g)  under the 1934
Act),  (vii) the  suspension of trading of the Common Stock by the Commission on
the  New  York  Stock  Exchange  or  (viii)  the  taking  of any  action  by any
governmental  body or agency in respect of its monetary or fiscal  affairs which
in each of the Underwriters' reasonable opinion has a material adverse effect on
the securities markets in the United States; or

         (b) as provided in Sections 7 and 10 of this Agreement.


                                                      -25-



<PAGE>



13.      SUCCESSORS.

         This  Agreement  has been and is made  solely  for the  benefit  of the
Underwriters,  CPS,  Samco  and the  Company  and their  respective  successors,
executors,  administrators,  heirs and assigns,  and the respective  affiliates,
officers,  directors,  employees,  agents and  controlling  persons  referred to
herein,  and no other  person will have any right or  obligation  hereunder.  No
purchaser of any of the Notes from any  Underwriter  shall be deemed a successor
or assign merely because of such purchase.

14.      MISCELLANEOUS.

         The   reimbursement,   indemnification   and  contribution   agreements
contained  in this  Agreement,  the  obligations  of the  Company  and CPS under
Section 6 and the  representations,  warranties  and covenants in this Agreement
shall remain in full force and effect  regardless of (a) any termination of this
Agreement,  (b) any investigation made by or on behalf of any Underwriter or the
Company,  their  respective  directors,  officers,  employees  or  agents or any
controlling person of any Underwriter or the Company  indemnified herein and (c)
delivery of and payment for the Notes under this Agreement.

         Each  Underwriter  agrees that, prior to the date which is one year and
one day after the payment in full of all securities  issued by the Company or by
a trust for which the Company was the depositor,  which securities were rated by
any nationally recognized statistical rating organization, it will not institute
against,  or join any other  person in  instituting  against,  the  Company  any
bankruptcy,  reorganization,  arrangement, insolvency or liquidation proceedings
or other proceedings under any Federal or state bankruptcy or similar law.

         This  Agreement  may be executed in two or more  counterparts,  each of
which shall be deemed an original,  but all of which together  shall  constitute
one and the same instrument.

         This Agreement shall be governed by, and construed in accordance  with,
the  laws of the  State of New  York  without  regard  to the  conflict  of laws
provisions thereof.  With respect to any claim arising out of this Agreement (i)
each party  irrevocably  submits to the exclusive  jurisdiction of the courts of
the State of New York and the  United  States  District  Court for the  Southern
District of New York, and (ii) each party  irrevocably  waives (1) any objection
which it may have at any time to the  laying  of venue of any  suit,  action  or
proceeding  arising out of or relating hereto brought in any such court, (2) any
claim that any such  suit,  action or  proceeding  brought in any such court has
been brought in any inconvenient forum and (3) the right to object, with respect
to such claim,  suit, action or proceeding  brought in any such court, that such
court does not have  jurisdiction  over such party.  To the extent  permitted by
applicable law, each Underwriter,  the Company,  Samco and CPS irrevocably waive
all right of trial by jury in any action, proceeding or counterclaim arising out
of or in connection with this Agreement or any matter arising hereunder.


                                                      -26-



<PAGE>



         This  Agreement  supersedes  all prior  agreements  and  understandings
relating to the subject matter hereof.

         Neither  this  Agreement  nor any term hereof may be  changed,  waived,
discharged or terminated  orally, but only by an instrument in writing signed by
the  party  against  whom  enforcement  of  the  change,  waiver,  discharge  or
termination is sought.

         The headings in this  Agreement are for purposes of reference  only and
shall not limit or otherwise affect the meaning hereof.

         Any provision of this Agreement which is prohibited,  unenforceable  or
not  authorized  in  any  jurisdiction  shall,  as  to  such  jurisdiction,   be
ineffective   to  the   extent   of  such   prohibition,   unenforceability   or
non-authorization  without  invalidating  the  remaining  provisions  hereof  or
affecting  the  validity,  enforceability  or legality of such  provision in any
other jurisdiction.



                    [Rest of page intentionally left blank.]

                                                      -27-



<PAGE>



         If the foregoing letter is in accordance with your understanding of our
agreement,  please  sign  and  return  to us  the  enclosed  duplicates  hereof,
whereupon it will become a binding  agreement  among the Company and the several
Underwriters in accordance with its terms.

                                Very truly yours,

                                CPS RECEIVABLES CORP.


                                By:
                                     Name:
                                     Title:


                                CONSUMER PORTFOLIO SERVICES, INC.


                                By:
                                     Name:
                                     Title:


                                SAMCO ACCEPTANCE CORP.


                                By:
                                     Name:
                                     Title:








<PAGE>



The foregoing  Underwriting Agreement is hereby confirmed and accepted as of the
date first above written:

[                           ]


  By:
      Name:
      Title:


[                           ]


  By:
      Name:
      Title:







<PAGE>


                                   SCHEDULE I


                            Schedule of Underwriters



                                                    Portion of Initial Principal
                                                     Amount of the Notes to be
          Underwriter                                        Purchased

[                              ]                                $[ ]

[                              ]                                 [ ]

                                          Total                 $[ ]























                                 TRUST AGREEMENT


                                     between


                             CPS RECEIVABLES CORP.,


                                     [ LLC]

                                       and


                                       [ ]
                                  Owner Trustee

                                 Dated as of [ ]













<PAGE>




                                TABLE OF CONTENTS


                                                                         Page


                                   ARTICLE I.

                                   Definitions

SECTION 1.1.  Capitalized Terms............................................1
SECTION 1.2.  Other Definitional Provisions................................4

                                 ARTICLE II.

                                Organization

SECTION 2.1.  Name         ................................................5
SECTION 2.2.  Office       ................................................5
SECTION 2.3.  Purposes and Powers..........................................5
SECTION 2.4.  Appointment of Owner Trustee.................................6
SECTION 2.5.  Initial Capital Contribution of Trust Estate.................6
SECTION 2.6.  Declaration of Trust.........................................7
SECTION 2.7.  Liability of Depositor as Depositor..........................7
SECTION 2.8.  Title to Trust Property......................................8
SECTION 2.9.  Situs of Trust...............................................8
SECTION 2.10. Representations and Warranties of the Depositor..............9
SECTION 2.11. Federal Income Tax Allocations..............................10
SECTION 2.12. Covenants of the Depositor..................................12
SECTION 2.13. Covenants of the Owners.....................................13

                                ARTICLE III.

                   Certificates and Transfer of Interests

SECTION 3.1.  Initial Ownership...........................................14
SECTION 3.2.  The Certificates............................................14
SECTION 3.3.  Authentication of Certificates..............................15
SECTION 3.4.  Registration of Transfer and Exchange of Certificates.......15
SECTION 3.5.  Mutilated, Destroyed, Lost or Stolen Certificates...........16
SECTION 3.6.  Persons Deemed Certificateholders...........................17
SECTION 3.7.  Access to List of Certificateholders' Names and Addresses...17
SECTION 3.8.  Maintenance of Office or Agency.............................17
SECTION 3.9.  Disposition by the Depositor................................18
[SECTION 3.10.  ERISA Restrictions........................................18
[SECTION 3.11.  Book-Entry Certificates...................................18
[SECTION 3.12.  Notices to Clearing Agency................................19

                                      - i -



<PAGE>


                                                                         Page

SECTION 3.13.  Definitive Certificates....................................19

                                 ARTICLE IV.

                       Voting Rights and Other Actions

SECTION 4.1.  Prior Notice to Holders with Respect to Certain Matters.....20
SECTION 4.2.  Action by Certificateholders with Respect to Certain
              Matters.....................................................21
SECTION 4.3.  Action by Certificateholders with Respect to Bankruptcy.....21
SECTION 4.4.  Restrictions on Certificateholders' Power...................21
SECTION 4.5.  Majority Control............................................22
SECTION 4.6.  Rights of Insurer...........................................22

                                 ARTICLE V.

                               Certain Duties

SECTION 5.1.  Accounting and Records to the Noteholders,
              Certificateholders, the Internal Revenue Service
              and Others..................................................23
SECTION 5.2.  Signature on Returns; Tax Matters Partner...................24
[SECTION 5.3. Underwriting Agreement......................................24

                                 ARTICLE VI.

                    Authority and Duties of Owner Trustee

SECTION 6.1.  General Authority...........................................24
SECTION 6.2.  General Duties..............................................24
SECTION 6.3.  Action upon Instruction.....................................25
SECTION 6.4.  No Duties Except as Specified in this Agreement or in
              Instructions................................................26
SECTION 6.5.  No Action Except under Specified Documents or
              Instructions................................................26
SECTION 6.6.  Restrictions ...............................................27

                                ARTICLE VII.

                        Concerning the Owner Trustee

SECTION 7.1.  Acceptance of Trusts and Duties.............................27
SECTION 7.2.  Furnishing of Documents.....................................29
SECTION 7.3.  Representations and Warranties..............................29
SECTION 7.4.  Reliance; Advice of Counsel.................................29
SECTION 7.5.  Not Acting in Individual Capacity...........................30

                                     - ii -



<PAGE>


                                                                         Page

SECTION 7.6.  Owner Trustee Not Liable for Certificates or Receivables...30
SECTION 7.7.  Owner Trustee May Own Certificates and Notes...............31
SECTION 7.8.  Payments from Owner Trust Estate...........................31
SECTION 7.9.  Doing Business in other Jurisdictions......................31

                                ARTICLE VIII.

                        Compensation of Owner Trustee

SECTION 8.1.  Owner Trustee's Fees and Expenses..........................32
SECTION 8.2.  Indemnification............................................32
SECTION 8.3.  Payments to the Owner Trustee..............................32
SECTION 8.4.  Non-recourse Obligations...................................32

                                 ARTICLE IX.

                       Termination of Trust Agreement

SECTION 9.1.  Termination of Trust Agreement.............................33
SECTION 9.2.  Dissolution upon Bankruptcy of the Depositor...............34

                                 ARTICLE X.

           Successor Owner Trustees and Additional Owner Trustees

SECTION 10.1.  Eligibility Requirements for Owner Trustee................35
SECTION 10.2.  Resignation or Removal of Owner Trustee...................35
SECTION 10.3.  Successor Owner Trustee...................................36
SECTION 10.4.  Merger or Consolidation of Owner Trustee..................37
SECTION 10.5.  Appointment of Co-Trustee or Separate Trustee ............37

                                 ARTICLE XI.

                                Miscellaneous

SECTION 11.1.  Supplements and Amendments................................39
SECTION 11.2.  No Legal Title to Owner Trust Estate in
               Certificateholders........................................40
SECTION 11.3.  Limitations on Rights of Others...........................41
SECTION 11.4.  Notices     ..............................................41
SECTION 11.5.  Severability..............................................41
SECTION 11.6.  Separate Counterparts.....................................42
SECTION 11.7.  Assignments; Insurer......................................42
SECTION 11.8.  No Petition ..............................................42
SECTION 11.9.  No Recourse ..............................................42
SECTION 11.10. Headings   ...............................................42
SECTION 11.11. GOVERNING LAW.............................................43

                                     - iii -



<PAGE>


                                                                        Page

SECTION 11.12.  Servicer   ..............................................43


EXHIBITS

Exhibit A   Form of Certificate
Exhibit B   Form of Certificate of Trust


                                     - iv -



<PAGE>





         TRUST  AGREEMENT  dated as of [ ]  between  CPS  RECEIVABLES  CORP.,  a
California  corporation (the "Depositor"),  [ ], a [ ] limited liability company
("LLC"), and [ ], a Delaware banking corporation as Owner Trustee.


                                   ARTICLE I.

                                   Definitions

         SECTION 1.1. Capitalized Terms. For all purposes of this Agreement, the
following terms shall have the meanings set forth below:

         "Agreement" shall mean this Trust Agreement, as the same may be amended
and supplemented from time to time.

         "Basic Documents" shall mean this Agreement,  the Certificate of Trust,
the Sale and  Servicing  Agreement,  the Spread  Account  Agreement,  the Spread
Account Agreement  Supplement,  the Insurance  Agreement,  the Indenture and the
other documents and certificates delivered in connection therewith.

         "Benefit Plan" shall have the meaning  assigned to such term in Section
3.10.

         "Book  Entry   Certificates"   means  a  beneficial   interest  in  the
Certificates,  ownership  and  transfers  of which  shall be made  through  book
entries by a Clearing Agency as described in Section 3.11.

         "Business  Trust  Statute"  shall  mean  Chapter  38 of Title 12 of the
Delaware  Code,  12 Del.  Code ss. 3801 et. seq. as the same may be amended from
time to time.

         "Certificate"  means  a trust  certificate  evidencing  the  beneficial
interest  of a  Certificateholder  in the  Trust,  substantially  in the form of
Exhibit A attached hereto.

         "Certificate Distribution Account" shall mean the account designated as
such as established and maintained pursuant to the Sale and Servicing Agreement.

         "Certificate  Percentage  Interest"  shall  mean  with  respect  to any
Certificate,  the  percentage  interest of  ownership  in the Trust  represented
thereby as set forth on the face thereof.


                                                     - 1 -



<PAGE>



         "Certificate  of Trust" shall mean the Certificate of Trust in the form
of  Exhibit B to be filed for the  Trust  pursuant  to  Section  3810(a)  of the
Business Trust Statute.

         "Certificate  Register"  and  "Certificate  Registrar"  shall  mean the
register mentioned and the registrar appointed pursuant to Section 3.4.

         "Clearing  Agency"  means an  organization  registered  as a  "clearing
agency" pursuant to Section 17A of the Exchange Act.

         "Clearing  Agency  Participant"  means a broker,  dealer,  bank,  other
financial  institution  or other  Person  for whom from time to time a  Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

         "Code"  shall mean the Internal  Revenue Code of 1986,  as amended from
time to time, and Treasury Regulations promulgated thereunder.

         "Corporate Trust Office" shall mean, with respect to the Owner Trustee,
the principal  corporate trust office of the Owner Trustee located at [ ], or at
such  other  address  as the  Owner  Trustee  may  designate  by  notice  to the
Certificateholders and the Depositor, or the principal corporate trust office of
any successor  Owner  Trustee (the address of which the successor  owner trustee
will notify the Certificateholders and the Depositor).

         "Definitive  Certificates"  shall mean  either or both (as the  context
requires)  of  (i)  Book-Entry   Certificates  issued  in  certificated,   fully
registered  form as provided  in Section  3.11 and (ii)  Certificates  issued in
certificated, fully registered form as provided in Section 3.13.

         "Demand  Note" shall have the meaning  assigned to such term in Section
2.10(h).

         "Depositor"  shall mean the  Depositor  in its  capacity  as  Depositor
hereunder.

         "ERISA" shall have the meaning assigned to such term in Section 3.10.

         "Expenses" shall have the meaning assigned to such term in Section 8.2.

         "Holder" or  "Certificateholder"  shall mean the Person in whose name a
Certificate is registered on the Certificate Register.


                                                     - 2 -



<PAGE>



         "Indemnified  Parties" shall have the meaning  assigned to such term in
Section 8.2.

         "Indenture"  shall mean the Indenture dated as of [ ], among the Issuer
and [Norwest Bank Minnesota,  National  Association],  as Trust Collateral Agent
and Trustee, as the same may be amended and supplemented from time to time.

         "Minimum  Net  Worth"  means  at any  time of  determination,  and with
respect  to the  Depositor,  net  worth  equal to 10  percent  of the sum of (i)
amounts  paid to the Trust in respect of the issuance of  Certificates  and (ii)
amounts  contributed to the capital of the Trust  (including by sale of property
to the Trust for less than fair market value consideration).  For the purpose of
the  determination  of Minimum  Net Worth:  (i) any  Demand  Note  issued to the
Depositor  shall be valued at par, (ii) assets subject to a lien shall be valued
at  zero,  (iii)  Certificates  or any  interests  in any  entity  taxable  as a
partnership  for  federal  income  tax  purposes  shall be valued at zero,  (iv)
investments  shall be valued at their  respective  purchase  prices plus accrued
interest,  and (v) demand notes of CPS issued as  contributions to the Depositor
in  connection  with its status as a Depositor of any other  partnership  formed
pursuant to trust  agreements  substantially  similar to this Agreement shall be
valued at an amount equal to the excess,  if any, of (a) the  aggregate  current
amount  of all  such  demand  notes  over (b) 10% of the  aggregate  Certificate
Balance  (as such  terms are  defined in the  related  trust  agreement)  of all
certificates issued by such partnerships, as of such date of determination.

         "Owner"  shall mean each Person who is the  beneficial  owner of a Book
Entry  Certificate  as reflected  in the records of the Clearing  Agency or if a
Clearing Agency  Participant is not the Owner, then as reflected in records of a
Person maintaining an account with such Clearing Agency (directly or indirectly,
in accordance with the rules of such Clearing Agency).

         "Owner Trust  Estate"  shall mean all right,  title and interest of the
Trust in and to the  property  and  rights  assigned  to the Trust  pursuant  to
Article II of the Sale and Servicing  Agreement,  all funds on deposit from time
to time in the Trust Accounts and the Certificate  Distribution  Account and all
other property of the Trust from time to time, including any rights of the Owner
Trustee  and the Trust  pursuant  to the Sale and  Servicing  Agreement  and the
Spread Account Agreement.

         "Owner Trustee" shall mean [ ], a Delaware banking corporation,  not in
its individual  capacity but solely as owner trustee under this  Agreement,  and
any successor Owner Trustee hereunder.


                                                     - 3 -



<PAGE>



         "Record Date" shall mean with respect to any Payment Date, the close of
business on the last Business Day immediately preceding such Payment Date.

         "Sale  and  Servicing  Agreement"  shall  mean the  Sale and  Servicing
Agreement among the Trust, the Depositor,  Consumer Portfolio Services, Inc. and
the Trust  Collateral  Agent,  dated as of [ ], as the same may be  amended  and
supplemented from time to time.

         "Secretary  of State" shall mean the Secretary of State of the State of
Delaware.

         "Insurer"  shall  mean  Financial   Security  Assurance  Inc.,  or  its
successor in interest.

         "Spread  Account"  shall  mean  the  Spread  Account   established  and
maintained pursuant to the Spread Account Agreement.

         "Spread  Account  Agreement"  shall mean the Spread Account  Agreement,
dated as of May 1,  1997,  among  the  Depositor,  the  Insurer,  and the  Trust
Collateral Agent, as the same may be amended, supplemented or otherwise modified
in accordance with the terms thereof.

         "Treasury  Regulations"  shall mean regulations,  including proposed or
temporary regulations, promulgated under the Code. References herein to specific
provisions  of  proposed  or  temporary   regulations  shall  include  analogous
provisions  of  final   Treasury   Regulations  or  other   successor   Treasury
Regulations.

         "Trust" shall mean the trust established by this Agreement.

         "Trust   Collateral  Agent"  shall  mean,   initially,   [Norwest  Bank
Minnesota, National Association], in its capacity as collateral agent, including
its  successors  in  interest,  until and unless a successor  Person  shall have
become the Trust Collateral Agent pursuant to the Sale and Servicing  Agreement,
and thereafter "Trust Collateral Agent" shall mean such successor Person.

         SECTION 1.2.  Other Definitional Provisions.

         (a)  Capitalized  terms used herein and not otherwise  defined have the
meanings assigned to them in the Sale and Servicing Agreement or, if not defined
therein, in the Spread Account Agreement or in the Indenture.

         (b) All terms defined in this Agreement shall have the defined meanings
when used in any certificate or other document

                                                     - 4 -



<PAGE>



made or delivered pursuant hereto unless otherwise defined therein.

         (c) As used in this Agreement and in any  certificate or other document
made or delivered  pursuant hereto or thereto,  accounting  terms not defined in
this  Agreement or in any such  certificate  or other  document,  and accounting
terms  partly  defined in this  Agreement  or in any such  certificate  or other
document to the extent not defined,  shall have the respective meanings given to
them under generally accepted accounting  principles as in effect on the date of
this Agreement or any such certificate or other document, as applicable.  To the
extent that the definitions of accounting terms in this Agreement or in any such
certificate or other document are  inconsistent  with the meanings of such terms
under generally accepted  accounting  principles,  the definitions  contained in
this Agreement or in any such certificate or other document shall control.

         (d) The words  "hereof,"  "herein,"  "hereunder"  and words of  similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not  to  any  particular  provision  of  this  Agreement;  Section  and  Exhibit
references  contained in this  Agreement are references to Sections and Exhibits
in or to this Agreement  unless  otherwise  specified;  and the term "including"
shall mean "including without limitation."

         (e) The  definitions  contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the  masculine as well
as to the feminine and neuter genders of such terms.


                                   ARTICLE II.

                                  Organization

         SECTION 2.1.  Name.  There is hereby formed a trust to be known as "CPS
Auto  Receivables  Trust [ ]", in which name the Owner  Trustee  may conduct the
business  of the Trust,  make and execute  contracts  and other  instruments  on
behalf of the Trust and sue and be sued.

         SECTION  2.2.  Office.  The office of the Trust shall be in care of the
Owner  Trustee at the  Corporate  Trust  Office or at such other  address as the
Owner Trustee may designate by written notice to the  Certificateholders and the
Depositor.

         SECTION 2.3. Purposes and Powers.  (a) The purpose of the Trust is, and
the  Trust  shall  have the  power and  authority,  to  engage in the  following
activities:


                                                     - 5 -



<PAGE>



                  (i) to issue  the  Notes  pursuant  to the  Indenture  and the
         Certificates pursuant to this Agreement,  and to sell the Notes and the
         Certificates;

                  (ii)  with  the  proceeds  of the  sale of the  Notes  and the
         Certificates, to fund the Pre-Funding Account, the Capitalized Interest
         Account and the Spread Account and to pay the organizational,  start-up
         and  transactional  expenses of the Trust and to pay the balance to the
         Depositor pursuant to the Sale and Servicing Agreement;

                  (iii) to assign, grant, transfer,  pledge, mortgage and convey
         the  Owner  Trust  Estate  (other  than  the  Certificate  Distribution
         Account) to the Trust  Collateral  Agent  pursuant to the Indenture for
         the benefit of the Insurer and the  Indenture  Trustee on behalf of the
         Noteholders    and   to   hold,    manage   and   distribute   to   the
         Certificateholders  and the Depositor pursuant to the terms of the Sale
         and Servicing  Agreement any portion of the Owner Trust Estate released
         from the Lien of, and remitted to the Trust pursuant to, the Indenture;

                  (iv) to enter into and perform its obligations under the Basic
         Documents to which it is a party;

                  (v) to engage in those  activities,  including  entering  into
         agreements,  that are  necessary,  suitable or convenient to accomplish
         the foregoing or are incidental thereto or connected therewith; and

                  (vi) subject to compliance with the Basic Documents, to engage
         in  such  other  activities  as  may be  required  in  connection  with
         conservation of the Owner Trust Estate and the making of  distributions
         to the Certificateholders and the Noteholders.

The Trust is hereby authorized to engage in the foregoing activities.  The Trust
shall not engage in any activity other than in connection  with the foregoing or
other than as required or authorized by the terms of this Agreement or the Basic
Documents.

         SECTION  2.4.  Appointment  of  Owner  Trustee.  The  Depositor  hereby
appoints  the Owner  Trustee as trustee  of the Trust  effective  as of the date
hereof, to have all the rights, powers and duties set forth herein.

         SECTION  2.5.  Initial  Capital   Contribution  of  Trust  Estate.  The
Depositor hereby sells, assigns,  transfers,  conveys and sets over to the Owner
Trustee, as of the date hereof, the sum of $99.00 and LLC hereby sells, assigns,
transfers, conveys and sets

                                                     - 6 -



<PAGE>



over to the Owner Trustee,  as of the date hereof,  the sum of $1.00.  The Owner
Trustee hereby acknowledges receipt of the foregoing contributions in trust from
the  Depositor  and  LLC,  as of  the  date  hereof,  which  contribution  shall
constitute  the  initial  Owner  Trust  Estate  and  shall be  deposited  in the
Certificate   Distribution  Account.  The  Depositor  shall  pay  organizational
expenses of the Trust as they may arise.

         SECTION 2.6.  Declaration of Trust.  The Owner Trustee hereby  declares
that it will  hold the  Owner  Trust  Estate in trust  upon and  subject  to the
conditions  set forth  herein for the use and benefit of the Owners,  subject to
the  conditions of the Trust under the Basic  Documents.  It is the intention of
the parties hereto that the Trust constitute a business trust under the Business
Statute and that this  Agreement  constitute  the  governing  instrument of such
business  trust.  It is the intention of the parties  hereto that (i) so long as
the Depositor is the Owner of 100 percent of the  Certificates  (either directly
or indirectly  through  wholly-owned  non-corporate  subsidiaries),  for federal
income  tax  purposes  and to the extent  consistent  with the laws of any other
jurisdiction other than California for which the  characterization  of the Trust
as an entity is relevant, the Trust shall be treated solely as a security device
and not as a separate  entity,  and (ii) if the  Depositor  is not the direct or
indirect Owner of 100 percent of the  Certificates,  then for federal income tax
purposes  and for  purposes  of the laws of any other  jurisdiction  other  than
California for which the characterization of the Trust as an entity is relevant,
and in all events for  California  franchise  tax  purposes,  the Trust shall be
treated  as a  partnership  and  not  as  an  association  (or  publicly  traded
partnership) taxable as a corporation.  The parties agree that, unless otherwise
required  by  appropriate  tax  authorities,  the Trust will file or cause to be
filed  annual or other  necessary  returns,  reports  and other  forms,  if any,
consistent  with such  characterization  of the Trust.  Effective as of the date
hereof,  the Owner  Trustee  shall have all rights,  powers and duties set forth
herein  and to the extent  not  inconsistent  herewith,  in the  Business  Trust
Statute  with  respect to  accomplishing  the  purposes of the Trust.  The Owner
Trustee shall file the Certificate of Trust with the Secretary of State.

         SECTION 2.7.  Liability of Depositor as  Depositor.  (a) The  Depositor
shall pay  organizational  expenses of the Trust as they may arise or shall upon
the request of the Owner Trustee,  promptly  reimburse the Owner Trustee for any
such expenses  paid by the Owner  Trustee.  The  Depositor  shall also be liable
directly  to and will  indemnify  each  injured  party for all  losses,  claims,
damages,  liabilities  and  expenses of the Trust  (including  Expenses,  to the
extent not paid out of the Owner Trust  Estate) to the extent that the Depositor
would be liable if the  Trust  were a  partnership  under the  Delaware  Revised
Uniform Limited

                                                     - 7 -



<PAGE>



Partnership Act in which the Depositor were a Depositor; provided, however, that
the  Depositor  shall not be liable for any losses  incurred  by a Holder in the
capacity of an investor in the  Certificates  or a Noteholder in the capacity of
an investor in the Notes;  provided  further,  that the  Depositor  shall not be
liable to indemnify any injured party if such party has agreed that its recourse
against the Trust for any  obligation  or  liability  of the Trust to such party
shall be  limited  to the  assets of the Trust.  In  addition,  any third  party
creditors of the Trust (other than in connection with the obligations  described
in the preceding  sentence for which the Depositor shall not be liable) shall be
deemed third party  beneficiaries  of this  paragraph.  The  obligations  of the
Depositor under this paragraph shall be evidenced by the Certificates  described
in Section 3.9, which for separate  purposes of the Business Trust Statute shall
be deemed to be a separate  class of  Certificates  from all other  Certificates
issued by the Trust.

         (b) No Holder,  other than to the extent set forth in clause (a), shall
have any personal liability for any liability or obligation of the Trust.

         SECTION 2.8. Title to Trust Property.  (a) Legal title to all the Owner
Trust  Estate  shall be vested at all  times in the  Trust as a  separate  legal
entity except where  applicable  law in any  jurisdiction  required title to any
part of the Owner Trust Estate to be vested in a trustee or  trustees,  in which
case  title  shall be deemed to be vested  in the Owner  Trustee,  a  co-trustee
and/or a separate trustee, as the case may be.

                  (b) The Holders  shall not have legal title to any part of the
Trust  Property.  The Holders  shall be entitled to receive  distributions  with
respect of their undivided  ownership  interest  therein only in accordance with
Articles V and IX. No transfer, by operation of law or otherwise,  of any right,
title or  interest by any  Certificateholder  of its  ownership  interest in the
Owner Trust Estate  shall  operate to terminate  this  Agreement  for the trusts
hereunder or entitle any  transferee  to an  accounting or the transfer to it of
legal title to any part of the Trust Property.

         SECTION 2.9. Situs of Trust. The Trust will be located and administered
in the State of Delaware.  All bank accounts  maintained by the Owner Trustee on
behalf of the Trust  shall be located in the State of  Delaware  or the State of
Minnesota.  Payments will be received by the Trust only in Delaware or Minnesota
and  Payments  will be made by the Trust only from  Delaware or  Minnesota.  The
Trust shall not have any employees in any state other than  Delaware;  provided,
however,  that nothing herein shall restrict or prohibit the Owner Trustee,  the
Servicer or any agent of the Trust from having employees within or without

                                                     - 8 -



<PAGE>



the State of  Delaware.  The only  office of the Trust will be at the  Corporate
Trust Office in Delaware.

         SECTION 2.10.  Representations  and  Warranties of the  Depositor.  The
Depositor makes the following  representations and warranties on which the Owner
Trustee  relies in  accepting  the Owner  Trust  Estate in trust and issuing the
Certificates and upon which the Insurer relies in issuing the Policy.

         (a) Organization and Good Standing. The Depositor is duly organized and
validly existing as a California corporation with power and authority to own its
properties and to conduct its business as such  properties  are currently  owned
and such  business  is  presently  conducted  and is  proposed  to be  conducted
pursuant to this Agreement and the Basic Documents.

         (b) Due  Qualification.  The Depositor is duly qualified to do business
as a foreign  corporation  in good  standing,  and has  obtained  all  necessary
licenses and approvals,  in all jurisdictions in which the ownership or lease of
its property, the conduct of its business and the performance of its obligations
under this Agreement and the Basic Documents requires such qualification.

         (c) Power and  Authority.  The Depositor  has the  corporate  power and
authority to execute and deliver this Agreement and to carry out its terms;  the
Depositor  has full power and  authority  to sell and assign the  property to be
sold and assigned to and  deposited  with the Trust and the  Depositor  has duly
authorized  such sale and  assignment  and deposit to the Trust by all necessary
corporate action; and the execution,  delivery and performance of this Agreement
has been duly authorized by the Depositor by all necessary corporate action.

         (d) No Consent Required. No consent, license, approval or authorization
or  registration  or  declaration  with,  any  Person  or with any  governmental
authority,  bureau or agency  is  required  in  connection  with the  execution,
delivery or performance of this  Agreement and the Basic  Documents,  except for
such as have been obtained, effected or made.

         (e) No Violation. The consummation of the transactions  contemplated by
this  Agreement and the  fulfillment  of the terms hereof do not conflict  with,
result in any breach of any of the terms and provisions of, or constitute  (with
or  without  notice  or lapse of  time) a  default  under,  the  certificate  of
incorporation or by-laws of the Depositor, or any material indenture,  agreement
or other  instrument  to which the Depositor is a party or by which it is bound;
nor result in the creation or imposition of any Lien upon any of its  properties
pursuant  to the  terms of any such  indenture,  agreement  or other  instrument
(other than pursuant to

                                                     - 9 -



<PAGE>



the Basic  Documents);  nor violate  any law or, to the best of the  Depositor's
knowledge,  any order,  rule or  regulation  applicable  to the Depositor of any
court or of any Federal or state regulatory body, administrative agency or other
governmental  instrumentality  having  jurisdiction  over the  Depositor  or its
properties.

         (f) No Proceedings.  There are no proceedings or investigations pending
or, to its knowledge,  threatened against it before any court,  regulatory body,
administrative agency or other tribunal or governmental  instrumentality  having
jurisdiction  over it or its  properties  (A) asserting  the  invalidity of this
Agreement or any of the Basic Documents,  (B) seeking to prevent the issuance of
the  Certificates or the Notes or the  consummation  of any of the  transactions
contemplated  by this Agreement or any of the Basic  Documents,  (C) seeking any
determination   or  ruling  that  might  materially  and  adversely  affect  its
performance of its obligations under, or the validity or enforceability of, this
Agreement or any of the Basic Documents,  or (D) seeking to adversely affect the
federal  income  tax or other  federal,  state or local  tax  attributes  of the
Certificates.

         (g) Minimum Net Worth.  The  Depositor has been duly  capitalized  such
that its aggregate net worth is not less than the Minimum Net Worth.

         (h) Demand Note. If the Depositor is  capitalized,  in whole or in part
by the  delivery of a demand note (a "Demand  Note") from CPS,  the  proceeds of
such  Demand  Note  will  not be  used to pay  (i)  any of the  expenses  of the
Depositor  in  connection  with  the  transactions  contemplated  by  the  Basic
Documents or (ii) the purchase price for the Certificates  purchased pursuant to
Section 3.9. Such Demand Note shall be enforceable  against CPS,  subject to its
terms, and subject to applicable bankruptcy,  insolvency, moratorium, fraudulent
conveyance,  reorganization and similar laws now or hereafter in effect relating
to creditors'  rights  generally or the rights of creditors of banks the deposit
accounts of which are insured by the Federal Deposit  Insurance  Corporation and
subject to general  principles of equity (whether applied in a proceeding at law
or in equity).

         SECTION 2.11. Federal Income Tax Allocations.  For purposes of the laws
of any  jurisdiction  for  which  the Trust is  characterized  as a  partnership
(consistent  with the  characterization  of the Trust  described  in Section 2.6
above),  the following  allocations shall apply for Federal income tax purposes.
If  Principal  Certificates  are held by any  person,  interest  payments on the
Principal  Certificates at the Certificate  Rate (including  interest on amounts
previously due on the Principal Certificates but not yet distributed) shall be

                                                     - 10 -



<PAGE>



treated as "guaranteed payments" under Section 707(c) of the Code. Net income of
the Trust for any month as determined  for Federal income tax purposes (and each
item of income,  gain, loss and deduction entering into the computation thereof)
shall be allocated:

         (a) among the  holders  of  Principal  Certificates  as of the close of
business on the last day of such month,  in proportion to their ownership of the
principal amount of Principal Certificates on such date, an amount of net income
up to the sum of:  (i) the  portion of the market  discount  on the  Receivables
accrued  during  such month that is  allocable  to the  excess,  if any,  of the
Initial  Certificate  Balance over their  initial  aggregate  issue price,  (ii)
Certificateholders' Prepayment Premium, if any, payable for such month and (iii)
any other amounts of income  payable to the  Certificateholders  for such month;
and such sum of amounts  specified in clauses (i) through (iii) of this sentence
shall be reduced by any amortization by the Trust of premium on Receivables that
corresponds  to any excess of the issue price of Trust  Certificates  over their
principal amount; and

         (b) to the Holders of Certificates,  to the extent of any remaining net
income, in accordance with their respective interests therein.

If the net income of the Trust for any month is insufficient for the allocations
described in clause (a),  subsequent net income shall first be allocated to make
up such shortfall before being allocated as provided in the preceding  sentence.
Net losses of the Trust,  if any, for any month as determined for Federal income
tax purposes (and each item of income,  gain,  loss and deduction  entering into
the computation  thereof) shall be allocated to the Holders of Certificates,  to
the extent such holders are reasonably  expected to bear the economic  burden of
such net losses,  and any  remaining  net losses  shall be  allocated  among the
Holders of Principal Certificates as of the close of business on the last day of
such month in  proportion  to their  ownership of principal  amount of Principal
Certificates  on such day. The Depositor is authorized to modify the allocations
in this paragraph if necessary or appropriate,  in its sole discretion,  for the
allocations to fairly reflect the economic  income,  gain or loss to the holders
of Certificates or Principal Certificates, or as otherwise required by the Code.
Notwithstanding   anything   provided  in  this  Section   2.11,   if  Principal
Certificates are not held by any person and the Certificates are held solely

                                                     - 11 -



<PAGE>



by the Depositor, the application of this Section 2.11 shall be disregarded.

         SECTION 2.12.  Covenants of the  Depositor.  The  Depositor  agrees and
covenants  for the  benefit of each Owner,  the  Insurer and the Owner  Trustee,
during  the term of this  Agreement,  and to the  fullest  extent  permitted  by
applicable law, that:

                  (a) it shall  not  assign,  sell,  convey,  pledge,  transfer,
         reconvey,  cancel,  forgive,  compromise  or  otherwise  dispose of any
         Demand Note held by it, in whole or in part;

                  (b) it shall not sell, assign,  transfer, give or encumber, by
         operation  of law or  otherwise,  in  whole or in  part,  the  interest
         evidenced by its certificates  acquired pursuant to Section 3.9 without
         the consent of the Insurer;

                  (c) it  shall  not  create,  incur  or  suffer  to  exist  any
         indebtedness  or engage  in any  business,  except,  in each  case,  as
         permitted by its certificate of incorporation and the Basic Documents;

                  (d) it shall not, for any reason,  institute  proceedings  for
         the Trust to be adjudicated a bankrupt or insolvent,  or consent to the
         institution of bankruptcy or insolvency  proceedings against the Trust,
         or file a petition  seeking or consenting to  reorganization  or relief
         under any applicable federal or state law relating to the bankruptcy of
         the Trust,  or consent to the  appointment  of a receiver,  liquidator,
         assignee,  trustee,  sequestrator  (or other  similar  official) of the
         Trust or a  substantial  part of the  property of the Trust or cause or
         permit the Trust to make any  assignment  for the benefit of creditors,
         or  admit in  writing  the  inability  of the  Trust  to pay its  debts
         generally as they become due, or declare or effect a moratorium  on the
         debt of the Trust or take any action in furtherance of any such action;

                  (e) it shall  obtain  from  each  counterparty  to each  Basic
         Document  to which it or the Trust is a party and each other  agreement
         entered  into on or after the date hereof to which it or the Trust is a
         party,  an  agreement  by each  such  counterparty  that  prior  to the
         occurrence of the event  specified in Section 9.1(e) such  counterparty
         shall not institute  against,  or join any other Person in  instituting
         against, it or the Trust, any bankruptcy, reorganization,  arrangement,
         insolvency or  liquidation  proceedings  or other  similar  proceedings
         under the laws of the United States or any state of the United States;


                                                     - 12 -



<PAGE>



                  (f) it shall  not,  for any  reason,  withdraw  or  attempt to
         withdraw from this Agreement, dissolve, institute proceedings for it to
         be adjudicated a bankrupt or insolvent,  or consent to the  institution
         of bankruptcy or insolvency  proceedings against it, or file a petition
         seeking or consenting to  reorganization or relief under any applicable
         federal  or  state  law  relating  to  bankruptcy,  or  consent  to the
         appointment of a receiver, liquidator,  assignee, trustee, sequestrator
         (or  other  similar  official)  of  it or a  substantial  part  of  its
         property, or make any assignment for the benefit of creditors, or admit
         in writing its inability to pay its debts generally as they become due,
         or  declare  or effect a  moratorium  on its debt or take any action in
         furtherance of any such action; and

                  (g) it shall not make any distribution other than to the Trust
         or unless  the  aggregate  net worth of the  Depositor  following  such
         distribution  shall be at least equal to the  Minimum Net Worth  unless
         the Depositor  shall deliver to the Owner Trustee,  the Trustee and the
         Insurer  an  opinion  of  Counsel  to the  effect  that the  failure to
         maintain  such  Minimum  Net  Worth  shall not cause the Trust to be an
         association  taxable as a corporation or a publicly traded  partnership
         for California franchise tax purposes.

         SECTION 2.13. Covenants of the Owners. Each  Certificateholder and each
Owner by becoming a beneficial owner of the Book-Entry Certificate agrees:

                  (a)  to  be  bound  by  the  terms  and   conditions   of  the
         Certificates of which such party is the record or beneficial  owner and
         of this Agreement,  including any supplements or amendments  hereto and
         to perform the obligations of a Holder or Owner as set forth therein or
         herein,  in  all  respects  as if it  were  a  signatory  hereto.  This
         undertaking  is made for the benefit of the Trust,  the Owner  Trustee,
         the Insurer and all other Holders and Owners present and future;

                  (b)  to  hereby   appoint  the  Depositor  as  its  agent  and
         attorney-in-fact  to sign any  federal  income tax  information  return
         filed on behalf of the Trust and agree that, if requested by the Trust,
         it will sign such federal income tax information return in its capacity
         as a Holder or Owner of an interest in the Trust.  Each Holder and each
         Owner also  hereby  agrees that in its tax returns it will not take any
         position  inconsistent with those taken in any tax returns filed by the
         Trust;

                  (c) if such  Holder or Owner is other  than an  individual  or
         other  entity  holding  its  Certificate  through a broker who  reports
         securities sales on Form 1099-B, to

                                                     - 13 -



<PAGE>



         notify the Owner  Trustee of any transfer by it of a  Certificate  or a
         beneficial  interest in a  Certificate  in a taxable  sale or exchange,
         within 30 days of the date of the transfer; and

                  (d) until the  completion  of the events  specified in Section
         9.1(e), not to, for any reason,  institute proceedings for the Trust or
         the Depositor to be adjudicated a bankrupt or insolvent,  or consent to
         the  institution  of bankruptcy or insolvency  proceedings  against the
         Trust, or file a petition  seeking or consenting to  reorganization  or
         relief  under  any   applicable   federal  or  state  law  relating  to
         bankruptcy,  or consent to the  appointment of a receiver,  liquidator,
         assignee,  trustee,  sequestrator  (or other  similar  official) of the
         Trust or a  substantial  part of its  property,  or cause or permit the
         Trust to make any assignment for the benefit of its creditors, or admit
         in writing its inability to pay its debts generally as they become due,
         or  declare  or effect a  moratorium  on its debt or take any action in
         furtherance of any such action.


                                  ARTICLE III.

                     Certificates and Transfer of Interests

         SECTION 3.1. Initial Ownership.  Upon the formation of the Trust by the
contribution  by the  Depositor  and LLC  pursuant  to Section 2.5 and until the
issuance  of  the  Certificates,  the  Depositor  and  LLC  shall  be  the  sole
beneficiaries of the Trust.

         SECTION  3.2.  The  Certificates.  The  Certificates  shall  be  issued
initially to the  Depositor in a Certificate  Percentage  Interest of 99% and to
LLC  in  a  Certificate   Percentage   Interest  of  1.00%  [and  the  Principal
Certificates  shall be issued in denominations of $1,000 and integral  multiples
thereof];  [provided,  however, that certificates may be issued to the Depositor
pursuant to Section 3.9 in such denominations as to represent at least 1% of the
initial  Certificate  Balance.] The Certificates  shall be executed on behalf of
the Trust by manual or facsimile signature of an authorized officer of the Owner
Trustee.  Certificates bearing the manual or facsimile signatures of individuals
who were, at the time when such signatures  shall have been affixed,  authorized
to sign on behalf of the Trust,  shall be validly  issued  and  entitled  to the
benefit of this Agreement,  notwithstanding that such individuals or any of them
shall have ceased to be so authorized prior to the  authentication  and delivery
of such  Certificates or did not hold such offices at the date of authentication
and delivery of such Certificates.  A transferee of a Certificate shall become a
Certificateholder,  and shall be  entitled  to the  rights  and  subject  to the
obligations of

                                                     - 14 -



<PAGE>



a Certificateholder hereunder, upon due registration of such Certificate in such
transferee's name pursuant to Section 3.4.

         SECTION 3.3.  Authentication  of  Certificates.  Concurrently  with the
initial sale of the  Receivables to the Trust pursuant to the Sale and Servicing
Agreement,  the Owner  Trustee  shall  cause the  Certificates  in an  aggregate
Certificate Percentage Interest equal to 100% [and the Principal Certificates in
an aggregate  Certificate Balance equal to [$ ]] to be executed on behalf of the
Trust,  authenticated  and  delivered  to or  upon  the  written  order  of  the
Depositor,  signed by its  chairman  of the  board,  its  president  or any vice
president,  its treasurer or any assistant  treasurer  without further corporate
action by the  Depositor,  in authorized  denominations.  No  Certificate  shall
entitle its holder to any benefit  under this  Agreement,  or shall be valid for
any purpose,  unless there shall appear on such  Certificate  a  certificate  of
authentication substantially in the form set forth in Exhibit A, executed by the
Owner Trustee or the Owner Trustee's  authentication agent, by manual signature;
such authentication  shall constitute  conclusive evidence that such Certificate
shall have been duly  authenticated  and delivered  hereunder.  All Certificates
shall be dated the date of their authentication.

         SECTION 3.4. Registration of Transfer and Exchange of Certificates. The
Certificate  Registrar  shall keep or cause to be kept,  at the office or agency
maintained pursuant to Section 3.8, a Certificate  Register in which, subject to
such reasonable regulations as it may prescribe, the Owner Trustee shall provide
for  the  registration  of  Certificates  and  of  transfers  and  exchanges  of
Certificates as herein provided. [ ] shall be the initial Certificate Registrar.

         The Certificate Registrar shall provide the Trust Collateral Agent with
a list of the names and addresses of the  Certificateholders on the Closing Date
in the form which such  information  is provided to the  Certificate  Registrar.
Upon any transfers of Certificates,  the Certificate  Registrar shall notify the
Trust Collateral Agent of the name and address of the transferee in writing,  by
facsimile, on the day of such transfer.

         Upon surrender for  registration  of transfer of any Certificate at the
office or agency  maintained  pursuant to Section 3.8, the Owner  Trustee  shall
execute, authenticate and deliver (or shall cause as its authenticating agent to
authenticate  and  deliver),  in  the  name  of  the  designated  transferee  or
transferees,  one or more new Certificates in authorized denominations of a like
class and aggregate Certificate  Percentage Interest [and face amount] dated the
date of authentication by the Owner Trustee or any authenticating  agent. At the
option of a Holder, Certificates may be exchanged

                                                     - 15 -



<PAGE>



for other  Certificates of the same class in authorized  denominations of a like
aggregate Certificate Percentage Interest [or face amount] upon surrender of the
Certificates  to be  exchanged  at the office or agency  maintained  pursuant to
Section 3.8.

         Every Certificate presented or surrendered for registration of transfer
or exchange  shall be  accompanied  by a written  instrument of transfer in form
satisfactory to the Owner Trustee and the Certificate Registrar duly executed by
the  Certificateholder  or his attorney duly  authorized  in writing,  with such
signature  guaranteed  by  an  "eligible  guarantor   institution"  meeting  the
requirements of the Certificate Registrar, which requirements include membership
or participation in the Securities  Transfer Agent's Medallion Program ("STAMP")
or  such  other  "signature  guarantee  program"  as  may be  determined  by the
Certificate  Registrar in addition to, or in  substitution  for,  STAMP,  all in
accordance with the Exchange Act. Each Certificate  surrendered for registration
of transfer or exchange  shall be canceled and  subsequently  disposed of by the
Owner Trustee in accordance with its customary practice.

         No service  charge  shall be made for any  registration  of transfer or
exchange of Certificates, but the Owner Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

         SECTION 3.5. Mutilated,  Destroyed, Lost or Stolen Certificates. If (a)
any mutilated Certificate shall be surrendered to the Certificate Registrar,  or
if the Certificate  Registrar shall receive  evidence to its satisfaction of the
destruction,  loss or theft of any  Certificate and (b) there shall be delivered
to the Certificate  Registrar,  the Owner Trustee and (unless an Insurer Default
shall have occurred and be continuing)  the Insurer,  such security or indemnity
as may be required by them to save each of them harmless, then in the absence of
notice that such Certificate  shall have been acquired by a bona fide purchaser,
the Owner Trustee on behalf of the Trust shall execute and the Owner Trustee, or
the Owner Trustee's  authenticating  agent, shall  authenticate and deliver,  in
exchange  for or in lieu  of any  such  mutilated,  destroyed,  lost  or  stolen
Certificate,  a new  Certificate  of like  class,  tenor  and  denomination.  In
connection  with the issuance of any new  Certificate  under this  Section,  the
Owner  Trustee or the  Certificate  Registrar  may  require the payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection therewith.  Any duplicate Certificate issued pursuant to this Section
shall constitute  conclusive  evidence of an ownership interest in the Trust, as
if originally issued,  whether or not the lost, stolen or destroyed  Certificate
shall be found at any time.

                                                     - 16 -



<PAGE>



         SECTION 3.6. Persons Deemed Certificateholders.  Every Person by virtue
of becoming a  Certificateholder  or owner in accordance with this Agreement and
the rules and  regulations of the Clearing Agency shall be deemed to be bound by
the terms of this  Agreement.  Prior to due  presentation  of a Certificate  for
registration of transfer,  the Owner Trustee, the Certificate  Registrar and the
Insurer and any agent of the Owner Trustee,  the  Certificate  Registrar and the
Insurer,  may treat the Person in whose name any Certificate shall be registered
in the Certificate  Register as the owner of such Certificate for the purpose of
receiving distributions pursuant to the Sale and Servicing Agreement and for all
other  purposes  whatsoever,  and none of the  Owner  Trustee,  the  Certificate
Registrar  or the Insurer nor any agent of the Owner  Trustee,  the  Certificate
Registrar or the Insurer shall be bound by any notice to the contrary.

         SECTION 3.7. Access to List of Certificateholders' Names and Addresses.
The Owner Trustee  shall  furnish or cause to be furnished to the Servicer,  the
Depositor or (unless an Insurer  Default shall have occurred and be  continuing)
the  Insurer,  within 15 days after  receipt  by the Owner  Trustee of a request
therefor from such Person in writing,  a list, of the names and addresses of the
Certificateholders  as of the most recent  Record Date. If three or more Holders
or Owners  of  Certificates  or one or more  Holders  or Owners of  Certificates
evidencing not less than 25%  Certificate  Percentage  Interest [or  Certificate
Balance] apply in writing to the Owner Trustee, and such application states that
the applicants desire to communicate with other  Certificateholders with respect
to their  rights  under  this  Agreement  or  under  the  Certificates  and such
application is accompanied by a copy of the  communication  that such applicants
propose to transmit,  then the Owner  Trustee  shall,  within five Business Days
after the receipt of such  application,  afford such  applicants  access  during
normal business hours to the current list of Certificateholders.  Each Holder or
Owner, by receiving and holding a Certificate or a beneficial  interest therein,
shall be  deemed  to have  agreed  not to hold  any of the  Depositor  LLC,  the
Servicer,  the Owner Trustee or the Insurer or any agent thereof  accountable by
reason of the disclosure of its name and address,  regardless of the source from
which such information was derived.

         SECTION 3.8.  Maintenance of Office or Agency.  The Owner Trustee shall
maintain  in New York,  an  office  or  offices  or  agency  or  agencies  where
Certificates  may be surrendered  for  registration  of transfer or exchange and
where  notices  and  demands  to or upon the Owner  Trustee  in  respect  of the
Certificates and the Basic Documents may be served.  The Owner Trustee initially
designates [ ] as its principal  corporate  trust office for such purposes.  The
Owner Trustee shall give prompt written notice to the Depositor, the

                                                     - 17 -



<PAGE>



Certificateholders  and (unless an Insurer  Default  shall have  occurred and be
continuing)  the  Insurer  of any  change  in the  location  of the  Certificate
Register or any such office or agency.

         SECTION 3.9.  Disposition  by the  Depositor.  On the Closing Date, the
Depositor shall purchase for adequate  consideration  and retain  beneficial and
record  ownership of  Certificates  representing  not less than 1 percent of all
Certificates  issued by the Trust,  which  Certificates  issued to the Depositor
shall be issued in definitive  form. Any attempted  transfer of any Certificate,
and any purported  issuance of any Certificate to any person,  that would reduce
such interest of the Depositor to below 1 percent of all Certificates  issued by
the Trust shall be void. The Owner Trustee shall cause any Certificate issued to
the Depositor to contain a legend stating "THIS CERTIFICATE IS NOT TRANSFERABLE,
EXCEPT UNDER THE LIMITED CONDITIONS SPECIFIED IN THE TRUST AGREEMENT".

         [SECTION 3.10. ERISA Restrictions. The Certificates may not be acquired
by or for the  account of (i) an  employee  benefit  plan (as defined in Section
3(3)  of the  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"))  that is subject to the  provisions of Title I of ERISA,  (ii) a plan
described  in  Section  4975(e)(1)  of the  Internal  Revenue  Code of 1985,  as
amended,  or (iii) any entity  whose  underlying  assets  include plan assets by
reason of a plan's  investment  in the  entity  (each,  a  "Benefit  Plan").  By
accepting and holding its beneficial ownership interest in its Certificate,  the
Owner thereof shall be deemed to have represented and warranted that it is not a
Benefit Plan.]

         [SECTION 3.11. Book-Entry Certificates. The Certificates, upon original
issuance,   will  be  issued  in  the  form  of  a  typewritten  Certificate  or
Certificates  representing  Book-Entry  Certificates,  to be  delivered by or on
behalf  of the Trust to The  Depository  Trust  Company,  the  initial  Clearing
Agency;  provided,  however, that one Definitive  Certificate (as defined below)
may be issued to the  Depositor,  as  Depositor  pursuant to Section  3.9.  Such
Book-Entry Certificate shall initially be registered on the Certificate Register
in the name of Cede & Co., the nominee of the initial  Clearing  Agency,  and no
beneficial   owner  (other  than  the  Depositor)   will  receive  a  definitive
Certificate  representing such beneficial  owner's interest in such Certificate,
except as provided in Section  3.13.  Unless and until  Definitive  Certificates
have been issued to beneficial owners pursuant to Section 3.13:

                  (i) the  provisions of this Section shall be in full force and
         effect;


                                                     - 18 -



<PAGE>



                  (ii) the Certificate  Registrar and the Owner Trustee shall be
         entitled  to deal with the  Clearing  Agency for all  purposes  of this
         Agreement  relating  to  the  Book-Entry  Certificates  (including  the
         payment of principal of and interest on the Book-Entry Certificates and
         the  giving of  instructions  or  directions  to  Owners of  Book-Entry
         Certificates)  as  the  sole   Certificateholder   and  shall  have  no
         obligations to the Owners thereof;

                  (iii)  to the  extent  that  the  provisions  of this  Section
         conflict with any other provisions of this Agreement, the provisions of
         this Section shall control;

                  (iv) the rights of the owners of the  Book-Entry  Certificates
         shall be  exercised  only  through  the  Clearing  Agency  and shall be
         limited to those established by law and agreements  between such owners
         and the Clearing Agency and/or the Clearing Agency Participants. Unless
         and until Definitive  Certificates are issued pursuant to Section 3.16,
         the Clearing Agency will make  book-entry  transfers among the Clearing
         Agency  Participants and receive and transmit  payments of principal of
         and interest on the  Book-Entry  Certificates  to such Clearing  Agency
         Participants; and

                  (v) whenever this Agreement  requires or permits actions to be
         taken  based  upon  instructions  or  directions  of  Certificateholder
         evidencing  a specified  percentage  of the  Certificate  Balance,  the
         Clearing  Agency shall be deemed to represent such  percentage  only to
         the extent that it has received instructions to such effect from Owners
         and/or   Clearing   Agency   Participants   owning   or   representing,
         respectively,  such required  percentage of the beneficial  interest in
         the  Book-Entry  Certificates  and has delivered such  instructions  in
         writing to the Owner Trustee.]

         [SECTION 3.12.  Notices to Clearing Agency.  Whenever a notice or other
communication  to the owners is required under this Agreement,  unless and until
Definitive  Certificates  shall have been  issued to Owners  pursuant to Section
3.13, the Owner Trustee shall give all such notices and communications specified
herein  to be  given  to  Owners  to the  Clearing  Agency,  and  shall  have no
obligations to the Owners, except to the Depositor.

         SECTION 3.13. Definitive Certificates.  If (i) the Servicer advises the
Owner Trustee in writing that the Clearing  Agency is no longer  willing or able
to properly discharge its responsibilities with respect to the Certificates, and
the Servicer is unable to locate a qualified successor, (ii) the Servicer at its
option  advises the Owner  Trustee in writing  that it elects to  terminate  the
book-entry  system through the Clearing  Agency or (iii) after the occurrence of
an Event of Default,

                                                     - 19 -



<PAGE>



owners of Certificates  representing beneficial interests aggregating at least a
majority of the  Certificate  Balance advise the Clearing Agency in writing that
the continuation of a book-entry system through the Clearing Agency is no longer
in the best  interest of the Owners of  Certificates,  then the Clearing  Agency
shall  notify  all Owners and the Owner  Trustee of the  occurrence  of any such
event  and  of  the  availability  of  the  Definitive  Certificates  to  Owners
requesting  the same.  Upon  surrender to the Owner  Trustee of the  typewritten
Certificate or  Certificates  representing  the Book Entry  Certificates  by the
Clearing  Agency,  accompanied by registration  instructions,  the Owner Trustee
shall execute and  authenticate  the Definitive  Certificates in accordance with
the instructions of the Clearing Agency.  Neither the Certificate  Registrar nor
the Owner Trustee shall be liable for any delay in delivery of such instructions
and may  conclusively  rely on,  and shall be  protected  in  relying  on,  such
instructions.  Upon the issuance of Definitive  certificates,  the Owner Trustee
shall    recognize   the   Holders   of   the   Definitive    Certificates    as
Certificateholders.  The Definitive Certificates shall be printed,  lithographed
or engraved or may be produced in any other manner as is  reasonably  acceptable
to the Owner Trustee, as evidenced by its execution thereof.]



                                   ARTICLE IV.

                         Voting Rights and Other Actions

         SECTION 4.1.  Prior Notice to Holders with Respect to Certain  Matters.
With respect to the following  matters,  the Owner Trustee shall not take action
unless at least 30 days  before the  taking of such  action,  the Owner  Trustee
shall have notified the Certificateholders in writing of the proposed action and
the  Certificateholders  shall not have  notified  the Owner  Trustee in writing
prior to the 30th day after such  notice is given  that such  Certificateholders
have withheld consent or provided alternative direction:

                  (a) the  election  by the  Trust to file an  amendment  to the
         Certificate  of Trust  (unless  such  amendment is required to be filed
         under the Business  Trust  Statute or unless such  amendment  would not
         materially and adversely affect the interests of the Holders);

                  (b) the amendment of the Indenture by a supplemental indenture
         in circumstances where the consent of any Noteholder is required;

                  (c) the amendment of the Indenture by a supplemental indenture
         in circumstances where the consent of any

                                                     - 20 -



<PAGE>



         Noteholder  is not required  and such  amendment  materially  adversely
         affects the interest of the Certificateholders; or

                  (d)  except  pursuant  to  Section  13.1(b)  of the  Sale  and
         Servicing Agreement, the amendment,  change or modification of the Sale
         and Servicing  Agreement,  except to cure any ambiguity or defect or to
         amend or supplement any provision in a manner that would not materially
         adversely affect the interests of the Certificateholders.

The  Owner  Trustee  shall  notify  the  Certificateholders  in  writing  of any
appointment of a successor Note Registrar, Trust Collateral Agent or Certificate
Registrar within five Business
Days thereof.

         SECTION  4.2.  Action by  Certificateholders  with  Respect  to Certain
Matters.  The Owner Trustee shall not have the power,  except upon the direction
of the Certificateholders or the Insurer in accordance with the Basic Documents,
to (a) remove the Servicer  under the Sale and Servicing  Agreement  pursuant to
Section 8.1 thereof or (b) except as expressly  provided in the Basic Documents,
sell the Receivables  after the termination of the Indenture.  The Owner Trustee
shall take the actions  referred to in the preceding  sentence only upon written
instructions   signed  by  the   Certificateholders   and  the   furnishing   of
indemnification satisfactory to the Owner Trustee by the Certificateholders.

         SECTION 4.3. Action by  Certificateholders  with Respect to Bankruptcy.
The Owner  Trustee  shall not have the power to,  and shall  not,  commence  any
proceeding  or other actions  contemplated  by Section  2.12(d)  relating to the
Trust  without  the prior  written  consent  of the  Insurer  (unless an Insurer
Default shall have occurred and be continuing)  and the unanimous prior approval
of all  Certificateholders  and the  delivery to the Owner  Trustee by each such
Certificateholder  of  a  certificate  certifying  that  such  Certificateholder
reasonably believes that the Trust is insolvent.

         SECTION  4.4.  Restrictions  on  Certificateholders'   Power.  (a)  The
Certificateholders  shall not direct the Owner  Trustee to take or refrain  from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the  Owner  Trustee  under  this  Agreement  or any of the Basic
Documents  or would be contrary  to Section  2.3 nor shall the Owner  Trustee be
obligated to follow any such direction, if given.

         (b) No Certificateholder  shall have any right by virtue or by availing
itself of any  provisions of this  Agreement to institute any suit,  action,  or
proceeding  in equity or at law upon or under or with respect to this  Agreement
or any Basic

                                                     - 21 -



<PAGE>



Document,  unless the  Certificateholders  are the Instructing Party pursuant to
Section 6.3 and unless a  Certificateholder  previously  shall have given to the
Owner Trustee a written  notice of default and of the  continuance  thereof,  as
provided in this Agreement,  and also unless  Certificateholders  evidencing not
less than 25% Certificate  Percentage  Interest [or  Certificate  Balance] shall
have made written request upon the Owner Trustee to institute such action,  suit
or proceeding  in its own name as Owner  Trustee under this  Agreement and shall
have offered to the Owner  Trustee such  reasonable  indemnity as it may require
against the costs,  expenses and liabilities to be incurred  therein or thereby,
and the Owner  Trustee,  for 30 days after its receipt of such notice,  request,
and offer of  indemnity,  shall have  neglected or refused to institute any such
action, suit, or proceeding,  and during such 30-day period no request or waiver
inconsistent  with such  written  request  has been  given to the Owner  Trustee
pursuant  to and in  compliance  with this  Section  or  Section  6.3;  it being
understood   and   intended,    and   being   expressly   covenanted   by   each
Certificateholder with every other Certificateholder and the Owner Trustee, that
no one or more  Holders  of  Certificates  shall  have any  right in any  manner
whatever by virtue or by availing itself or themselves of any provisions of this
Agreement  to affect,  disturb,  or  prejudice  the rights of the Holders of any
other of the  Certificates,  or to  obtain or seek to  obtain  priority  over or
preference  to any  other  such  Holder,  or to  enforce  any right  under  this
Agreement,  except in the manner  provided in this  Agreement and for the equal,
ratable,  and common benefit of all  Certificateholders.  For the protection and
enforcement   of  the   provisions   of  this  Section   4.4,   each  and  every
Certificateholder  and the Owner Trustee shall be entitled to such relief as can
be  given  either  at law or in  equity.  Nothing  in this  Agreement  shall  be
construed as giving the  Certificateholders  any right to make a claim under the
Certificate Policy.

         SECTION 4.5.  Majority  Control.  No  Certificateholder  shall have any
right to vote or in any manner otherwise control the operation and management of
the Trust except as expressly  provided in this  Agreement.  Except as expressly
provided herein,  any action that may be taken by the  Certificateholders  under
this Agreement may be taken by the Holders of  Certificates  evidencing not less
than a majority of the Certificate Percentage Interest [or Certificate Balance].
Except   as   expressly   provided   herein,   any   written   notice   of   the
Certificateholders  delivered  pursuant to this Agreement  shall be effective if
signed  by  Certificateholders  evidencing  not  less  than  a  majority  of the
Certificate Balance at the time of the delivery of such notice.

         SECTION  4.6.  Rights  of  Insurer.  Notwithstanding  anything  to  the
contrary  in the Basic  Documents,  without  the prior  written  consent  of the
Insurer (so long as no Insurer Default shall have

                                                     - 22 -



<PAGE>



occurred  and be  continuing),  the  Owner  Trustee  shall  not (i)  remove  the
Servicer, (ii) initiate any claim, suit or proceeding by the Trust or compromise
any claim, suit or proceeding  brought by or against the Trust,  other than with
respect  to  the  enforcement  of any  Receivable  or any  rights  of the  Trust
thereunder,  (iii)  authorize the merger or  consolidation  of the Trust with or
into any other  business  trust or other entity (other than in  accordance  with
Section 3.10 of the Indenture) or (iv) amend the Certificate of Trust.


                                   ARTICLE V.

                                 Certain Duties

         SECTION   5.1.    Accounting   and   Records   to   the    Noteholders,
Certificateholders, the Internal Revenue Service and Others. Subject to Sections
12.1(b)(iii)  and 12.1(c) of the Sale and  Servicing  Agreement,  the  Depositor
shall  (a)  maintain  (or  cause to be  maintained)  the books of the Trust on a
calendar year basis on the accrual method of  accounting,  (b) deliver (or cause
to be delivered) to each  Certificateholder  or Owner, as may be required by the
Code and applicable Treasury  Regulations,  such information,  if any, as may be
required (including,  if appropriate consistent with the characterization of the
Trust pursuant to Section 2.6, Schedule K-1) to enable each Certificateholder or
Owner to prepare its Federal and state income tax returns,  (c) file or cause to
be filed  such  tax  returns,  if any,  relating  to the  Trust  (including,  if
appropriate  consistent  with the  characterization  of the  Trust  pursuant  to
Section 2.6, a partnership  information  return on Internal Revenue Service Form
1065),  and direct the Owner Trustee to make such  elections as may from time to
time be required or appropriate under any applicable state or Federal statute or
rule or  regulation  thereunder  so as to maintain the Trust's  characterization
pursuant to Section 2.6 for Federal income and California franchise tax purposes
and for purposes of any other jurisdiction for which the characterization of the
Trust is relevant and (d) collect or cause to be collected any  withholding  tax
as  described  in and in  accordance  with  Section  5.9 of the Sale and Serving
Agreement with respect to income or distributions to Certificateholders  and the
appropriate forms relating  thereto.  The Owner Trustee shall make all elections
pursuant to this Section as directed by the  Depositor.  The Owner Trustee shall
sign all tax  information  returns  filed  pursuant to this  Section 5.1 and any
other  returns as may be  required by law,  and in doing so shall rely  entirely
upon, and shall have no liability for  information  provided by, or calculations
provided by, the  Depositor.  In the event the Trust is treated as a partnership
for federal income tax purposes, the Owner Trustee

                                                     - 23 -



<PAGE>



shall not make the election provided under Section 754 of the Code.

         SECTION  5.2.   Signature  on  Returns;   Tax  Matters   Partner.   (a)
Notwithstanding  the  provisions of Section 5.1, the Owner Trustee shall sign on
behalf of the Trust the tax returns of the Trust, unless applicable law requires
a  Certificateholder  or an Owner to sign  such  documents,  in which  case such
documents shall be signed by the Depositor.

         (b) In the event the Trust is  treated  as a  partnership  for  federal
income tax  purposes,  the Depositor  shall be the "tax matters  partner" of the
Trust pursuant to the Code.

         [SECTION 5.3. Underwriting Agreement. The Servicer is hereby authorized
to execute and deliver the Underwriting  Agreement with respect to the Notes and
the Certificates.]


                                   ARTICLE VI.

                      Authority and Duties of Owner Trustee

         SECTION 6.1.  General  Authority.  The Owner Trustee is authorized  and
directed to execute and deliver the Basic  Documents to which the Trust is named
as a party and each  certificate or other document  attached as an exhibit to or
contemplated  by the Basic  Documents to which the Trust is named as a party and
any amendment thereto, in each case, in such form as the Depositor shall approve
as evidenced  conclusively  by the Owner  Trustee's  execution  thereof,  and on
behalf of the Trust, to direct the Indenture Trustee to authenticate and deliver
Class A-1 Notes in the  aggregate  principal  amount of [$ ], Class A-2 Notes in
the  aggregate  principal  amount of [$ ] and  Class A-3 Notes in the  aggregate
principal amount of [$ ] and Class B Notes in the aggregate  principal amount of
[$ ].  [Other  Classes  of  Notes,  if  any to be  added].  In  addition  to the
foregoing,  the Owner Trustee is authorized but shall not be obligated,  to take
all actions  required of the Trust  pursuant to the Basic  Documents.  The Owner
Trustee  is  further  authorized  from time to time to take  such  action as the
Instructing Party recommends with respect to the Basic Documents so long as such
activities are consistent with the terms of the Basic Documents.

         SECTION 6.2. General Duties.  It shall be the duty of the Owner Trustee
to discharge (or cause to be discharged) all of its responsibilities pursuant to
the  terms  of this  Agreement  and the  Sale  and  Servicing  Agreement  and to
administer  the  Trust in the  interest  of the  Holders,  subject  to the Basic
Documents and in accordance with the provisions of this Agreement.

                                                     - 24 -



<PAGE>



Notwithstanding  the  foregoing,  the  Owner  Trustee  shall be  deemed  to have
discharged  its  duties  and  responsibilities  hereunder  and  under  the Basic
Documents  to the  extent  the  Servicer  has  agreed in the Sale and  Servicing
Agreement to perform any act or to discharge  any duty of the Trust or the Owner
Trustee  hereunder or under any Basic Document,  and the Owner Trustee shall not
be  liable  for  the  default  or  failure  of the  Servicer  to  carry  out its
obligations under the Sale and Servicing Agreement.

         SECTION 6.3. Action upon Instruction. (a) Subject to Article IV and the
terms of the  Spread  Account  Agreement,  the  Insurer  (so long as an  Insurer
Default shall not have occurred and be continuing) or the Certificateholders (if
an Insurer  Default shall have  occurred and be  continuing)  (the  "Instructing
Party")  shall  have the  exclusive  right to direct  the  actions  of the Owner
Trustee in the  management of the Trust,  so long as such  instructions  are not
inconsistent  with the express terms set forth herein or in any Basic  Document.
The  Instructing  Party  shall  not  instruct  the  Owner  Trustee  in a  manner
inconsistent with this Agreement or the Basic Documents.

         (b)  The  Owner  Trustee  shall  not be  required  to take  any  action
hereunder or under any Basic Document if the Owner Trustee shall have reasonably
determined, or shall have been advised by counsel, that such action is likely to
result in liability on the part of the Owner Trustee or is contrary to the terms
hereof or of any Basic Document or is otherwise contrary to law.

         (c) Whenever the Owner Trustee is unable to decide between  alternative
courses of action  permitted  or required by the terms of this  Agreement or any
Basic  Document,  the Owner Trustee shall  promptly give notice (in such form as
shall  be  appropriate  under  the   circumstances)  to  the  Instructing  Party
requesting  instruction  as to the  court of action  to be  adopted,  and to the
extent the Owner  Trustee  acts in good  faith in  accordance  with any  written
instruction of the Instructing  Party  received,  the Owner Trustee shall not be
liable on account of such action to any Person.  If the Owner  Trustee shall not
have received appropriate  instruction within ten days of such notice (or within
such shorter period of time as reasonably may be specified in such notice or may
be  necessary  under the  circumstances)  it may, but shall be under no duty to,
take or refrain from taking such action, not inconsistent with this Agreement or
the  Basic  Documents,  as it  shall  deem to be in the  best  interests  of the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

         (d) In the event that the Owner Trustee is unsure as to the application
of any provision of this  Agreement or any Basic  Document or any such provision
is ambiguous as to its  application,  or is, or appears to be, in conflict  with
any other

                                                     - 25 -



<PAGE>



applicable  provision,   or  in  the  event  that  this  Agreement  permits  any
determination  by the Owner  Trustee  or is silent  or is  incomplete  as to the
course of action that the Owner  Trustee is  required to take with  respect to a
particular  set of facts,  the Owner  Trustee  may give  notice (in such form as
shall  be  appropriate  under  the   circumstances)  to  the  Instructing  Party
requesting  instruction  and,  to the  extent  that the  Owner  Trustee  acts or
refrains  from  acting in good  faith in  accordance  with any such  instruction
received,  the Owner Trustee  shall not be liable,  on account of such action or
inaction,  to  any  Person.  If  the  Owner  Trustee  shall  not  have  received
appropriate  instruction  within 10 days of such notice (or within such  shorter
period of time as reasonably may be specified in such notice or may be necessary
under the  circumstances)  it may but shall be under no duty to, take or refrain
from  taking  such  action not  inconsistent  with this  Agreement  or the Basic
Documents   as  it   shall   deem   to  be  in  the   best   interests   of  the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

         SECTION  6.4. No Duties  Except as  Specified  in this  Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to manage,
make any  payment  with  respect  to,  register,  record,  sell,  dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided by the terms
of this  Agreement  or in any  document or written  instruction  received by the
Owner  Trustee  pursuant to Section  6.3; and no implied  duties or  obligations
shall be read  into  this  Agreement  or any Basic  Document  against  the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or  continuation  statement  in any  public  office at any time or to  otherwise
perfect or maintain the  perfection of any security  interest or lien granted to
it  hereunder  or to prepare or file any  Commission  filing for the Trust or to
record this  Agreement or any Basic  Document.  The Owner  Trustee  nevertheless
agrees that it will,  at its own cost and expense,  promptly  take all action as
may be necessary  to  discharge  any Liens on any part of the Owner Trust Estate
that result from actions by, or claims against, the Owner Trustee (solely in its
individual  capacity)  and  that  are  not  related  to  the  ownership  or  the
administration of the Owner Trust Estate.

         SECTION   6.5.  No  Action   Except   under   Specified   Documents  or
Instructions. The Owner Trustee shall not manage, control, use, sell, dispose of
or  otherwise  deal  with any  part of the  Owner  Trust  Estate  except  (i) in
accordance with the powers granted to and the authority conferred upon the Owner
Trustee pursuant to this Agreement,  (ii) in accordance with the Basic Documents
and (iii) in accordance with any document or instruction  delivered to the Owner
Trustee pursuant to Section 6.3.

                                                     - 26 -



<PAGE>



         SECTION 6.6. Restrictions.  The Owner Trustee shall not take any action
(a) that is inconsistent with the purposes of the Trust set forth in Section 2.3
or (b) that, to the actual  knowledge of the Owner Trustee,  would result in the
Trust's becoming taxable as a corporation for Federal income tax purposes or for
the purposes of any applicable state tax on corporations. The Certificateholders
shall not  direct the Owner  Trustee  to take  action  that  would  violate  the
provisions of this Section.


                                  ARTICLE VII.

                          Concerning the Owner Trustee

         SECTION 7.1. Acceptance of Trusts and Duties. The Owner Trustee accepts
the  trusts  hereby  created  and agrees to perform  its duties  hereunder  with
respect  to such  trusts  but only upon the terms of this  Agreement.  The Owner
Trustee also agrees to disburse all moneys actually  received by it constituting
part of the Owner Trust  Estate upon the terms of the Basic  Documents  and this
Agreement. The Owner Trustee shall not be answerable or accountable hereunder or
under any Basic Document under any circumstances, except (i) for its own willful
misconduct,  bad faith or negligence,  (ii) in the case of the inaccuracy of any
representation or warranty  contained in Section 7.3 expressly made by the Owner
Trustee,  (iii) for liabilities arising from the failure of the Owner Trustee to
perform obligations  expressly  undertaken by it in the last sentence of Section
6.4 hereof,  (iv) for any investments  issued by the Owner Trustee or any branch
or affiliate thereof in its commercial  capacity or (v) for taxes, fees or other
charges  on,  based on or measured  by, any fees,  commissions  or  compensation
received by the Owner Trustee. In particular,  but not by way of limitation (and
subject to the exceptions set forth in the preceding sentence):

                  (a) the Owner  Trustee  shall  not be liable  for any error of
         judgment made by a Responsible Officer of the Owner Trustee;

                  (b) the Owner  Trustee shall not be liable with respect to any
         action  taken  or  omitted  to be taken  by it in  accordance  with the
         instructions   of  the   Instructing   Party,   the   Servicer  or  any
         Certificateholder;

                  (c) no provision of this Agreement or any Basic Document shall
         require the Owner  Trustee to expend or risk funds or  otherwise  incur
         any  financial  liability  in the  performance  of any of its rights or
         powers hereunder or under any Basic Document if the Owner Trustee shall
         have reasonable grounds for believing that repayment of such

                                                     - 27 -



<PAGE>



         funds or  adequate  indemnity  against  such risk or  liability  is not
         reasonably assured or provided to it;

                  (d) under no  circumstances  shall the Owner Trustee be liable
         for  indebtedness  evidenced  by or  arising  under  any of  the  Basic
         Documents, including the principal of and interest on the Notes;

                  (e) the  Owner  Trustee  shall  not be  responsible  for or in
         respect of the validity or sufficiency of this Agreement or for the due
         execution  hereof  by  the  Depositor  or  for  the  form,   character,
         genuineness,  sufficiency,  value or validity of any of the Owner Trust
         Estate or for or in respect of the validity or sufficiency of the Basic
         Documents,   other  than  the  certificate  of  authentication  on  the
         Certificates,  and the Owner  Trustee shall in no event assume or incur
         any  liability,  duty or  obligation  to the  Insurer,  Trustee,  Trust
         Collateral  Agent,  the  Collateral  Agent,  any  Noteholder  or to any
         Certificateholder,  other than as expressly  provided for herein and in
         the Basic Documents;

                  (f) the Owner  Trustee  shall not be liable for the default or
         misconduct  of the  Depositor,  the  Insurer,  the  Trustee,  the Trust
         Collateral  Agent or the Servicer  under any of the Basic  Documents or
         otherwise  and the Owner  Trustee shall have no obligation or liability
         to perform the obligations  under this Agreement or the Basic Documents
         that  are  required  to  be  performed  by  the  Depositor  under  this
         Agreement,  the  Insurer  or  the  Trust  Collateral  Agent  under  the
         Certificate  Policy,  by the Trustee  under the  Indenture or the Trust
         Collateral   Agent  or  the  Servicer  under  the  Sale  and  Servicing
         Agreement; and

                  (g) the Owner Trustee shall be under no obligation to exercise
         any of the  rights or  powers  vested  in it by this  Agreement,  or to
         institute,  conduct or defend any  litigation  under this  Agreement or
         otherwise or in relation to this  Agreement or any Basic  Document,  at
         the request,  order or direction of the Instructing Party or any of the
         Certificateholders, unless such Instructing Party or Certificateholders
         have offered to the Owner Trustee security or indemnity satisfactory to
         it against the costs,  expenses and liabilities that may be incurred by
         the Owner Trustee therein or thereby. The right of the Owner Trustee to
         perform any  discretionary  act  enumerated in this Agreement or in any
         Basic  Document shall not be construed as a duty, and the Owner Trustee
         shall not be  answerable  for other than its  negligence,  bad faith or
         willful misconduct in the performance of any such act.


                                                     - 28 -



<PAGE>



         SECTION 7.2.  Furnishing of Documents.  The Owner Trustee shall furnish
to the  Certificateholders  promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests,  demands,  certificates,
financial  statements and any other  instruments  furnished to the Owner Trustee
under the Basic Documents.

         SECTION 7.3.  Representations and Warranties.  The Owner Trustee hereby
represents  and warrants to the  Depositor,  the Holders and the Insurer  (which
shall  have  relied  on such  representations  and  warranties  in  issuing  the
Policies), that:

                  (a) It is a [ ], duly  organized and validly  existing in good
         standing  under  the  laws of the  State  of [ ]. It has all  requisite
         corporate  power and  authority  to  execute,  deliver  and perform its
         obligations under this Agreement.

                  (b) It has taken all corporate  action  necessary to authorize
         the execution and delivery by it of this Agreement,  and this Agreement
         will be  executed  and  delivered  by one of its  officers  who is duly
         authorized to execute and deliver this Agreement on its behalf.

                  (c)  Neither  the  execution  nor the  delivery  by it of this
         Agreement, nor the consummation by it of the transactions  contemplated
         hereby nor compliance by it with any of the terms or provisions  hereof
         will contravene any federal or Delaware state law, governmental rule or
         regulation  governing  the banking or trust powers of the Owner Trustee
         or any judgment or order binding on it, or constitute any default under
         its charter documents or by-laws or any indenture,  mortgage, contract,
         agreement or  instrument  to which it is a party or by which any of its
         properties may be bound.

         SECTION 7.4. Reliance;  Advice of Counsel.  (a) The Owner Trustee shall
incur no liability to anyone in acting upon any signature,  instrument,  notice,
resolution, request, consent, order, certificate, report, opinion, bond or other
document or paper  believed by it to be genuine and  believed by it to be signed
by the proper party or parties. The Owner Trustee may accept a certified copy of
a resolution of the board of directors or other  governing body of any corporate
party as conclusive  evidence that such resolution has been duly adopted by such
body and that the same is in full force and effect. As to any fact or matter the
method of the determination of which is not specifically  prescribed herein, the
Owner Trustee may for all purposes  hereof rely on a certificate,  signed by the
president  or  any  vice  president  or by the  treasurer,  secretary  or  other
authorized officers of the relevant party, as to such fact or

                                                     - 29 -



<PAGE>



matter,  and such  certificate  shall  constitute  full  protection to the Owner
Trustee  for any  action  taken or  omitted  to be taken by it in good  faith in
reliance thereon.

         (b) In the exercise or  administration  of the trusts  hereunder and in
the performance of its duties and obligations  under this Agreement or the Basic
Documents,  the Owner  Trustee  (i) may act  directly  or through  its agents or
attorneys  pursuant to agreements  entered into with any of them,  and the Owner
Trustee  shall not be liable for the  conduct or  misconduct  of such  agents or
attorneys  if such  agents or  attorneys  shall have been  selected by the Owner
Trustee with reasonable care, and (ii) may consult with counsel, accountants and
other skilled  persons to be selected with  reasonable  care and employed by it.
The Owner Trustee shall not be liable for anything done,  suffered or omitted in
good faith by it in  accordance  with the written  opinion or advice of any such
counsel,  accountants  or other such  persons and  according to such opinion not
contrary to this Agreement or any Basic Document.

         SECTION 7.5. Not Acting in Individual  Capacity.  Except as provided in
this  Article  VII, in accepting  the trusts  hereby  created [ ] acts solely as
Owner  Trustee  hereunder  and not in its  individual  capacity  and all Persons
having  any claim  against  the  Owner  Trustee  by  reason of the  transactions
contemplated  by this  Agreement  or any Basic  Document  shall look only to the
Owner Trust Estate for payment or satisfaction thereof.

         SECTION 7.6. Owner Trustee Not Liable for  Certificates or Receivables.
The recitals contained herein and in the Certificates  (other than the signature
and countersignature of the Owner Trustee on the Certificates) shall be taken as
the statements of the Depositor and the Owner Trustee assumes no  responsibility
for the correctness  thereof.  The Owner Trustee makes no  representations as to
the validity or sufficiency of this  Agreement,  of any Basic Document or of the
Certificates (other than the signature and countersignature of the Owner Trustee
on the  Certificates)  or the Notes, or of any Receivable or related  documents.
The Owner Trustee shall at no time have any  responsibility  or liability for or
with respect to the legality,  validity and enforceability of any Receivable, or
the perfection and priority of any security  interest  created by any Receivable
in any Financed  Vehicle or the maintenance of any such perfection and priority,
or for or with  respect  to the  sufficiency  of the Owner  Trust  Estate or its
ability to generate the payments to be distributed to  Certificateholders  under
this  Agreement  or the  Noteholders  under the  Indenture,  including,  without
limitation: the existence,  condition and ownership of any Financed Vehicle; the
existence  and  enforceability  of any  insurance  thereon;  the  existence  and
contents of any Receivable

                                                     - 30 -



<PAGE>



on any computer or other record  thereof;  the validity of the assignment of any
Receivable to the Trust or of any intervening  assignment;  the  completeness of
any Receivable; the performance or enforcement of any Receivable; the compliance
by the  Depositor,  the  Servicer  or any  other  Person  with any  warranty  or
representation  made under any Basic Document or in any related  document or the
accuracy of any such warranty or  representation or any action of the Trustee or
the Servicer or any subservicer taken in the name of the Owner Trustee.

         SECTION 7.7. Owner Trustee May Own  Certificates  and Notes.  The Owner
Trustee in its  individual or any other capacity may become the owner or pledgee
of  Certificates  or Notes and may deal with the Depositor,  the Trustee and the
Servicer  in banking  transactions  with the same  rights as it would have if it
were not Owner Trustee.

         SECTION 7.8. Payments from Owner Trust Estate.  All payments to be made
by the Owner Trustee under this Agreement or any of the Basic Documents to which
the Trust or the Owner Trustee is a party shall be made only from the income and
proceeds of the Owner  Trust  Estate and only to the extent that the Owner Trust
shall have received  income or proceeds from the Owner Trust Estate to make such
payments in accordance with the terms hereof. [ ], or any successor thereto,  in
its individual  capacity,  will not be liable for any amounts payable under this
Agreement or any of the Basic  Documents to which the Trust or the Owner Trustee
is a party.

         SECTION 7.9.  Doing  Business in other  Jurisdictions.  Notwithstanding
anything contained to the contrary,  neither [ ] or any successor  thereto,  nor
the Owner Trustee shall be required to take any action in any jurisdiction other
than in the State of Delaware if the taking of such action will,  even after the
appointment of a co-trustee or separate  trustee in accordance with Section 10.5
hereof,  (i) require the consent or approval or authorization or order of or the
giving of notice to, or the registration  with or the taking of any other action
in  respect  of,  any  state or other  governmental  authority  or agency of any
jurisdiction  other than the State of  Delaware;  (ii) result in any fee, tax or
other  governmental  charge  under  the laws of the State of  Delaware  becoming
payable  by [ ] (or  any  successor  thereto);  or  (iii)  subject  [ ] (or  any
successor  thereto) to personal  jurisdiction in any jurisdiction other than the
State of  Delaware  for  causes of action  arising  from acts  unrelated  to the
consummation of the transactions by [ ] (or any successor  thereto) or the Owner
Trustee, as the case may be, contemplated hereby.



                                                     - 31 -



<PAGE>



                                  ARTICLE VIII.

                          Compensation of Owner Trustee

         SECTION 8.1. Owner Trustee's Fees and Expenses. The Owner Trustee shall
receive  as  compensation  for its  services  hereunder  such  fees as have been
separately agreed upon before the date hereof between CPS and the Owner Trustee,
and the Owner  Trustee  shall be entitled to be  reimbursed by the Depositor for
its other reasonable expenses hereunder,  including the reasonable  compensation
expenses and disbursements of such agents, representatives,  experts and counsel
as the Owner Trustee may employ in connection  with the exercise and performance
of its rights and its duties hereunder and under the Basic Documents.

         SECTION 8.2. Indemnification.  The Depositor shall be liable as primary
obliger for, and shall indemnify the Owner Trustee and its officers,  directors,
successors,  assigns,  agents  and  servants  (collectively,   the  "Indemnified
Parties")  from  and  against,  any and all  liabilities,  obligations,  losses,
damages,  taxes,  claims,  actions and suits, and any and all reasonable  costs,
expenses and disbursements (including reasonable legal fees and expenses) of any
kind and nature whatsoever  (collectively,  "Expenses") which may at any time be
imposed  on,  incurred  by,  or  asserted  against  the  Owner  Trustee  or  any
Indemnified  Party in any way relating to or arising out of this Agreement,  the
Basic Documents,  the Owner Trust Estate,  the administration of the Owner Trust
Estate or the action or inaction  of the Owner  Trustee  hereunder,  except only
that the  Depositor  shall not be liable for or required to indemnify  the Owner
Trustee from and against  Expenses  arising or resulting from any of the matters
described in the third  sentence of Section 7.1.  The  indemnities  contained in
this Section and the rights under Section 8.1 shall survive the  resignation  or
termination of the Owner Trustee or the  termination of this  Agreement.  In any
event of any claim,  action or  proceeding  for which  indemnity  will be sought
pursuant to this Section,  the Owner Trustee's  choice of legal counsel shall be
subject  to  the  approval  of  the  Depositor,  which  approval  shall  not  be
unreasonably withheld.

         SECTION  8.3.  Payments to the Owner  Trustee.  Any amounts paid to the
Owner Trustee  pursuant to this Article VIII shall be deemed not to be a part of
the Owner Trust Estate immediately after such payment.

         SECTION 8.4. Non-recourse Obligations. Notwithstanding anything in this
Agreement or any Basic  Document,  the Owner  Trustee  agrees in its  individual
capacity and in its capacity as Owner Trustee for the Trust that all obligations
of the Trust to the Owner Trustee individually or as Owner Trustee for the Trust

                                                     - 32 -



<PAGE>



shall be recourse to the Owner Trust Estate only and  specifically  shall not be
recourse to the assets of any Owner.


                                   ARTICLE IX.

                         Termination of Trust Agreement

         SECTION 9.1. Termination of Trust Agreement. (a) This Agreement and the
Trust shall  terminate  and be of no further  force or effect upon the latest of
(i) the maturity or other  liquidation  of the last  Receivable  (including  the
purchase by the  Servicer at its option of the corpus of the Trust as  described
in  Section  11.1 of the  Sale  and  Servicing  Agreement)  and  the  subsequent
distribution of amounts in respect of such  Receivables as provided in the Basic
Documents,  (ii) the payment to Certificateholders of all amounts required to be
paid to them  pursuant to this  Agreement  and the payment to the Insurer of all
amounts  payable  or  reimbursable  to it  pursuant  to the Sale  and  Servicing
Agreement, or (iii) at the time provided in Section 9.2; provided, however, that
the rights to indemnification under Section 8.2 and the rights under Section 8.1
shall survive the  termination of the Trust.  The Servicer shall promptly notify
the Owner  Trustee and the Insurer of any  prospective  termination  pursuant to
this  Section  9.1.   Except  as  provided  in  Section  9.2,  the   bankruptcy,
liquidation, dissolution, death or incapacity of any Certificateholder or Owner,
other than the  Depositor as described in Section 9.2,  shall not (x) operate to
terminate this Agreement or the Trust, nor (y) entitle such  Certificateholder's
or Owner's legal  representatives or heirs to claim an accounting or to take any
action or  proceeding  in any court for a partition  or winding up of all or any
part of the Trust or Owner  Trust  Estate nor (z)  otherwise  affect the rights,
obligations and liabilities of the parties hereto.

         (b) Except as  provided in clause (a),  neither the  Depositor  nor any
Certificateholder shall be entitled to revoke or terminate the Trust.

         (c) Notice of any termination of the Trust, specifying the Payment Date
upon which the  Certificateholders  shall  surrender  their  Certificates to the
Trust Collateral Agent for payment of the final  distribution and  cancellation,
shall be given by the  Owner  Trustee  by letter  to  Certificateholders  mailed
within  five  Business  Days of receipt of notice of such  termination  from the
Servicer given pursuant to Section 11.1(c) of the Sale and Servicing  Agreement,
stating (i) the Payment Date upon or with respect to which final  payment of the
Certificates  shall be made upon  presentation and surrender of the Certificates
at the office of the Trust Collateral  Agent therein  designated (ii) the amount
of any such final payment, (iii) that the Record Date otherwise

                                                     - 33 -



<PAGE>



applicable to such Payment Date is not applicable, payments being made only upon
presentation  and  surrender  of the  Certificates  at the  office  of the Trust
Collateral Agent therein specified and (iv) interest will cease to accrue on the
Certificates.  The  Owner  Trustee  shall  give such  notice to the  Certificate
Registrar (if other than the Owner  Trustee) and the Trust  Collateral  Agent at
the time  such  notice is given to  Certificateholders.  Upon  presentation  and
surrender  of the  Certificates,  the Trust  Collateral  Agent shall cause to be
distributed to  Certificateholders  amounts  distributable  on such Payment Date
pursuant to Section 5.7 of the Sale and Servicing Agreement.

         In the event  that all of the  Certificateholders  shall not  surrender
their  Certificates for cancellation  within six months after the date specified
in the above  mentioned  written  notice,  the Owner Trustee shall give a second
written  notice  to  the  remaining   Certificateholders   to  surrender   their
Certificates for cancellation  and receive the final  distribution  with respect
thereto.  If within one year after the second notice all the Certificates  shall
not  have  been  surrendered  for  cancellation,  the  Owner  Trustee  may  take
appropriate steps, or may appoint an agent to take appropriate steps, to contact
the remaining Certificateholders concerning surrender of their Certificates, and
the cost  thereof  shall be paid out of the funds and other  assets  that  shall
remain  subject  to this  Agreement.  Any funds  remaining  in the  Trust  after
exhaustion of such remedies shall be distributed,  subject to applicable escheat
laws, by the Owner Trustee to the Depositor and Holders shall look solely to the
Depositor  for payment.  As soon as  practicable  after the  termination  of the
Trust,  the Owner Trustee shall surrender the Certificate  Policy to the Insurer
for cancellation.

         (d) Any funds remaining in the Trust after funds for final distribution
have been distributed or set aside for distribution  shall be distributed by the
Owner Trustee to the Depositor.

         (e) Upon the  winding  up of the Trust and its  termination,  the Owner
Trustee  shall  cause  the  Certificate  of Trust  to be  canceled  by  filing a
certificate of  cancellation  with the Secretary of State in accordance with the
provisions of Section 3810 of the Business Trust Statute.

         SECTION 9.2. Dissolution upon Bankruptcy of the Depositor. In the event
that an  Insolvency  Event  shall  occur  with  respect to the  Depositor,  this
Agreement  shall be terminated in accordance with Section 9.1, 90 days after the
date of such Insolvency Event, unless, before the end of such 90-day period, the
Owner Trustee shall have received written  instructions from  Certificateholders
holding a majority  of the  Certificates  (other than  Certificates  held by the
Depositor) to the effect that each such party  disapproves of the liquidation of
the Receivables and

                                                     - 34 -



<PAGE>



termination of the Trust.  Promptly after the occurrence of any Insolvency Event
with respect to the  Depositor,  (i) the Depositor  shall give the Trustee,  the
Owner Trustee and the Insurer written notice of such Insolvency  Event, (ii) the
Owner Trustee shall, upon the receipt of such written notice from the Depositor,
give  prompt  written  notice to the  Certificateholders  and the Trustee of the
occurrence  of such event and (iii) the Trustee  shall,  upon receipt of written
notice of such  Insolvency  Event from the Owner Trustee or the Depositor,  give
prompt  written  notice to the  Noteholders  of the  occurrence  of such  event;
provided,  however,  that any failure to give a notice required by this sentence
shall not prevent or delay,  in any manner,  a termination of the Trust pursuant
to the first  sentence of this Section 9.2. Upon a termination  pursuant to this
Section,  the Insurer or, if an Insurer  Default has occurred and is continuing,
the Owner  Trustee  shall direct the Trustee  promptly to sell the assets of the
Owner  Trust  Estate in a  commercially  reasonable  manner and on  commercially
reasonable  terms.  The proceeds of such a sale of the assets of the Trust shall
be treated as  collections  under the Sale and Servicing  Agreement and shall be
distributed in accordance with Section 11.1(b) thereof.


                                   ARTICLE X.

             Successor Owner Trustees and Additional Owner Trustees

         SECTION 10.1.  Eligibility  Requirements  for Owner Trustee.  The Owner
Trustee shall at all times be a corporation  (i)  satisfying  the  provisions of
Section  3807(a) of the Business  Trust  Statute;  (ii)  authorized  to exercise
corporate trust powers;  (iii) having a combined capital and surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by Federal or State
authorities;  and (iv) acceptable to the Insurer in its sole discretion, so long
as an  Insurer  Default  shall  not have  occurred  and be  continuing.  If such
corporation  shall publish reports of condition at least  annually,  pursuant to
law or to the requirements of the aforesaid  supervising or examining authority,
then for the purpose of this Section,  the combined  capital and surplus of such
corporation  shall be deemed to be its combined capital and surplus as set forth
in its most recent  report of  condition so  published.  In case at any time the
Owner Trustee shall cease to be eligible in  accordance  with the  provisions of
this Section,  the Owner Trustee shall resign immediately in the manner and with
the effect specified in Section 10.2.

         SECTION  10.2.  Resignation  or  Removal  of Owner  Trustee.  The Owner
Trustee may at any time resign and be discharged  from the trusts hereby created
by giving written notice thereof to the Depositor, the Insurer and the Servicer.
Upon receiving such notice of resignation,  the Depositor shall promptly appoint
a

                                                     - 35 -



<PAGE>



successor Owner Trustee by written instrument,  in duplicate,  one copy of which
instrument shall be delivered to the resigning Owner Trustee and one copy to the
successor Owner Trustee, provided that the Depositor shall have received written
confirmation from each of the Rating Agencies that the proposed appointment will
not result in an increased capital charge to the Insurer by either of the Rating
Agencies.  If no successor  Owner  Trustee shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,  the resigning  Owner Trustee or the Insurer may petition any court
of competent jurisdiction for the appointment of a successor Owner Trustee.

         If at any  time  the  Owner  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 10.1 and shall fail to resign after
written request  therefor by the Depositor,  or if at any time the Owner Trustee
shall be legally unable to act or shall be adjudged bankrupt or insolvent,  or a
receiver of the Owner  Trustee or of its  property  shall be  appointed,  or any
public  officer  shall take  charge or  control  of the Owner  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  then the Depositor  with the consent of the Insurer (so long as an
Insurer  Default shall not have occurred and be continuing) may remove the Owner
Trustee.  If the Depositor shall remove the Owner Trustee under the authority of
the  immediately  preceding  sentence,  the Depositor  shall promptly  appoint a
successor Owner Trustee by written instrument,  in duplicate,  one copy of which
instrument shall be delivered to the outgoing Owner Trustee so removed, one copy
to the Insurer and one copy to the  successor  Owner  Trustee and payment of all
fees owed to the outgoing Owner Trustee.

         Any  resignation  or removal of the Owner Trustee and  appointment of a
successor Owner Trustee  pursuant to any of the provisions of this section shall
not become  effective  until  acceptance of appointment  by the successor  Owner
Trustee  pursuant to Section 10.3 and payment of all fees and  expenses  owed to
the  outgoing  Owner  Trustee.  The  Depositor  shall  provide  notice  of  such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

         SECTION 10.3.  Successor  Owner  Trustee.  Any successor  Owner Trustee
appointed pursuant to Section 10.2 shall execute, acknowledge and deliver to the
Depositor,  the Servicer,  the Insurer and to its  predecessor  Owner Trustee an
instrument  accepting such appointment  under this Agreement,  and thereupon the
resignation or removal of the predecessor  Owner Trustee shall become  effective
and such successor  Owner Trustee,  without any further act, deed or conveyance,
shall become fully vested with all the rights, powers, duties and obligations of
its predecessor under this Agreement, with like effect as if originally named as

                                                     - 36 -



<PAGE>



Owner Trustee.  The predecessor Owner Trustee shall upon payment of its fees and
expenses deliver to the successor Owner Trustee all documents and statements and
monies held by it under this  Agreement;  and the Depositor and the  predecessor
Owner  Trustee  shall  execute and deliver  such  instruments  and do such other
things  as may  reasonably  be  required  for fully and  certainly  vesting  and
confirming in the successor  Owner Trustee all such rights,  powers,  duties and
obligations.

         No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 10.1.

         Upon acceptance of appointment by a successor Owner Trustee pursuant to
this  section,  the  Servicer  shall mail notice of the  successor of such Owner
Trustee to all  Certificateholders,  the Trustee, the Noteholders and the Rating
Agencies.  If the Servicer  shall fail to mail such notice  within 10 days after
acceptance of appointment by the successor  Owner Trustee,  the successor  Owner
Trustee shall cause such notice to be mailed at the expense of the Servicer.

         SECTION 10.4. Merger or Consolidation of Owner Trustee. Any corporation
into which the Owner  Trustee may be merged or converted or with which it may be
consolidated,  or any  corporation  resulting  from any  merger,  conversion  or
consolidation  to which the Owner Trustee shall be a party,  or any  corporation
succeeding to all or  substantially  all of the corporate  trust business of the
Owner Trustee,  shall be the successor of the Owner Trustee hereunder,  provided
such  corporation  shall be  eligible  pursuant  to Section  10.1,  without  the
execution or filing of any  instrument  or any further act on the part of any of
the parties hereto,  anything herein to the contrary  notwithstanding;  provided
further that the Owner Trustee shall mail notice of such merger or consolidation
to the Rating Agencies.

         SECTION  10.5.   Appointment   of   Co-Trustee  or  Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Owner Trust  Estate or any  Financed  Vehicle may at the time be located,
the Servicer and the Owner Trustee acting jointly shall have the power and shall
execute and deliver all  instruments to appoint one or more Persons  approved by
the Owner Trustee and the Insurer to act as  co-trustee,  jointly with the Owner
Trustee,  or separate  trustee or separate  trustees,  of all or any part of the
owner Trust Estate, and to vest in such Person, in such capacity,  such title to
the Trust,  or any part thereof,  and,  subject to the other  provisions of this
Section, such powers, duties, obligations,

                                                     - 37 -



<PAGE>



rights and trusts as the Servicer and the Owner  Trustee may consider  necessary
or desirable.  If the Servicer shall not have joined in such appointment  within
15 days  after the  receipt  by it of a  request  so to do,  the  Owner  Trustee
subject, unless an Insurer Default shall have occurred and be continuing, to the
approval of the Insurer  (which  approval  shall not be  unreasonably  withheld)
shall have the power to make such appointment. No co-trustee or separate trustee
under this  Agreement  shall be required to meet the terms of  eligibility  as a
successor  trustee  pursuant to Section 10.1 and no notice of the appointment of
any co-trustee or separate trustee shall be required pursuant to Section 10.3.

         Each separate trustee and co-trustee  shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

                  (i) all rights,  powers,  duties and obligations  conferred or
         imposed upon the Owner Trustee shall be conferred upon and exercised or
         performed by the Owner Trustee and such separate  trustee or co-trustee
         jointly (it being  understood that such separate  trustee or co-trustee
         is not authorized to act separately  without the Owner Trustee  joining
         in  such  act),  except  to  the  extent  that  under  any  law  of any
         jurisdiction  in which any  particular act or acts are to be performed,
         the Owner Trustee shall be  incompetent  or unqualified to perform such
         act or acts, in which event such rights, powers, duties and obligations
         (including the holding of title to the Trust or any portion  thereof in
         any such jurisdiction)  shall be exercised and performed singly by such
         separate  trustee or  co-trustee,  but solely at the  direction  of the
         Owner Trustee;

                  (ii) no  trustee  under  this  Agreement  shall be  personally
         liable by reason of any act or omission of any other trustee under this
         Agreement; and

                  (iii) the Servicer and the Owner Trustee acting jointly may at
         any time accept the  resignation  of or remove any separate  trustee or
         co-trustee.

         Any notice,  request or other  writing given to the Owner Trustee shall
be  deemed  to have  been  given  to  each of the  then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article.  Each separate trustee and co-trustee,  upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified  in its  instrument  of  appointment,  either  jointly  with the Owner
Trustee or separately, as may be provided therein, subject to all the provisions
of this

                                                     - 38 -



<PAGE>



Agreement,  specifically including every provision of this Agreement relating to
the conduct of,  affecting  the liability  of, or affording  protection  to, the
Owner Trustee.  Each such instrument shall be filed with the Owner Trustee and a
copy thereof given to the Servicer and the Insurer.

         Any separate  trustee or  co-trustee  may at any time appoint the Owner
Trustee,  its agent or  attorney-in-fact  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all of its estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Owner Trustee,  to the extent permitted by law, without the appointment of a new
or successor trustee.


                                   ARTICLE XI.

                                  Miscellaneous

         SECTION 11.1.  Supplements  and  Amendments.  (a) This Agreement may be
amended by the  Depositor,  LLC and the Owner  Trustee,  with the prior  written
consent of the Insurer (so long as an Insurer  Default  shall not have  occurred
and be continuing) and with prior written notice to the Rating Agencies, without
the consent of any of the Noteholders or the Certificateholders, (i) to cure any
ambiguity or defect or (ii) to correct,  supplement or modify any  provisions in
this Agreement;  provided,  however, that such action shall not, as evidenced by
an Opinion of Counsel  which may be based upon a  certificate  of the  Servicer,
adversely  affect in any material  respect the  interests of any  Noteholder  or
Certificateholder.

         (b) This  Agreement  may also be  amended  from time to time,  with the
prior  written  consent of the Insurer (so long as an Insurer  Default shall not
have occurred and be continuing)  by the  Depositor,  LLC and the Owner Trustee,
with prior written notice to the Rating  Agencies,  to the extent such amendment
materially  and  adversely  affects the interests of the  Noteholders,  with the
consent  of  the  Noteholders  evidencing  not  less  than  a  majority  of  the
Outstanding  Amount of the Notes  and,  the  consent  of the  Certificateholders
evidencing not less than a majority of the Certificate  Percentage  Interest [or
Certificate Balance] (which consent of any Holder of a Certificate or Note given
pursuant to this Section or pursuant to any other  provision  of this  Agreement
shall be conclusive and binding on such Holder and on all future Holders of such
Certificate  or Note and of any  Certificate  or Note issued  upon the  transfer
thereof or in exchange  thereof or in lieu  thereof  whether or not  notation of
such consent is made upon the Certificate or Note) for the purpose of adding any

                                                     - 39 -



<PAGE>



provisions to or changing in any manner or eliminating  any of the provisions of
this  Agreement or of modifying in any manner the rights of the  Noteholders  or
the Certificateholders;  provided,  however, that, subject to the express rights
of the Insurer under the Basic  Documents,  no such amendment shall (a) increase
or reduce in any manner the  amount  of, or  accelerate  or delay the timing of,
collections of payments on Receivables or  distributions  that shall be required
to be made for the benefit of the Noteholders or the  Certificateholders  or (b)
reduce the aforesaid  percentage of the outstanding  Amount of the Notes and the
Certificate  Percentage  Interest  required  to consent  to any such  amendment,
without the consent of the Holders of all the  outstanding  Notes and Holders of
all outstanding Certificates.

         Promptly  after the  execution of any such  amendment  or consent,  the
Owner  Trustee  shall  furnish  written  notification  of the  substance of such
amendment  or consent to each  Certificateholder,  the  Trustee  and each of the
Rating Agencies.

         It shall not be necessary  for the consent of  Certificateholders,  the
Noteholders  or the Trustee  pursuant to this Section to approve the  particular
form of any proposed  amendment or consent,  but it shall be  sufficient if such
consent  shall  approve the  substance  thereof.  The manner of  obtaining  such
consents  (and any other  consents of  Certificateholders  provided  for in this
Agreement or in any other Basic Document) and of evidencing the authorization of
the execution thereof by Certificateholders  shall be subject to such reasonable
requirements as the Owner Trustee may prescribe. Promptly after the execution of
any  amendment to the  Certificate  of Trust,  the Owner Trustee shall cause the
filing of such amendment with the Secretary of State.

         Prior  to the  execution  of any  amendment  to this  Agreement  or the
Certificate  of Trust,  the Owner  Trustee shall be entitled to receive and rely
upon an Opinion of Counsel  stating  that the  execution  of such  amendment  is
authorized or permitted by this Agreement and that all  conditions  precedent to
the  execution and delivery of such  amendment  have been  satisfied.  The Owner
Trustee may, but shall not be obligated to, enter into any such amendment  which
affects  the Owner  Trustee's  own  rights,  duties  or  immunities  under  this
Agreement or otherwise.

         SECTION   11.2.   No   Legal   Title   to   Owner   Trust   Estate   in
Certificateholders.  The  Certificateholders  shall not have legal  title to any
part of the Owner  Trust  Estate.  The  Certificateholders  shall be entitled to
receive distributions with respect to their undivided ownership interest therein
only in accordance  with Articles V and IX. No transfer,  by operation of law or
otherwise,  of any right, title or interest of the  Certificateholders to and in
their ownership interest in the

                                                     - 40 -



<PAGE>



Owner Trust  Estate  shall  operate to  terminate  this  Agreement or the trusts
hereunder or entitle any transferee to an accounting or to the transfer to it of
legal title to any part of the Owner Trust Estate.

         SECTION 11.3.  Limitations on Rights of Others. Except for Section 2.7,
the  provisions  of this  Agreement  are  solely  for the  benefit  of the Owner
Trustee, the Depositor,  LLC, the  Certificateholders,  the Servicer and, to the
extent expressly provided herein, the Insurer,  the Trustee and the Noteholders,
and nothing in this Agreement, whether express or implied, shall be construed to
give to any other  Person any legal or equitable  right,  remedy or claim in the
Owner Trust Estate or under or in respect of this  Agreement  or any  covenants,
conditions or provisions contained herein.

         SECTION 11.4.  Notices.  (a) Unless  otherwise  expressly  specified or
permitted  by the terms  hereof,  all  notices  shall be in writing and shall be
deemed given upon receipt personally  delivered,  delivered by overnight courier
or mailed  first  class mail or  certified  mail,  in each case  return  receipt
requested,  and shall be deemed to have been duly given upon receipt,  if to the
Owner  Trustee,  addressed to the Corporate  Trust Office;  if to the Depositor,
addressed to CPS Receivables Corp., 2 Ada, Irvine,  California 92618;; if to the
Credit  Enhancer,  addressed  to [ ],(in  each  case in  which  notice  or other
communication  to the Credit Enhancer refers to an Event of Default,  a claim on
the Policies or with respect to which failure on the part of Financial  Security
to respond shall be deemed to constitute  consent or acceptance,  then a copy of
such notice or other communication should also be sent to the attention [ ]; or,
as to each party,  at such other address as shall be designated by such party in
a written notice to each other party.

         (b) Any notice required or permitted to be given to a Certificateholder
shall be given by  first-class  mail,  postage  prepaid,  at the address of such
Holder as shown in the  Certificate  Register.  Any notice so mailed  within the
time prescribed in this Agreement  shall be  conclusively  presumed to have been
duly given, whether or not the Certificateholder receives such notice.

         SECTION 11.5.  Severability.  Any provision of this  Agreement  that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

                                                     - 41 -



<PAGE>



         SECTION 11.6. Separate Counterparts.  This Agreement may be executed by
the parties hereto in separate counterparts,  each of which when so executed and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

         SECTION 11.7.  Assignments;  Insurer. This Agreement shall inure to the
benefit  of  and be  binding  upon  the  parties  hereto  and  their  respective
successors and permitted assigns.  Upon issuance of the Certificate Policy, this
Agreement  shall also  inure to the  benefit  of the  Insurer  for so long as an
Insurer Default shall not have occurred and be continuing.  Without limiting the
generality of the  foregoing,  all covenants  and  agreements in this  Agreement
which  confer  rights  upon  the  Insurer  shall be for the  benefit  of and run
directly  to the  Insurer,  and the  Insurer  shall be  entitled  to rely on and
enforce such  covenants,  subject,  however,  to the  limitations on such rights
provided in this Agreement and the Basic Documents. The Insurer may disclaim any
of its  rights  and  powers  under  this  Agreement  (but  not  its  duties  and
obligations  under the Policies)  upon delivery of a written notice to the Owner
Trustee.

         SECTION  11.8. No Petition.  The Owner  Trustee (not in its  individual
capacity but solely as Owner  Trustee),  by entering into this  Agreement,  each
Certificateholder,  by  accepting  a  Certificate,  and  the  Trustee  and  each
Noteholder by accepting  the benefits of this  Agreement,  hereby  covenants and
agrees that it will not at any time institute against the Depositor,  or join in
any  institution  against  the  Depositor  of, any  bankruptcy,  reorganization,
arrangement,  insolvency or liquidation proceedings,  or other proceedings under
any United States Federal or state  bankruptcy or similar law in connection with
any obligations  relating to the Certificates,  the Notes, this Agreement or any
of the Basic Documents.

         SECTION  11.9.  No  Recourse.   Each  Certificateholder  and  Owner  by
accepting a Certificate or a beneficial interest therein  acknowledges that such
Certificateholder's  or Owner's  Certificates  represent beneficial interests in
the  Trust  only  and  do  not  represent  interests  in or  obligations  of the
Depositor,  the Servicer,  the Depositor,  the Owner Trustee,  the Trustee,  the
Insurer or any Affiliate thereof and no recourse may be had against such parties
or their assets,  except as may be expressly set forth or  contemplated  in this
Agreement, the Certificates or the Basic Documents.

         SECTION  11.10.  Headings.  The  headings of the various  Articles  and
Sections  herein are for  convenience  of reference only and shall not define or
limit any of the terms or provisions hereof.


                                                     - 42 -



<PAGE>



         SECTION  11.11.  GOVERNING  LAW. THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF  DELAWARE,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION  11.12.  Servicer.  The Servicer is authorized  to prepare,  or
cause to be  prepared,  execute  and  deliver  on  behalf  of the Trust all such
documents, reports, filings, instruments,  certificates and opinions as it shall
be the duty of the Trust or Owner Trustee to prepare,  file or deliver  pursuant
to the Basic Documents.  Upon written  request,  the Owner Trustee shall execute
and deliver to the Servicer a limited power of attorney  appointing the Servicer
the Trust's  agent and  attorney-in-fact  to prepare,  or cause to be  prepared,
execute  and  deliver  all  such  documents,   reports,  filings,   instruments,
certificates and opinions.



                                                     - 43 -



<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Trust Agreement
to be duly executed by their respective  officers hereunto duly authorized as of
the day and year first above written.

                            [                        ]
                              Owner Trustee


                            By:
                               Name:
                               Title:


                            CPS RECEIVABLES CORP.
                              Depositor


                            By:
                               Name:
                               Title:




                            [                 , LLC]





                            By:___________________________
                               Name:
                               Title:

                                                     - 44 -



<PAGE>



                                                               EXHIBIT A

NUMBER                                                         $______________
R-                                                             CUSIP NO. _____

                  SEE REVERSE FOR CERTAIN DEFINITIONS

         [UNLESS THIS  CERTIFICATE IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE
OF THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"),  TO THE ISSUER
OR ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER,  EXCHANGE  OR  PAYMENT,  AND ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER NAME
AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE
TO  CEDE  & CO.  OR TO  SUCH  OTHER  ENTITY  AS IS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  INASMUCH  AS THE  REGISTERED  OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

         THE PRINCIPAL OF THIS  CERTIFICATE IS  DISTRIBUTABLE IN INSTALLMENTS AS
SET FORTH IN THE TRUST AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL OF THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.]

                                   [THIS CERTIFICATE IS NOT TRANSFERABLE]1/


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

                            ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest in certain  distributions  of the
Trust,  as  defined  below,  the  property  of which  includes  a pool of retail
installment  sale contracts  secured by new or used  automobiles,  vans or light
duty trucks and sold to the Trust by AFS Funding Corp.

(This  Certificate  does not  represent  an  interest  in or  obligation  of CPS
Receivables  Corp.  or any of its  Affiliates,  except to the  extent  described
below.)

- --------

1/   To be inserted on the Certificate to be held by the Depositor.

                                                     - 1 -



<PAGE>



         THIS CERTIFIES THAT ___________________ is the registered owner of [ %]
Certificate Percentage Interest nonassessable,  fully-paid,  beneficial interest
in certain  distributions  of CPS Auto  Receivables  Trust 199[ ] (the  "Trust")
formed by CPS Receivables Corp., a California
corporation.

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the  Certificates  referred  to in the  within-mentioned
Trust Agreement.

          [                      ]
          not in its individual
          capacity but solely    or
          as Owner Trustee


          By:
          [                        ]
          not in its individual
          capacity but solely as
          Owner Trustee


          By: [                      ]
          Authenticating Agent


          By:


         The Trust was  created  pursuant to a Trust  Agreement  dated as of [ ]
(the "Trust  Agreement"),  between the Depositor,  LLC and [ ], as owner trustee
(the "Owner Trustee"), a summary of certain of the pertinent provisions of which
is set forth below. To the extent not otherwise defined herein,  the capitalized
terms used herein have the meanings assigned to them in the Trust Agreement.

         This Certificate is one of the duly authorized  Certificates designated
as "Asset Backed Certificates"  (herein called the "Certificates").  Also issued
under the Indenture dated as of [
        ], among the Trust, [Norwest Bank Minnesota,  National Association],  as
trustee and [ ]  collateral  agent,  are three  classes of Notes  designated  as
"Class A-1 [ ]% Asset  Backed  Notes" (the "Class A-1  Notes"),  "Class A-2 [ %]
Asset  Backed  Notes (the "Class A-2  Notes"),  "Class A-3  Floating  Rate Asset
Backed Notes" (the "Class A-3 Notes",  together with the Class A-2 Notes and the
Class A-1 Notes, (the "Class A Notes") and "Class B [%] Asset Backed Notes" (the
"Class B Notes"  and,  together  with the  Class A  Notes,  the  "Notes").  This
Certificate  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Trust  Agreement,  to which Trust Agreement the holder of this
Certificate by virtue of the acceptance  hereof assents and by which such holder
is bound.  The property of the Trust includes a pool of retail  installment sale
contracts secured by new and used automobiles, vans or light duty

                                                     - 2 -



<PAGE>



trucks (the  "Receivables"),  all monies due  thereunder on or after the Initial
Cutoff Date,  security interests in the vehicles financed thereby,  certain bank
accounts and the proceeds  thereof,  proceeds  from claims on certain  insurance
policies and certain  other rights  under the Trust  Agreement  and the Sale and
Servicing  Agreement,  all right, to and interest of the Depositor in and to the
Purchase Agreement dated as of [ ] between Consumer Portfolio Services, Inc. and
the Depositor and all proceeds of the foregoing.

         Under the Trust Agreement, there will be distributed on the 15th day of
each month or, if such 15th day is not a Business  Day,  the next  Business  Day
(the  "Payment  Date"),  commencing  on [ ], to the  Person  in whose  name this
Certificate is registered at the close of business on the Business Day preceding
such  Payment  Date (the  "Record  Date") such  Certificateholder's  Certificate
Percentage  Interest in the amount to be  distributed to  Certificateholders  on
such Payment Date.

         The holder of this Certificate  acknowledges and agrees that its rights
to receive  distributions in respect of this Certificate are subordinated to the
rights of the Noteholders as described in the Sale and Servicing Agreement,  the
Indenture and the Trust Agreement, as applicable.

         It  is  the  intent  of  the   Depositor,   Servicer,   holder  of  the
Depositorship  Interest  and  Certificateholders  that,  for purposes of Federal
income   taxes,   the  Trust  will  be  treated   as  a   partnership   and  the
Certificateholders (including the Depositor) will be treated as partners in that
partnership.  The Depositor and the other  Certificateholders by acceptance of a
Certificate,  agree  to  treat,  and to take no  action  inconsistent  with  the
treatment of, the Certificates for such tax purposes as partnership interests in
the Trust. Each Certificateholder, by its acceptance of a Certificate, covenants
and agrees that such  Certificateholder  will not at any time institute  against
the Trust or the Depositor,  or join in any institution against the Trust or the
Depositor  of,  any  bankruptcy,  reorganization,   arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States Federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Certificates, the Notes, the Trust Agreement or any of the Basic Documents.

         Distributions on this Certificate will be made as provided in the Trust
Agreement  by the  Owner  Trustee  by  wire  transfer  or  check  mailed  to the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this  Certificate or the making of any notation  hereon,  except
that with respect to  Certificates  registered on the Record Date in the name of
the nominee of the Clearing Agency (initially,

                                                     - 3 -



<PAGE>



such  nominee  to be Cede & Co.),  payments  will  be made by wire  transfer  in
immediately available funds to the account designated by such nominee. Except as
otherwise  provided in the Trust Agreement and  notwithstanding  the above,  the
final  distribution  on this  Certificate  will be made  after due notice by the
Owner Trustee of the pendency of such  distribution  and only upon  presentation
and surrender of this  Certificate  at the office or agency  maintained  for the
purpose by the Owner Trustee in the Borough of Manhattan, The City of New York.

         Reference is hereby made to the further  provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

         Unless  the  certificate  of  authentication  hereon  shall  have  been
executed by an authorized  officer of the Owner  Trustee,  by manual  signature,
this  Certificate  shall not entitle the holder  hereof to any benefit under the
Trust Agreement or the Sale and Servicing Agreement or be valid for any purpose.

         THIS CERTIFICATE  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF DELAWARE,  WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE IN ACCORDANCE
WITH SUCH LAWS.

         IN WITNESS WHEREOF,  the Owner Trustee,  on behalf of the Trust and not
in its individual capacity, has caused this Certificate to be duly executed.


                                   CPS AUTO RECEIVABLES TRUST 19[   ]



                                   By: [        ], not in its
                                       individual capacity but solely as
                                       Owner Trustee




                                   By: _______________________________
                                       Name:
                                       Title:




Date: ______________________


                                                     - 4 -



<PAGE>



                            (Reverse of Certificate)

         The  Certificates do not represent an obligation of, or an interest in,
the Depositor,  the Servicer, the Depositor, the Owner Trustee or any Affiliates
of any of them and no recourse may be had against such parties or their  assets,
except  as may be  expressly  set forth or  contemplated  herein or in the Trust
Agreement,  the Indenture or the Basic Documents.  In addition, this Certificate
is not guaranteed by any governmental  agency or instrumentality  and is limited
in right of payment to certain  collections  with respect to the Receivables and
payments under the Certificate Policy, all as more specifically set forth herein
and in the  Sale  and  Servicing  Agreement.  A copy  of each  of the  Sale  and
Servicing  Agreement  and the Trust  Agreement  may be  examined  during  normal
business  hours at the  principal  office of the  Depositor,  and at such  other
places,  if any,  designated by the  Depositor,  by any  Certificateholder  upon
written request.

         The Trust Agreement permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor and the rights of the Certificateholders  under the Trust Agreement at
any time by the  Depositor and the Owner Trustee with the consent of the holders
of the Notes and the  Certificates  evidencing  not less than a majority  of the
outstanding  Notes  and the  Certificate  Percentage  Interest  [or  Certificate
Balance]. Any such consent by the holder of this Certificate shall be conclusive
and binding on such holder and on all future holders of this  Certificate and of
any Certificate issued upon the transfer hereof or in exchange hereof or in lieu
hereof  whether or not notation of such  consent is made upon this  Certificate.
The Trust  Agreement  also permits the  amendment  thereof,  in certain  limited
circumstances, without the consent of the holders of any of the Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the  transfer of this  Certificate  is  registerable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies of the Certificate  Registrar  maintained by
the Owner Trustee in the Borough of Manhattan, The City of New York, accompanied
by a written  instrument of transfer in form  satisfactory  to the Owner Trustee
and the  Certificate  Registrar  duly  executed  by the  holder  hereof  or such
holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates in authorized  denominations evidencing the same aggregate interest
in  the  Trust  will  be  issued  to  the  designated  transferee.  The  initial
Certificate Registrar appointed under the Trust Agreement is [ ].

         Except for Certificates issued to the Depositor and the Depositor,  the
Certificates are issuable only as registered

                                                     - 5 -



<PAGE>



Certificates  without coupons in denominations  of $1,000 or integral  multiples
thereof.  As provided in the Trust Agreement and subject to certain  limitations
therein  set  forth,  Certificates  are  exchangeable  for new  Certificates  in
authorized denominations evidencing the same aggregate denomination as requested
by the holder surrendering the same. No service charge will be made for any such
registration  of transfer or exchange,  but the Owner Trustee or the Certificate
Registrar  may  require  payment  of a  sum  sufficient  to  cover  any  tax  or
governmental charge payable in connection therewith.

         The Owner Trustee, the Certificate Registrar, the Insurer and any agent
of the Owner  Trustee,  the  Certificate  Registrar or the Insurer may treat the
person in whose name this  Certificate is registered as the owner hereof for all
purposes, and none of the Owner Trustee, the Certificate Registrar,  the Insurer
nor any such agent shall be affected by any notice to the contrary.

         The obligations and responsibilities created by the Trust Agreement and
the Trust created thereby shall terminate upon the payment to Certificateholders
of all amounts  required to be paid to them pursuant to the Trust  Agreement and
the Sale and  Servicing  Agreement and the  disposition  of all property held as
part of the Trust.  The Servicer of the  Receivables  may at its option purchase
the  corpus  of the  Trust  at a  price  specified  in the  Sale  and  Servicing
Agreement,  and such purchase of the Receivables and other property of the Trust
will  effect  early  retirement  of the  Certificates;  however,  such  right of
purchase is exercisable,  subject to certain  restrictions,  only as of the last
day of any Collection  Period as of which the Pool Balance is 10% or less of the
Original  Pool  Balance.   The   Certificates  are  also  subject  to  mandatory
prepayment,  pro rata on the basis of the initial  Certificate  Balance,  on the
Payment Date on or  immediately  following the last day of the Funding Period in
the event that any portion of the  Pre-Funded  Amount  remains on deposit in the
Pre-Funding  Account  after  giving  effect to the  purchase  of all  Subsequent
Receivables,  including any purchase of Subsequent Receivables on such date. The
aggregate  principal  amount of the Certificates to be prepaid will be an amount
equal to the Certificate Prepayment Amount.

         The  Certificates  may not be acquired by (a) an employee  benefit plan
(as defined in Section 3(3) of ERISA) that is subject to the provisions of Title
I of ERISA,  (b) a plan described in Section  4975(e) (1) of the Code or (c) any
entity  whose  underlying  assets  include  plan  assets  by  reason of a plan's
investment in the entity (each, a "Benefit Plan"). By accepting and holding this
Certificate, the Holder hereof shall be deemed to have represented and warranted
that it is not a Benefit Plan.


                                                     - 6 -



<PAGE>



         The recitals  contained  herein shall be taken as the statements of the
Depositor,  the  Depositor  or the  Servicer,  as the case may be, and the Owner
Trustee assumes no responsibility for the correctness thereof. The Owner Trustee
makes no  representations  as to the validity or sufficiency of this Certificate
or of any Receivable or related document.

         Unless  the  certificate  of  authentication  hereon  shall  have  been
executed by an authorized  officer of the Owner Trustee,  by manual or facsimile
signature,  this Certificate  shall not entitle the holder hereof to any benefit
under the Trust  Agreement or the Sale and  Servicing  Agreement or be valid for
any purpose.


                                                     - 7 -






                                   ASSIGNMENT

         FOR VALUE RECEIVED the undersigned hereby sells,  assigns and transfers
unto

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE



         (Please print or type name and address,  including  postal zip code, of
         assignee)


         the within Certificate,  and all rights thereunder,  hereby irrevocably
         constituting and appointing

_______________________________  Attorney to transfer  said  Certificate  on the
books of the  Certificate  Registrar,  with full  power of  substitution  in the
premises.


Dated:

                                                         *
                                                         Signature

Guaranteed:

                                                         *


- ----------
*        NOTICE:

         The signature to this  assignment  must correspond with the name of the
         registered owner as it appears on the face of the within Certificate in
         every  particular,  without  alteration,   enlargement  or  any  change
         whatever.  Such signature must be guaranteed by an "eligible  guarantor
         institution"  meeting the  requirements of the  Certificate  Registrar,
         which requirements include membership or participation in STAMP or such
         other  "signature  guarantee  program"  as  may  be  determined  by the
         Certificate  Registrar in addition to, or in  substitution  for, STAMP,
         all in accordance with the Securities Exchange Act of 1934, as amended.

                                                     - 1 -



<PAGE>


                                                                  EXHIBIT B


                                    [FORM OF]
                             CERTIFICATE OF TRUST OF
                        CPS AUTO RECEIVABLES TRUST 199[ ]

         This  Certificate  of Trust of CPS Auto  Receivables  Trust 199[ ] (the
"Trust"),  dated as of  ___________,  199_,  is being duly executed and filed by
_______________________________,   a  ____________,   and   ______________,   an
individual,  as trustees,  to form a business trust under the Delaware  Business
Trust Act (12 Del. Code, ss. 3801 et seq.).

         1.  Name.  The name of the  business  trust  formed  hereby is CPS Auto
Receivables Trust 199[ ].

         2. This Certificate of Trust will be effective ______ __, 199_.

         IN WITNESS  WHEREOF,  the  undersigned,  being the sole  trustee of the
Trust,  has  executed  this  Certificate  of Trust as of the  date  first  above
written.

                                       [                       ],
                                        not in its individual
                                        capacity but solely as
                                        owner trustee of the Trust.


                                       By:
                                            Name:
                                            Title:

                                      - 1 -





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



                        CPS AUTO RECEIVABLES TRUST 199[ ]

                        Class A-1 [ ]% Asset Backed Notes
                        Class A-2 [ ]% Asset Backed Notes
                   Class A-3 Floating Rate Asset Backed Notes
                         Class B [ ]% Asset Backed Notes

                        ---------------------------------
                                    INDENTURE

                                 Dated as of [ ]

                       -----------------------------------
                 [NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION]

                                     Trustee


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


                                                         Form of Indenture


<PAGE>



                                TABLE OF CONTENTS

                                                                          Page


                                    ARTICLE I

                   Definitions and Incorporation by Reference

SECTION 1.1.      Definitions.............................................3
SECTION 1.2.      Incorporation by Reference of Trust
                  Indenture Act..........................................14
SECTION 1.3.      Other Definitional Provisions..........................14

                          ARTICLE II

                           The Notes

SECTION 2.1.      Form...................................................15
SECTION 2.2.      Execution, Authentication and Delivery.................15
SECTION 2.3.      Temporary Notes........................................16
SECTION 2.4.      Registration; Registration of Transfer and
                  Exchange...............................................16
SECTION 2.5.      Mutilated, Destroyed, Lost or Stolen
                  Notes..................................................18
SECTION 2.6.      Persons Deemed Owner...................................19
SECTION 2.7.      Payment of Principal and Interest;
                  Defaulted Interest.....................................19
SECTION 2.8.      Cancellation...........................................20
SECTION 2.9.      Release of Collateral..................................21
SECTION 2.10.     Book-Entry Notes.......................................21
SECTION 2.11.     Notices to Clearing Agency.............................22
SECTION 2.12.     Definitive Notes.......................................22

                          ARTICLE III

                           Covenants

SECTION 3.1.      Payment of Principal and Interest......................23
SECTION 3.2.      Maintenance of Office or Agency........................23
SECTION 3.3.      Money for Payments to be Held in Trust.................24
SECTION 3.4.      Existence..............................................25
SECTION 3.5.      Protection of Trust Estate.............................26
SECTION 3.6.      Opinions as to Trust Estate............................26
SECTION 3.7.      Performance of Obligations; Servicing of
                  Receivables............................................27
SECTION 3.8.      Negative Covenants.....................................28
SECTION 3.9.      Annual Statement as to Compliance......................29
SECTION 3.10.     Issuer May Consolidate, Etc. Only on
                  Certain Terms..........................................29
SECTION 3.11.     Successor or Transferee................................32
SECTION 3.12.     No Other Business......................................32
SECTION 3.13.     No Borrowing...........................................32
SECTION 3.14.     Servicer's Obligations.................................33

                                      - i -

<PAGE>



SECTION 3.15.     Guarantees, Loans, Advances and Other
                  Liabilities............................................33
SECTION 3.16.     Capital Expenditures...................................33
SECTION 3.17.     Compliance with Laws...................................33
SECTION 3.18.     Restricted Payments....................................33
SECTION 3.19.     Notice of Events of Default............................33
SECTION 3.20.     Further Instruments and Acts...........................34
SECTION 3.21.     Amendments of Sale and Servicing Agreement
                  and Trust Agreement....................................34
SECTION 3.22.     Income Tax Characterization............................34

                          ARTICLE IV

                  Satisfaction and Discharge

SECTION 4.1.      Satisfaction and Discharge of Indenture................34
SECTION 4.2.      Application of Trust Money.............................36
SECTION 4.3.      Repayment of Moneys Held by
                  Paying Agent...........................................36

                           ARTICLE V

                           Remedies

SECTION 5.1.      Events of Default......................................36
SECTION 5.2.      Rights Upon Event of Default...........................38
SECTION 5.3.      Collection of Indebtedness and Suits for
                  Enforcement by Trustee.................................39
SECTION 5.4.      Remedies ..............................................43
SECTION 5.5.      Optional Preservation of the Receivables...............44
SECTION 5.6.      Priorities.............................................44
SECTION 5.7.      Limitation of Suits....................................46
SECTION 5.8.      Unconditional Rights of Noteholders To
                  Receive Principal and Interest.........................47
SECTION 5.9.      Restoration of Rights and Remedies.....................47
SECTION 5.10.     Rights and Remedies Cumulative.........................47
SECTION 5.11.     Delay or Omission Not a Waiver.........................47
SECTION 5.12.     Control by Noteholders.................................47
SECTION 5.13.     Waiver of Past Defaults................................48
SECTION 5.14.     Undertaking for Costs..................................49
SECTION 5.15.     Waiver of Stay or Extension Laws.......................49

                          ARTICLE VI

                          The Trustee

SECTION 6.1.      Duties of Trustee......................................49
SECTION 6.2.      Rights of Trustee......................................51
SECTION 6.3.      Individual Rights of Trustee...........................53
SECTION 6.4.      Trustee's Disclaimer...................................53
SECTION 6.5.      Notice of Defaults.....................................53
SECTION 6.6.      Reports by Trustee to Holders..........................53

                                     - ii -

<PAGE>



SECTION 6.7.      Compensation and Indemnity.............................53
SECTION 6.8.      Replacement of Trustee.................................54
SECTION 6.9.      Successor Trustee by Merger............................55
SECTION 6.10.     Appointment of Co-Trustee or Separate
                  Trustee................................................56
SECTION 6.11.     Eligibility: Disqualification..........................57
SECTION 6.12.     Preferential Collection of Claims Against
                  Issuer.................................................58
SECTION 6.13.     Appointment and Powers.................................58
SECTION 6.14.     Performance of Duties..................................58
SECTION 6.15.     Limitation on Liability................................59
SECTION 6.16.     Reliance Upon Documents................................59
SECTION 6.17.     Successor Trustee......................................59
SECTION 6.18.     [Reserved].............................................61
SECTION 6.19.     Representations and Warranties of the
                  Trustee................................................61
SECTION 6.20.     Waiver of Setoffs......................................62
SECTION 6.21.     Control by the Controlling Party.......................62

                          ARTICLE VII

                Noteholders' Lists and Reports

SECTION 7.1.      Issuer To Furnish To Trustee Names and
                   Addresses of Noteholders..............................62
SECTION 7.2.      Preservation of Information; Communications
                   to Noteholders........................................62
SECTION 7.3.      Reports by Issuer......................................63
SECTION 7.4.      Reports by Trustee.....................................63

                         ARTICLE VIII

       Collection of Money and Releases of Trust Estate

SECTION 8.1.      Collection of Money....................................64
SECTION 8.2.      Release of Trust Estate................................64
SECTION 8.3.      Opinion of Counsel.....................................64

                          ARTICLE IX

                    Supplemental Indentures

SECTION 9.1.      Supplemental Indentures Without Consent of
                    Noteholders..........................................65
SECTION 9.2.      Supplemental Indentures with Consent of
                    Noteholders..........................................66
SECTION 9.3.      Execution of Supplemental Indentures...................68
SECTION 9.4.      Effect of Supplemental Indenture.......................68
SECTION 9.5.      Conformity With Trust Indenture Act....................69
SECTION 9.6.      Reference in Notes to Supplemental
                    Indentures...........................................69


                                     - iii -

<PAGE>



                                    ARTICLE X

                               Redemption of Notes

SECTION 10.1.     Redemption.............................................69
SECTION 10.2.     Form of Redemption Notice..............................70
SECTION 10.3.     Notes Payable on Redemption Date.......................71

                          ARTICLE XI

                         Miscellaneous

SECTION 11.1.     Compliance Certificates and Opinions,
                  etc....................................................71
SECTION 11.2.     Form of Documents Delivered to Trustee.................73
SECTION 11.3.     Acts of Noteholders....................................74
SECTION 11.4.     Notices, etc., to Trustee, Issuer and
                  Rating Agencies........................................74
SECTION 11.5.     Notices to Noteholders; Waiver.........................76
SECTION 11.6.     Alternate Payment and Notice Provisions................76
SECTION 11.7.     Conflict with Trust Indenture Act......................77
SECTION 11.8.     Effect of Headings and Table
                  of Contents............................................77
SECTION 11.9.     Successors and Assigns.................................77
SECTION 11.10.    Severability...........................................77
SECTION 11.11.    Benefits of Indenture..................................77
SECTION 11.12.    Legal Holidays.........................................78
SECTION 11.13.    GOVERNING LAW..........................................78
SECTION 11.14.    Counterparts...........................................78
SECTION 11.15.    Recording of Indenture.................................78
SECTION 11.16.    Trust Obligation.......................................78
SECTION 11.17.    No Petition............................................79
SECTION 11.18.    Inspection.............................................79
                                                

                                     - iv -

<PAGE>





         INDENTURE dated as of [ ], between CPS AUTO RECEIVABLES  TRUST 199[], a
Delaware  business trust (the "Issuer"),  and [NORWEST BANK MINNESOTA,  NATIONAL
ASSOCIATION], a national banking association, as trustee (the "Trustee").

         Each party agrees as follows for the benefit of the other party and for
the equal and  ratable  benefit of the  Holders of the  Issuer's  Class A-1 [ ]%
Asset Backed  Notes (the "Class A-1  Notes"),  Class A-2 [ ]% Asset Backed Notes
(the "Class A-2 Notes"),  Class A-3 Floating Rate Asset Backed Notes (the "Class
A-3 Notes"),  (the "Class A-3 Notes" and,  together with the Class A-1 Notes and
Class A-2 Notes,  the "Class A Notes") and Class B [ ]% Asset  Backed Notes (the
"Class B Notes" and, together with the Class A Notes, the "Notes"):

         As  security  for the  payment  and  performance  by the  Issuer of its
obligations  under this Indenture and the Notes, the Issuer has agreed to assign
the  Collateral  (as defined below) as collateral to the Trustee for the benefit
of the Noteholders.

         [Financial  Security  Assurance  Inc.  (the  "Insurer")  has issued and
delivered a financial  guaranty  insurance policy,  dated the Closing Date (with
endorsements,  the "Note  Policy"),  pursuant  to which the  Insurer  guarantees
Scheduled Payments, as defined in the Note Policy.

         As an  inducement  to the Insurer to issue and deliver the Note Policy,
the Issuer and the  Insurer  have  executed  and  delivered  the  Insurance  and
Indemnity  Agreement,  dated  as of [  ](as  amended  from  time  to  time,  the
"Insurance  Agreement")  among  the  Insurer,  the  Issuer,  Consumer  Portfolio
Services, Inc., and CPS Receivables Corp.]

         As [an  additional  inducement to the Insurer to issue the Note Policy,
and as  security  for the  performance  by the  Issuer  of the  Insurer  Secured
Obligations  and as] security for the  performance  by the Issuer of the Trustee
Secured Obligations,  the Issuer has agreed to assign the Collateral (as defined
below) as  collateral  to the  Trustee  for the  benefit of the  Issuer  Secured
Parties, as their respective interests may appear.

                                 GRANTING CLAUSE

         The Issuer hereby Grants to the Trustee at the Closing Date,
for the benefit of the Issuer Secured Parties,

                  (i) all right,  title and interest of the Issuer in and to the
         Initial  Receivables  listed in Schedule A hereto and,  with respect to
         Rule of 78's Receivables, all monies due or to become due thereon after
         the Initial  Cutoff Date  (including  Scheduled  Payments due after the
         Initial Cutoff Date (including principal prepayments relating to such

                                                     - 1 -

<PAGE>



         Scheduled  Payments) but received by the Issuer or CPS on or before the
         Initial Cutoff Date) and, with respect to Simple Interest  Receivables,
         all monies  received  thereunder  after the Initial Cutoff Date and all
         Liquidation  Proceeds  and  Recoveries  received  with  respect to such
         Initial Receivables after the Initial Cutoff Date;

                  (ii) all right, title and interest of the Issuer in and to the
         security  interests  in  the  Financed  Vehicles  granted  by  Obligors
         pursuant  to the  Initial  Receivables  and any other  interest  of the
         Issuer in such Financed Vehicles,  including,  without limitation,  the
         certificates of title or, with respect to such Financed Vehicles in the
         State of Michigan, all other evidence of ownership with respect to such
         Financed Vehicles;

                  (iii) all right,  title and  interest  of the Issuer in and to
         any proceeds from claims on any physical damage, credit life and credit
         accident and health insurance policies or certificates  relating to the
         Financed Vehicles or the Obligors;

                  (iv) all right, title and interest of the Issuer in and to the
         Purchase Agreements,  including a direct right to cause CPS to purchase
         Receivables under certain circumstances;

                  (v)  the  Issuer's  rights  and  benefits,  but  none  of  its
         obligations  or  burdens,   under  the  Sale  and  Servicing  Agreement
         (including all rights of the Seller under the Purchase Agreement),  any
         Subsequent  Purchase  Agreement and any Subsequent  Transfer  Agreement
         assigned  to the Issuer  pursuant to the Sale and  Servicing  Agreement
         assigned to the Issuer pursuant to the Sale and Servicing Agreement;

                  (vi) all  right,  title and  interest  of the Issuer in and to
         refunds for the costs of extended  service  contracts  with  respect to
         Financed Vehicles,  refunds of unearned premiums with respect to credit
         life and credit accident and health insurance  policies or certificates
         covering an Obligor or Financed  Vehicle or his or her obligations with
         respect to a Financed  Vehicle  and any  recourse to Dealers for any of
         the foregoing;

                  (vii) the Receivable File related to each Initial Receivable;

                  (viii) all amounts and  property  from time to time held in or
         credited to the Collection  Account,  the Lock-Box Account,  the Policy
         Payments Account or the Certificate Account; and

                  (ix) the proceeds of any and all of the foregoing.

                                                     - 2 -

<PAGE>



[In addition, the Issuer shall cause the Note Policy to be issued
for the benefit of the Noteholders.]

(collectively, the "Collateral").

         The foregoing Grant is made in trust to the Trustee, for the benefit of
the Holders of the Notes and for the benefit of the Insurer.  The Trustee hereby
acknowledges  such Grant,  accepts the trusts under this Indenture in accordance
with the provisions of this Indenture and agrees to perform its duties  required
in this  Indenture  to the best of its ability to the end that the  interests of
such parties,  recognizing the priorities of their  respective  interests may be
adequately and effectively protected.



                                    ARTICLE I

                   Definitions and Incorporation by Reference

         SECTION 1.1.  Definitions.  Except as otherwise  specified herein,  the
following terms have the respective meanings set forth below for all purposes of
this Indenture and the definitions of such terms are equally  applicable to both
the singular and plural forms of such terms and to each gender.

         Capitalized  terms used herein and not otherwise  defined  herein shall
have the meanings  assigned to them in the Sale and  Servicing  Agreement or, if
not defined therein, in the Trust Agreement.

         "Act" has the meaning specified in Section 11.3(a).

"Affiliate" of any Person means any Person who directly or indirectly  controls,
is  controlled  by, or is under  direct or  indirect  common  control  with such
Person.  For purposes of this  definition  of  "Affiliate",  the term  "control"
(including the terms  "controlling",  "controlled  by" and "under common control
with") means the possession,  directly or indirectly,  of the power to direct or
cause a direction of the  management and policies of a Person,  whether  through
the ownership of voting securities, by contract or otherwise.

         "Amount  Financed"  with  respect to a Receivable  means the  aggregate
amount originally advanced under the Receivable toward the purchase price of the
Financed Vehicle and any related costs.

         "Annual Percentage Rate" or "APR" of a Receivable means the annual rate
of finance charges stated in the Receivable.

         "Authorized  Officer"  means,  with  respect  to  the  Issuer  and  the
Servicer, any officer or agent acting pursuant to a power of

                                                     - 3 -

<PAGE>



attorney of the Owner Trustee or the Servicer, as applicable,  who is authorized
to act for the Owner Trustee or the Servicer, as applicable, in matters relating
to the Issuer and who is identified on the list of Authorized Officers delivered
by each of the Owner Trustee and the Servicer to the Trustee on the Closing Date
(as such list may be modified or supplemented from time to time thereafter).

         "Basic  Documents" means this Indenture,  the Certificate of Trust, the
Trust  Agreement,  the Sale and Servicing  Agreement,  the Master Spread Account
Agreement,  the  Master  Spread  Account  Agreement  Supplement,  the  Insurance
Agreement  and  other  documents  and   certificates   delivered  in  connection
therewith.

         "Book Entry Notes" means a beneficial interest in the Notes,  ownership
and  transfers of which shall be made through book entries by a Clearing  Agency
as described in Section 2.10.

         "Business Day" means (i) with respect to the Note Policy, any day other
than a Saturday,  Sunday, legal holiday or other day on which commercial banking
institutions  in  Wilmington,  Delaware,  the  City of New  York,  [Minneapolis,
Minnesota,] or any other  location of any successor  Servicer,  successor  Owner
Trustee or successor Trustee are authorized or obligated by law, executive order
or  governmental  decree to be closed  and (ii)  otherwise,  a day other  than a
Saturday,  a Sunday or other day on which commercial banks located in the states
of Delaware, [Minnesota],  California or New York are authorized or obligated to
be closed.

         "Certificate  of Trust"  means the  certificate  of trust of the Issuer
substantially in the form of Exhibit B to the Trust Agreement.

         "Class A-1 Interest  Rate" means [ ]% per annum  (computed on the basis
of the actual number of days elapsed in a 360-day year).

         "Class  A-1  Notes"  means  the  Class  A-1 [ ]%  Asset  Backed  Notes,
substantially in the form of Exhibit A-1.

         "Class A-1  Prepayment  Amount"  means,  as of the  Payment  Date on or
immediately following the last day of the Funding Period, after giving effect to
any  transfer of  Subsequent  Receivables  on such date,  an amount equal to the
Class  A-1  Noteholders'  pro  rata  share  (based  on  the  respective  current
outstanding  principal  balance of each class of Notes) of the Pre-Funded Amount
as of such Payment Date.

         "Class A-2 Interest  Rate" means [ ]% per annum  (computed on the basis
of a 360-day year of twelve 30-day months).


                                                     - 4 -

<PAGE>



         "Class  A-2  Notes"  means  the  Class  A-2 [ ]%  Asset  Backed  Notes,
substantially in the form of Exhibit A-2.

         "Class A-2  Prepayment  Amount"  means,  as of the  Payment  Date on or
immediately following the last day of the Funding Period, after giving effect to
any  transfer of  Subsequent  Receivables  on such date,  an amount equal to the
Class  A-2  Noteholders'  pro  rata  share  (based  on  the  respective  current
outstanding  principal  balance of each class of Notes) of the Pre-Funded Amount
as of such Payment Date.

         "Class A-3 Interest  Rate" means with  respect to any Interest  Period,
LIBOR plus [ ]%,  subject to a maximum rate equal to [ ]% (computed on the basis
of the actual number of days elapsed in a 360-day year).

         "Class A-3 Notes" means the Class A-3 Floating Rate Asset Backed Notes,
substantially in the form of Exhibit A-3.

         "Class A-3  Prepayment  Amount"  means,  as of the  Payment  Date on or
immediately following the last day of the Funding Period, after giving effect to
any  transfer of  Subsequent  Receivables  on such date,  an amount equal to the
Class  A-3  Noteholders'  pro  rata  share  (based  on  the  respective  current
outstanding  principal  balance of each class of Notes) of the Pre-Funded Amount
as of such Payment Date.

         "Class B Interest Rate" means [ %] per annum  (computed on the basis of
the actual number of days elapsed in a 360-day year.

         "Class  B  Notes"  means  the  Class  B  [  %]  Asset   Backed   Notes,
substantially in the form of Exhibit B.

         "Class  B  Prepayment  Amount"  means  as of  the  Payment  Date  on or
immediately following the last day of the Funding Period, after giving effect to
any  transfer of  Subsequent  Receivables  on such date,  an amount equal to the
Class B Noteholders' pro rata share (based on the respective current outstanding
principal  balance of each class of Notes) of the  Pre-Funded  Amount as of such
Payment Date.


         "Clearing  Agency"  means an  organization  registered  as a  "clearing
agency" pursuant to Section 17A of the Exchange Act, or any successor  provision
thereto. The initial Clearing Agency shall be The Depository Trust Company.

         "Clearing  Agency  Participant"  means a broker,  dealer,  bank,  other
financial  institution  or other  Person  for whom from time to time a  Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.


                                                     - 5 -

<PAGE>



         "Closing Date" means [          ].

         "Code" means the Internal Revenue Code of 1986, as amended from time to
time, and Treasury Regulations promulgated thereunder.

         "Collateral" has the meaning specified in the Granting
Clause of this Indenture.

         "Controlling  Party" means the Insurer,  so long as no Insurer  Default
shall  have  occurred  and be  continuing,  and the  Trustee,  for so long as an
Insurer Default shall have occurred and be continuing.

         "Corporate  Trust Office" means the principal  office of the Trustee at
which at any particular  time its corporate trust business shall be administered
which  office at date of the  execution  of this  Agreement  is  located  at [ ]
Attention:  [ ] or at such other address as the Trustee may designate  from time
to time by notice to the Noteholders,  the Insurer, the Servicer and the Issuer,
or the principal corporate trust office of any successor Trustee (the address of
which the successor Trustee will notify the Noteholders and the Issuer).

         "Default"  means any occurrence that is, or with notice or the lapse of
time or both would become, an Event of Default.

         "Definitive Notes" has the meaning specified in
Section 2.10.

         "Depositor" means each Certificateholder  obligated to pay the expenses
of the Issuer pursuant to Section 2.7 of the Trust Agreement.

         "Event of Default" has the meaning specified in Section 5.1.

         "Exchange Act" means the Securities Exchange Act of 1934, as
amended.

         "Executive  Officer" means, with respect to any corporation,  the Chief
Executive Officer, Chief Operating Officer, Chief Financial Officer,  President,
Executive Vice President,  any Vice President, the Secretary or the Treasurer of
such  corporation;  and with  respect to any  partnership,  any general  partner
thereof.


         "Grant" means to mortgage,  pledge,  bargain, sell, warrant,  alienate,
remise,  release,  convey,  assign,  transfer,  create,  grant a lien upon and a
security interest in and right of set-off against, deposit, set over and confirm
pursuant to this Indenture.  A Grant of the Collateral or of any other agreement
or instrument shall include all rights, powers and options (but

                                                     - 6 -

<PAGE>



none  of the  obligations)  of the  Granting  party  thereunder,  including  the
immediate and continuing right to claim for,  collect,  receive and give receipt
for principal and interest  payments in respect of the  Collateral and all other
moneys payable thereunder, to give and receive notices and other communications,
to make waivers or other  agreements,  to exercise  all rights and  options,  to
bring  proceedings  in the name of the Granting party or otherwise and generally
to do and receive  anything that the Granting  party is or may be entitled to do
or receive thereunder or with respect thereto.

         "Holder"  or  "Noteholder"  means the  Person  in whose  name a Note is
registered on the Note Register.

         "Indebtedness"  means,  with  respect  to any  Person at any time,  (a)
indebtedness  or  liability  of such Person for  borrowed  money  whether or not
evidenced by bonds, debentures,  notes or other instruments, or for the deferred
purchase  price of property  or  services  (including  trade  obligations);  (b)
obligations of such Person as lessee under leases which should be, in accordance
with generally accepted accounting  principles,  recorded as capital leases; (c)
current  liabilities of such Person in respect of unfunded vested benefits under
plans covered by Title IV of ERISA;  (d)  obligations  issued for or liabilities
incurred on the account of such Person;  (e)  obligations or liabilities of such
Person arising under acceptance facilities; (f) obligations of such Person under
any  guarantees,  endorsements  (other  than for  collection  or  deposit in the
ordinary course of business) and other  contingent  obligations to purchase,  to
provide funds for payment,  to supply funds to invest in any Person or otherwise
to assure a creditor against loss; (g) obligations of such Person secured by any
lien on property or assets of such Person,  whether or not the obligations  have
been  assumed  by such  Person;  or (h)  obligations  of such  Person  under any
interest rate or currency exchange agreement.

         "Indenture" means this Indenture as amended,  supplemented or otherwise
modified from time to time in accordance with its terms.

         "Independent"  means,  when used with respect to any specified  Person,
that the person (a) is in fact independent of the Issuer, any other obliger upon
the Notes,  the Seller and any  Affiliate of any of the foregoing  persons,  (b)
does not have any direct financial  interest or any material indirect  financial
interest in the Issuer,  any such other obliger,  the Seller or any Affiliate of
any of the foregoing Persons and (c) is not connected with the Issuer,  any such
other obliger, the Seller or any Affiliate of any of the foregoing Persons as an
officer, employee, promoter,  underwriter,  trustee, partner, director or Person
performing similar functions.


                                                     - 7 -

<PAGE>



         "Independent   Certificate"  means  a  certificate  or  opinion  to  be
delivered to the Trustee  under the  circumstances  described  in, and otherwise
complying  with, the  applicable  requirements  of Section 11.1,  prepared by an
Independent  appraiser or other expert appointed by an Issuer Order and approved
by the  Trustee  in the  exercise  of  reasonable  care,  and  such  opinion  or
certificate shall state that the signer has read the definition of "Independent"
in this Indenture and that the signer is Independent within the meaning thereof.

         "Insurance Agreement Indenture Cross Default" has the meaning specified
therefor in the Insurance Agreement.

         "Insurer Secured  Obligations"  means all amounts and obligations which
the  Issuer  may at any time  owe to or on  behalf  of the  Insurer  under  this
Indenture, the Insurance Agreement or any other Basic Document.

         "Interest  Rate" means,  with  respect to the (i) Class A-1 Notes,  the
Class A-1 Interest  Rate,  (ii) Class A-2 Notes,  the Class A-2  Interest  Rate,
(iii) Class A-3 Notes,  the Class A-3 Interest Rate and (iv) Class B Notes,  the
Class B Interest Rate.

         "Issuer"  means  the  party  named  as such in this  Indenture  until a
successor replaces it and, thereafter,  means the successor and, for purposes of
any  provision  contained  herein and required by the TIA, each other obligor on
the Notes.

         "Issuer  Order" and "Issuer  Request"  means a written order or request
signed  in the name of the  Issuer  by any one of its  Authorized  Officers  and
delivered to the Trustee.

         "Issuer Secured  Obligations" means the Insurer Secured Obligations and
the Trustee Secured obligations.

         "Issuer  Secured  Parties" means each of the Trustees in respect of the
Trustee  Secured  Obligations  and the Insurer in respect of the Insurer Secured
Obligations.

         "LIBOR"  means,  with  respect  to  any  Interest  Period,  the  London
interbank  offered  rate for deposits in U.S.  dollars  having a maturity of one
month commencing on the related LIBOR  Determination Date (the "Index Maturity")
which appears on Telerate Page 3750 as of 11:00 a.m., London time, on such LIBOR
Determination Date. If such rate does not appear on Telerate Page 3750, the rate
for that day will be determined  on the basis of the rates at which  deposits in
U.S.  dollars,  having the Index Maturity and in a principal  amount of not less
than U.S.  $1,000,000,  are offered at approximately 11:00 a.m., London time, on
such LIBOR  Determination  Date to prime banks in the London interbank market by
the Reference  Banks.  The Trustee will request the  principal  London office of
each of such Reference

                                                     - 8 -

<PAGE>



Banks to provide a quotation of its rate.  If at least two such  quotations  are
provided,  the rate for that day will be the arithmetic mean, rounded upward, if
necessary to the nearest 1/100,000 of 1% (.0000001), with five one-millionths of
a percentage  point rounded upward,  of all such  quotations.  If fewer than two
such quotations are provided, the rate for that day will be the arithmetic mean,
rounded  upward,  if necessary to the nearest  1/100,000 of 1% (.0000001),  with
five  one-millionths  of a percentage  point rounded upward,  of the offered per
annum rates one or more leading banks in New York City, selected by the Trustee,
are quoting as of  approximately  11:00 a.m.,  New York City time, on such LIBOR
Determination  Date to leading  European banks for United States dollar deposits
for the Index Maturity; provided that if the banks selected as aforesaid are not
quoting  as  mentioned  in this  sentence,  LIBOR in effect  for the  applicable
Interest Period will be LIBOR in effect for the previous Interest Period.

         "LIBOR  Determination Date" means, with respect to any Interest Period,
the day that is the second London Business Day prior to the commencement of such
Interest Period.

         "London  Business  Day" means a Business Day and a day on which banking
institutions  in the City of London,  England are not required or  authorized by
law to be closed.

         "Note"  means a Class A-1 Note, a Class A-2 Note, a Class A-3 Note or a
Class B Note.

         "Note Owner" means,  with respect to a Book-Entry  Note, the person who
is the owner of such Book-Entry  Note, as reflected on the books of the Clearing
Agency,  or on the books of a Person  maintaining  an account with such Clearing
Agency (directly as a Clearing Agency Participant or as an indirect participant,
in each case in accordance with the rules of such Clearing Agency).

         "Note  Paying  Agent"  means the Trustee or any other Person that meets
the  eligibility  standards  for the Trustee  specified  in Section  6.11 and is
authorized  by the Issuer to make the  payments  to and  distributions  from the
Collection  Account  and the Note  Distribution  Account,  including  payment of
principal of or interest on the Notes on behalf of the Issuer.

         "Note  Policy"  means the  insurance  policy issued by the Insurer with
respect to the Notes, including any endorsements thereto.

         "Note  Policy Claim  Amount" has the meaning  specified in the Sale and
Servicing Agreement.

         "Note  Register"  and "Note  Registrar"  have the  respective  meanings
specified in Section 2.4.

                                                     - 9 -

<PAGE>



         "Notice of Claim" has the meaning  specified in the Sale and  Servicing
Agreement.

         "Officer's  Certificate"  means a certificate  signed by any Authorized
Officer  of the  Owner  Trustee,  under  the  circumstances  described  in,  and
otherwise  complying  with, the applicable  requirements of Section 11.1 and TIA
ss. 314, and delivered to the Trustee. Unless otherwise specified, any reference
in  this  Indenture  to an  Officer's  Certificate  shall  be  to  an  Officer's
Certificate of any Authorized Officer of the Issuer.

         "Opinion of Counsel" means one or more written  opinions of counsel who
may, except as otherwise  expressly provided in this Indenture,  be employees of
or counsel to the Issuer and who shall be  satisfactory  to the Trustee  and, if
addressed to the Insurer,  satisfactory  to the Insurer,  and which shall comply
with any  applicable  requirements  of  Section  11.1,  and shall be in form and
substance  satisfactory  to the  Trustee,  and  if  addressed  to  the  Insurer,
satisfactory to the Insurer.

         "Outstanding"  means,  as of  the  date  of  determination,  all  Notes
theretofore authenticated and delivered under this Indenture except:

                  (i)  Notes  theretofore  canceled  by the  Note  Registrar  or
         delivered to the Note Registrar for cancellation;

                  (ii) Notes or portions  thereof the payment for which money in
         the necessary amount has been theretofore deposited with the Trustee or
         any Paying  Agent in trust for the  Holders  of such  Notes  (provided,
         however,  that  if  such  Notes  are to be  redeemed,  notice  of  such
         redemption has been duly given pursuant to this Indenture, satisfactory
         to the Trustee); and

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

provided,  however,  that Notes  which have been paid with  proceeds of the Note
Policy shall continue to remain Outstanding for purposes of this Indenture until
the Insurer has been paid as subrogee  hereunder or  reimbursed  pursuant to the
Insurance  Agreement as evidenced by a written notice from the Insurer delivered
to the Trustee,  and the Insurer shall be deemed to be the Holder thereof to the
extent of any payments thereon made by the Insurer;  provided,  further, that in
determining whether the Holders of the requisite outstanding Amount of the Notes
have given any request,  demand,  authorization,  direction,  notice, consent or
waiver hereunder or under any Basic Document, Notes

                                                     - 10 -

<PAGE>



owned by the  Issuer,  any  other  obliger  upon the  Notes,  the  Seller or any
Affiliate of any of the foregoing Persons shall be disregarded and deemed not to
be  Outstanding,  except  that,  in  determining  whether the  Trustee  shall be
protected in relying upon any such request,  demand,  authorization,  direction,
notice,  consent or waiver, only Notes that a Responsible Officer of the Trustee
either  actually  knows to be so owned or has received  written  notice  thereof
shall be so disregarded. Notes so owned that have been pledged in good faith may
be regarded as Outstanding if the pledgee establishes to the satisfaction of the
Trustee  the  pledgees  right so to act with  respect to such Notes and that the
pledgee is not the Issuer,  any other obliger upon the Notes,  the Seller or any
Affiliate of any of the foregoing Persons.

         "Outstanding Amount" means the aggregate principal amount of all Notes,
or class of Notes, as applicable, Outstanding at the date of determination.

         "Owner Trustee" means [      ], and its successors.

         "Payment Date" has the meaning specified in the Notes.

         "Predecessor  Note" means,  with respect to any particular  Note, every
previous Note  evidencing all or a portion of the same debt as that evidenced by
such  particular  Note;  and,  for the  purpose  of this  definition,  any  Note
authenticated  and  delivered  under  Section 2.5 in lieu of a mutilated,  lost,
destroyed  or  stolen  Note  shall be deemed  to  evidence  the same debt as the
mutilated, lost, destroyed or stolen Note.

         "Preference  Claim" has the meaning specified in the Sale and Servicing
Agreement.

         "Proceeding" means any suit in equity,  action at law or other judicial
or administrative proceeding.

         "Rating Agency" means each of Moody's and Standard & Poor's, so long as
such Persons maintain a rating on the Notes; and if either Moody's or Standard &
Poor's  no  longer  maintains  a rating  on the  Notes,  such  other  nationally
recognized  statistical rating organization  selected by the Seller and (so long
as an Insurer  Default shall not have occurred and be continuing)  acceptable to
the Insurer.

         "Rating Agency Condition" means, with respect to any action,  that each
Rating Agency shall have been given 10 days' (or such shorter period as shall be
acceptable  to each Rating  Agency)  prior  notice  thereof and that each of the
Rating Agencies shall have notified the Seller, the Servicer,  the Insurer,  the
Trustee, the Owner Trustee and the Issuer in writing that such action will

                                                     - 11 -

<PAGE>



not result in a reduction or withdrawal of the then current rating of the Notes.

         "Record Date" means, with respect to a Payment Date or Redemption Date,
the close of business on the Business  Day  immediately  preceding  such Payment
Date or Redemption Date.

         "Redemption  Date" means (a) in the case of a  redemption  of the Notes
pursuant  to Section  10.1(a) or a payment to  Noteholders  pursuant  to Section
10.1(b),  the Payment Date  specified by the Servicer or the Issuer  pursuant to
Section 10.1(a) or (b) as applicable.

         "Redemption  Price" means (a) in the case of a redemption  of the Notes
pursuant to Section  10.1(a),  an amount equal to the unpaid principal amount of
each class of Notes being redeemed plus accrued and unpaid  interest  thereon to
but  excluding  the  Redemption  Date,  or (b) in the case of a payment  made to
Noteholders  pursuant  to  Section  10.1(b),  the  amount on deposit in the Note
Distribution  Account,  but not in excess of the amount  specified in clause (a)
above.

         "Reference Banks" means the following banks: [   ].

         "Responsible  Officer" means, with respect to the Trustee,  any officer
within the Corporate Trust Office of the Trustee,  including any Vice President,
Assistant Vice President, Assistant Treasurer, Assistant Secretary, or any other
officer  of the  Trustee  customarily  performing  functions  similar  to  those
performed by any of the above  designated  officers and also,  with respect to a
particular  matter, any other officer to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

         "Sale and Servicing  Agreement" means the Sale and Servicing  Agreement
dated as of [ ], among the Issuer,  the Seller,  the Servicer and the Trustee as
Backup  Servicer and Trustee,  as the same may be amended or  supplemented  from
time to time.

         "Scheduled Payments" has the meaning specified in the Note Policy.

         "SEC" means the United State Securities and Exchange Commission.

         "State"  means any one of the 50 states of the United States of America
or the District of Columbia.

         "Successor Servicer" has the meaning specified in Section 3.7(e).


                                                     - 12 -

<PAGE>



         "Termination  Date" means the latest of (i) the  expiration of the Note
Policy and the return of the Note Policy to the Insurer for  cancellation,  (ii)
the date on which the Insurer shall have received payment and performance of all
Insurer  Secured  Obligations and (iii) the date on which the Trustee shall have
received payment and performance of all Trustee Secured Obligations.

         "Trust Estate" means all money, instruments,  rights and other property
that are subject or intended to be subject to the lien and security  interest of
this  Indenture for the benefit of the  Noteholders  (including all property and
interests Granted to the Trustee), including all proceeds thereof.

         "Trust  Indenture Act" or "TIA" means the Trust  Indenture Act of 1939,
as amended and as in force on the date  hereof,  unless  otherwise  specifically
provided.

         "Trustee"  means  [Norwest Bank  Minnesota,  National  Association],  a
national  banking  association,  not in its  individual  capacity but as trustee
under this Indenture, or any successor trustee under this Indenture.

         "Trustee Secured  Obligations"  means all amounts and obligations which
the Issuer may at any time owe to or on behalf of the Trustee for the benefit of
the Noteholders under this Indenture or the Notes.

         "UCC"  means,  unless  the  context  otherwise  requires,  the  Uniform
Commercial Code, as in effect in the relevant jurisdiction, as amended from time
to time.


         SECTION  1.2.  Incorporation  by  Reference  of  Trust  Indenture  Act.
Whenever  this  Indenture  refers to a provision  of the TIA,  the  provision is
incorporated  by reference in and made a part of this  Indenture.  The following
TIA terms used in this Indenture have the following meanings:

         "Commission" means the Securities and Exchange Commission.

         "indenture securities" means the Notes.

         "indenture security holder" means a Noteholder.

         "indenture to be qualified" means this Indenture.

         "indenture trustee" or "institutional trustee" means the Trustee.

         "obligor" on the indenture securities means the Issuer.


                                                     - 13 -

<PAGE>



All other TIA terms used in this Indenture that are defined by the TIA,  defined
by TIA  reference  to another  statute or  defined by  Commission  rule have the
meaning assigned to them by such definitions.

         SECTION  1.3.  Other  Definitional   Provisions.   Unless  the  context
otherwise requires:

                  (i)  All   references   in  this   instrument   to  designated
         "Articles," "Sections," "Subsections" and other subdivisions are to the
         designated  Articles,  Sections,  Subsections and other subdivisions of
         this instrument as originally
         executed.

                  (ii) The words "herein," "hereof," "hereunder" and other words
         of similar  import  refer to this  Indenture  as a whole and not to any
         particular Article, Section, Subsection or other subdivision.

                  (iii) an accounting term not otherwise  defined herein has the
         meaning assigned to it in accordance with generally accepted accounting
         principles as in effect from time to time;

                  (iv)  "or" is not exclusive; and

                  (v)  "including" means including without limitation;


                                   ARTICLE II

                                    The Notes

         SECTION 2.1.  Form. (a) The Class A-1 Notes,  the Class A-2 Notes,  the
Class A-3 Notes and the Class B Notes,  in each case together with the Trustee's
certificate of  authentication,  shall be in substantially the form set forth in
Exhibit A-1, A-2, A-3, and B,  respectively,  with such appropriate  insertions,
omissions,  substitutions  and other  variations as are required or permitted by
this   Indenture  and  may  have  such  letters,   numbers  or  other  marks  of
identification  and  such  legends  or  endorsements   placed  thereon  as  may,
consistently  herewith,  be determined by the officers  executing such Notes, as
evidenced by their  execution of the Notes.  Any portion of the text of any Note
may be set forth on the reverse thereof,  with an appropriate  reference thereto
on the face of the Note.

         (b) The Definitive Notes shall be typewritten, printed, lithographed or
engraved or produced by any  combination of these methods (with or without steel
engraved  borders),  all as determined by the officers  executing such Notes, as
evidenced by their execution of such Notes.

                                                     - 14 -

<PAGE>



         (c) Each Note shall be dated the date of its authentication.  The terms
of the Notes set forth in Exhibits A- 1, A-2, A-3 and B are part of the terms of
this Indenture.

         SECTION 2.2.  Execution,  Authentication  and  Delivery.  (a) The Notes
shall be executed on behalf of the Issuer by any of its Authorized Officers. The
signature  of any  such  Authorized  Officer  on the  Notes  may  be  manual  or
facsimile.

         (b) Notes bearing the manual or facsimile  signature of individuals who
were at any time  Authorized  Officers  of the  Issuer  shall  bind the  Issuer,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Notes or did not hold
such offices at the date of such Notes.

         (c) The Trustee  shall upon receipt of the Note Policy and Issuer Order
authenticate  and deliver  Class A-1 Notes for  original  issue in an  aggregate
principal  amount of [ ], Class A-2 Notes for  original  issue in the  aggregate
principal  amount of [ ], Class A-3 Notes for  original  issue in the  aggregate
principal  amount of [ ] and Class B Notes for original  issue in the  aggregate
principal amount of [ ]. Class A-1 Notes,  Class A-2 Notes,  Class A-3 Notes and
Class B Notes  outstanding  at any time may not exceed  such  amounts  except as
provided in Section 2.5.

         (d) Each Note shall be dated the date of its authentication.  The Notes
shall be issuable as registered  Notes in the minimum  denomination  of $[1,000]
and in integral  multiples  thereof (except for one Note of each class which may
be issued in a denomination other than an integral multiple of $[1,000]).

         (e) No Note shall be entitled to any benefit under this Indenture or be
valid or  obligatory  for any  purpose,  unless  there  appears  on such  Note a
certificate  of  authentication  substantially  in the form provided for herein,
executed  by  the  Trustee  by the  manual  signature  of one of its  authorized
signatories,  and such certificate  upon any Note shall be conclusive  evidence,
and the only evidence,  that such Note has been duly authenticated and delivered
hereunder.

         SECTION 2.3. Temporary Notes. (a) Pending the preparation of Definitive
Notes,  the Issuer may execute,  and upon receipt of an Issuer Order the Trustee
shall authenticate and deliver, temporary Notes which are printed, lithographed,
typewritten,  mimeographed or otherwise produced, of the tenor of the Definitive
Notes in lieu of which they are issued and with such variations not inconsistent
with the  terms of this  Indenture  as the  officers  executing  such  Notes may
determine, as evidenced by their execution of such Notes.


                                                     - 15 -

<PAGE>



         (b) If  temporary  Notes are issued,  the Issuer will cause  Definitive
Notes to be  prepared  without  unreasonable  delay.  After the  preparation  of
Definitive Notes, the temporary Notes shall be exchangeable for Definitive Notes
upon  surrender of the temporary  Notes at the office or agency of the Issuer to
be maintained  as provided in Section 3.2,  without  charge to the Holder.  Upon
surrender for  cancellation of any one or more temporary Notes, the Issuer shall
execute and the Trustee shall  authenticate  and deliver in exchange  therefor a
like principal amount of Definitive Notes of authorized denominations.  Until so
exchanged,  the  temporary  Notes shall in all  respects be entitled to the same
benefits under this Indenture as Definitive Notes.

         SECTION 2.4.  Registration;  Registration of Transfer and Exchange. (a)
The Issuer  shall cause to be kept a register  (the "Note  Register")  in which,
subject to such  reasonable  regulations as it may  prescribe,  the Issuer shall
provide for the  registration  of Notes and the  registration  of  transfers  of
Notes.  The  Trustee is hereby  initially  appointed  "Note  Registrar"  for the
purpose of registering Notes and transfers of Notes as herein provided. Upon any
resignation or removal of any Note Registrar,  the Issuer shall promptly appoint
a successor or, in the absence of such an appointment, assume the duties of Note
Registrar.

         (b) If a Person  other than the Trustee is  appointed  by the Issuer as
Note  Registrar,  the Issuer will give the Trustee  prompt written notice of the
appointment  of such Note  Registrar and of the location,  and any change in the
location, of the Note Register,  and the Trustee shall have the right to inspect
the Note Register at all reasonable times and to obtain copies thereof,  and the
Trustee  shall have the right to rely upon a  certificate  executed on behalf of
the Note Registrar by an Executive Officer thereof as to the names and addresses
of the Holders of the Notes and the principal amounts and number of such Notes.

         (c)  Subject to  Sections  2.10 and 2.12  hereof,  upon  surrender  for
registration of transfer of any Note at the office or agency of the Issuer to be
maintained as provided in Section 3.2, if the  requirements of Section  8-401(l)
of the UCC are met the Issuer  shall  execute  and upon its  request the Trustee
shall authenticate and the Noteholder shall obtain from the Trustee, in the name
of the  designated  transferee  or  transferees,  one or more new Notes,  in any
authorized  denominations,  of the same  class  and a like  aggregate  principal
amount.

         (d) At the option of the Holder, Notes may be exchanged for other Notes
in  any  authorized  denominations,  of the  same  class  and a  like  aggregate
principal amount,  upon surrender of the Notes to be exchanged at such office or
agency. Whenever any Notes are so surrendered for exchange,  subject to Sections
2.10 and 2.12 hereof, if the requirements of Section 8-401(1) of the

                                                     - 16 -

<PAGE>



UCC are met the Issuer  shall  execute and upon its  request  the Trustee  shall
authenticate and the Noteholder  shall obtain from the Trustee,  the Notes which
the Noteholder making the exchange is entitled to receive.

         (e) All Notes issued upon any  registration  of transfer or exchange of
Notes shall be the valid  obligations  of the Issuer,  evidencing the same debt,
and entitled to the same benefits under this Indenture, as the Notes surrendered
upon such registration of transfer or exchange.

         (f) Every Note presented or surrendered for registration of transfer or
exchange shall be (i) duly endorsed by, or  accompanied by a written  instrument
of transfer in the form  attached to Exhibits  A-1, A-2, A-3 and B duly executed
by, the Holder  thereof or such Holder's  attorney  duly  authorized in writing,
with such signature  guaranteed by an "eligible guarantor  institution"  meeting
the requirements of the Note Registrar which requirements  include membership or
participation in Securities  Transfer Agents Medallion Program ("STAMP") or such
other "signature  guarantee  program" as may be determined by the Note Registrar
in addition  to, or in  substitution  for,  Stamp,  all in  accordance  with the
Exchange Act, and (ii)  accompanied  by such other  documents as the Trustee may
require.

         (g) No service charge shall be made to a Holder for any registration of
transfer or exchange of Notes,  but the Note Registrar may require  payment of a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any registration of transfer or exchange of Notes, other than
exchanges pursuant to Section 2.3 or 9.6 not involving any transfer.

         (h) The  preceding  provisions  of this  section  notwithstanding,  the
Issuer shall not be required to make and the Note  Registrar  shall not register
transfers  or exchanges of Notes  selected for  redemption  or of any Note for a
period of 15 days  preceding  the due date for any payment  with  respect to the
Note.

         SECTION 2.5. Mutilated, Destroyed, Lost or Stolen Notes. (a) If (i) any
mutilated Note is surrendered to the Trustee,  or the Trustee receives  evidence
to its  satisfaction  of the  destruction,  loss or theft of any Note,  and (ii)
there is  delivered  to the Trustee and the Insurer  (unless an Insurer  Default
shall have  occurred  and be  continuing)  such  security or indemnity as may be
required by it to hold the Issuer,  the Trustee and the Insurer harmless,  then,
in the absence of notice to the Issuer,  the Note  Registrar or the Trustee that
such Note has been  acquired by a bona fide  purchaser,  and  provided  that the
requirements  of Section  8-405 of the UCC are met, the Issuer shall execute and
upon its request the Trustee shall authenticate and deliver,  in exchange for or
in lieu of any such mutilated,

                                                     - 17 -

<PAGE>



destroyed,  lost or stolen Note, a replacement Note; provided,  however, that if
any such destroyed,  lost or stolen Note, but not a mutilated  Note,  shall have
become or within seven days shall be due and payable,  or shall have been called
for redemption, instead of issuing a replacement Note, the Issuer may direct the
Trustee, in writing,  to pay such destroyed,  lost or stolen Note when so due or
payable or upon the Redemption  Date without  surrender  thereof.  If, after the
delivery of such replacement Note or payment of a destroyed, lost or stolen Note
pursuant to the proviso to the preceding sentence,  a bona fide purchaser of the
original  Note in lieu of which such  replacement  Note was issued  presents for
payment such  original  Note,  the Issuer,  the Trustee and the Insurer shall be
entitled to recover such  replacement  Note (or such payment) from the Person to
whom it was  delivered  or any Person  taking  such  replacement  Note from such
Person to whom such  replacement  Note was  delivered  or any  assignee  of such
Person, except a bona fide purchaser,  and shall be entitled to recover upon the
security or indemnity provided therefor to the extent of any loss, damage,  cost
or expense incurred by the Issuer or the Trustee in connection therewith.

         (b) Upon the issuance of any replacement  Note under this Section,  the
Issuer may require the payment by the Holder of such Note of a sum sufficient to
cover any tax or other  governmental  charge  that may be  imposed  in  relation
thereto and any other  reasonable  expenses  (including the fees and expenses of
the Trustee) connected therewith.

         (c)  Every   replacement  Note  issued  pursuant  to  this  Section  in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute an
original  additional  contractual  obligation of the Issuer,  whether or not the
mutilated,  destroyed,  lost or stolen Note shall be at any time  enforceable by
anyone,  and shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes duly issued hereunder.

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

         SECTION  2.6.  Persons  Deemed  Owner.  Prior  to due  presentment  for
registration  of transfer of any Note, the Issuer,  the Trustee and any agent of
Issuer, the Trustee,  the Insurer may treat the Person in whose name any Note is
registered (as of the applicable  Record Date) as the owner of such Note for the
purpose of receiving payments of principal of and interest,  if any on such Note
and for all other purposes whatsoever,  whether or not such Note be overdue, and
none of the Issuer, the Insurer,  the Trustee nor any agent of the Issuer or the
Trustee shall be affected by notice to the contrary.

                                                     - 18 -

<PAGE>



         SECTION 2.7. Payment of Principal and Interest; Defaulted Interest. (a)
The Notes shall accrue  interest as provided in the forms of the Class A-1 Note,
the  Class  A-2  Note,  the  Class A- 3 Note and the  Class B Note set  forth in
Exhibits A-1, A-2, A-3 and B,  respectively,  and such interest shall be payable
on each  Payment  Date as  specified  therein.  Any  installment  of interest or
principal, if any, payable on any Note which is punctually paid or duly provided
for by the Issuer on the applicable  Payment Date shall be paid to the Person in
whose name such Note (or one or more  Predecessor  Notes) is  registered  on the
Record Date,  by check mailed  first-class,  postage  prepaid,  to such Person's
address as it appears on the Note  Register on such Record  Date,  except  that,
unless  Definitive Notes have been issued pursuant to Section 2.12, with respect
to  Notes  registered  on the  Record  Date in the  name of the  nominee  of the
Clearing Agency (initially, such nominee to be Cede & Co.), payment will be made
by wire transfer in  immediately  available  funds to the account  designated by
such  nominee and except for the final  installment  of  principal  payable with
respect to such Note on a Payment  Date or on the Final  Scheduled  Payment Date
(and except for the Redemption Price for any Note called for redemption pursuant
to  Section  10.1(a))  which  shall be  payable  as  provided  below.  The funds
represented by any such checks returned  undelivered shall be held in accordance
with Section 3.3.

         (b) The principal of each Note shall be payable in installments on each
Payment  Date as  provided  in the forms of the Class A-1  Notes,  the Class A-2
Notes, the Class A-3 Notes and the Class B Notes set forth in Exhibits A-1, A-2,
A-3 and B,  respectively.  Notwithstanding  the  foregoing,  the  entire  unpaid
principal amount of the Notes shall be due and payable,  if not previously paid,
on the date on which an Event of Default shall have occurred and be  continuing,
if the Trustee or the Holders of the Notes representing not less than a majority
of the Outstanding Amount of the Notes have declared the Notes to be immediately
due and payable in the manner provided in Section 5.2. All principal payments on
each  class of Notes  shall be made pro rata to the  Noteholders  of such  class
entitled thereto.  Upon written notice from the Issuer, the Trustee shall notify
the Person in whose name a Note is  registered  at the close of  business on the
Record Date  preceding  the Payment  Date on which the Issuer  expects  that the
final  installment of principal of and interest on such Note will be paid.  Such
notice shall be mailed or transmitted  by facsimile  prior to such final Payment
Date and shall  specify  that such final  installment  will be payable only upon
presentation  and  surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such  installment.  Notices
in  connection  with  redemptions  of Notes  shall be mailed to  Noteholders  as
provided in Section 10.2.


                                                     - 19 -

<PAGE>



         (c) If the Issuer  defaults in a payment of interest on the Notes,  the
Issuer shall pay defaulted interest (plus interest on such defaulted interest to
the extent  lawful) at the applicable  Interest Rate in any lawful  manner.  The
Issuer may pay such defaulted  interest to the Persons who are  Noteholders on a
subsequent  special record date, which date shall be at least five Business Days
prior to the payment  date.  The Issuer  shall fix or cause to be fixed any such
special  record  date and  payment  date,  and, at least 15 days before any such
special record date, the Issuer shall mail to each  Noteholder and the Trustee a
notice that states the special  record date,  the payment date and the amount of
defaulted interest to be paid.

         (d) Promptly  following the date on which all principal of and interest
on the Notes has been paid in full and the Notes  have been  surrendered  to the
Trustee, the Trustee shall, if the Insurer has paid any amount in respect of the
Notes under the Note Policy or otherwise  which has not been  reimbursed  to it,
deliver such surrendered Notes to the Insurer.

         SECTION  2.8.  Cancellation.  Subject  to  Section  2.7(d),  all  Notes
surrendered for payment, registration of transfer, exchange or redemption shall,
if surrendered to any Person other than the Trustee, be delivered to the Trustee
and shall be promptly  canceled by the Trustee.  Subject to Section 2.7(d),  the
Issuer  may at any time  deliver  to the  Trustee  for  cancellation  any  Notes
previously  authenticated  and  delivered  hereunder  which the  Issuer may have
acquired in any manner whatsoever,  and all Notes so delivered shall be promptly
canceled  by the  Trustee.  No  Notes  shall be  authenticated  in lieu of or in
exchange for any Notes canceled as provided in this Section, except as expressly
permitted by this Indenture.  Subject to Section 2.7(d),  all canceled Notes may
be held or disposed of by the Trustee in accordance with its standard  retention
or disposal policy as in effect at the time unless the Issuer shall direct by an
Issuer Order that they be destroyed or returned to it; provided that such Issuer
Order is  timely  and the  Notes  have not been  previously  disposed  of by the
Trustee.

         SECTION 2.9. Release of Collateral.  The Trustee shall, on or after the
Termination  Date,  release any  remaining  portion of the Trust Estate from the
lien created by this Indenture and deposit in the  Collection  Account any funds
then on deposit in any other Trust Account.  The Trustee shall release  property
from the lien created by this  Indenture  pursuant to this Section 2.9 only upon
receipt of an Issuer Request accompanied by an Officer's Certificate, an Opinion
of Counsel and (if required by the TIA)  Independent  Certificates in accordance
with TIA ss.ss.  314(c) and 314(d)(1)  meeting the  applicable  requirements  of
Section 11.1.


                                                     - 20 -

<PAGE>



         SECTION 2.10. Book-Entry Notes. The Notes, upon original issuance, will
be issued in the form of typewritten Notes representing the Book-Entry Notes, to
be  delivered  to DTC,  the initial  Clearing  Agency,  by, or on behalf of, the
Issuer.  Such Notes shall  initially be  registered  on the Note Register in the
name of Cede & Co.,  the nominee of the  initial  Clearing  Agency,  and no Note
Owner will receive a Definitive Note  representing such Note Owner's interest in
such Note,  except as provided  in Section  2.12.  Unless and until  definitive,
fully registered Notes (the "Definitive  Notes") have been issued to Note Owners
pursuant to Section 2.12:

                  (i) the  provisions of this Section shall be in full force and
         effect;

                  (ii) the Note  Registrar  and the Trustee shall be entitled to
         deal  with the  Clearing  Agency  for all  purposes  of this  Indenture
         (including  the payment of  principal  of and interest on the Notes and
         the giving of instructions or directions  hereunder) as the sole Holder
         of the Notes, and shall have no obligation to the Note Owners;

                  (iii)  to the  extent  that  the  provisions  of this  Section
         conflict with any other provisions of this Indenture, the provisions of
         this Section shall control;

                  (iv) the rights of Note Owners shall be exercised only through
         the Clearing  Agency and shall be limited to those  established  by law
         and agreements  between such Note Owners and the Clearing Agency and/or
         the Clearing Agency Participants. Unless and until Definitive Notes are
         issued  pursuant  to  Section  2.12,  the  Clearing  Agency  will  make
         book-entry transfers among the Clearing Agency Participants and receive
         and transmit payments of principal of and interest on the Notes to such
         Clearing Agency Participants;

                  (v) whenever this Indenture  requires or permits actions to be
         taken  based  upon  instructions  or  directions  of  Holders  of Notes
         evidencing  a specified  percentage  of the  Outstanding  Amount of the
         Notes, the Clearing Agency shall be deemed to represent such percentage
         only to the extent  that it has  received  instructions  to such effect
         from  Note  Owners  and/or  Clearing  Agency   Participants  owning  or
         representing,  respectively, such required percentage of the beneficial
         interest  in the  Notes  and has  delivered  such  instructions  to the
         Trustee; and

                  (vi) Note  Owners may receive  copies of any  reports  sent to
         Noteholders pursuant to this Indenture,  upon written request, together
         with  a  certification  that  they  are  Note  Owners  and  payment  of
         reproduction and postage expenses

                                                     - 21 -

<PAGE>



         associated with the  distribution of such reports,  from the Trustee at
         the Corporate Trust Office.

         SECTION 2.11.  Notices to Clearing  Agency.  Whenever a notice or other
communication  to the Noteholders is required under this  Indenture,  unless and
until Definitive Notes shall have been issued to Note Owners pursuant to Section
2.12,  the  Trustee  shall give all such  notices and  communications  specified
herein to be given to Holders  of the Notes to the  Clearing  Agency,  and shall
have no obligation to deliver such notices or communications to the Note Owners.

         SECTION 2.12. Definitive Notes. If (i) the Servicer advises the Trustee
in writing  that the  Clearing  Agency is no longer  willing or able to properly
discharge its  responsibilities  with respect to the Notes,  and the Servicer is
unable to locate a qualified successor,  (ii) the Servicer at its option advises
the Trustee in writing that it elects to terminate the book-entry system through
the Clearing  Agency or (iii) after the occurrence of an Event of Default,  Note
Owners representing  beneficial interests aggregating at least a majority of the
Outstanding  Amount of the Notes advise the Trustee  through the Clearing Agency
in writing that the  continuation  of a book entry  system  through the Clearing
Agency is no longer in the best interests of the Note Owners,  then the Clearing
Agency  shall  notify all Note Owners and the Trustee of the  occurrence  of any
such event and of the availability of Definitive Notes to Note Owners requesting
the  same.  Upon  surrender  to the  Trustee  of the  typewritten  Note or Notes
representing  the  Book-Entry  Notes  by the  Clearing  Agency,  accompanied  by
registration  instructions,  the Issuer  shall  execute  and the  Trustee  shall
authenticate  the Definitive  Notes in accordance  with the  instructions of the
Clearing Agency.  None of the Issuer, the Note Registrar or the Trustee shall be
liable for any delay in delivery of such  instructions and may conclusively rely
on, and shall be protected in relying on, such  instructions.  Upon the issuance
of Definitive  Notes,  the Trustee shall recognize the Holders of the Definitive
Notes as Noteholders.


                                   ARTICLE III

                                    Covenants

         SECTION 3.1.  Payment of Principal and  Interest.  The Issuer will duly
and punctually pay the principal of and interest on the Notes in accordance with
the terms of the Notes and this Indenture.  Without limiting the foregoing,  the
Issuer  will  cause  to be  distributed  all  amounts  on  deposit  in the  Note
Distribution  Account on a Payment Date deposited  therein  pursuant to the Sale
and Servicing Agreement (i) for the benefit of the Class A-1 Notes, to Class A-1
Noteholders, (ii) for the benefit of the

                                                     - 22 -

<PAGE>



Class A-2 Notes,  to Class A-2  Noteholders,  (iii) for the benefit of the Class
A-3  Notes,  to Class A-3  Noteholders  and (iv) for the  benefit of the Class B
Notes, to Class B Noteholders.  Amounts properly  withheld under the Code by any
Person from a payment to any Noteholder of interest  and/or  principal  shall be
considered as having been paid by the Issuer to such Noteholder for all purposes
of this Indenture.

         SECTION 3.2.  Maintenance of Office or Agency. The Issuer will maintain
in [Minneapolis,  Minnesota], an office or agency where Notes may be surrendered
for  registration  of transfer or exchange,  and where notices and demands to or
upon the Issuer in respect of the Notes and this  Indenture  may be served.  The
Issuer  hereby  initially  appoints  the  Trustee  to serve as its agent for the
foregoing purposes. The Issuer will give prompt written notice to the Trustee of
the location,  and of any change in the location,  of any such office or agency.
If at any time the Issuer  shall fail to  maintain  any such office or agency or
shall fail to furnish the Trustee  with the address  thereof,  such  surrenders,
notices and demands may be made or served at the Corporate Trust Office, and the
Issuer hereby appoints the Trustee as its agent to receive all such  surrenders,
notices and demands.

         SECTION 3.3.  Money for Payments to be Held in Trust.  (a) On or before
each Payment Date and  Redemption  Date, the Issuer shall deposit or cause to be
deposited  in the Note  Distribution  Account  from the  Collection  Account  an
aggregate  sum  sufficient to pay the amounts then becoming due under the Notes,
such sum to be held in trust for the benefit of the Persons entitled thereto and
(unless the Paying Agent is the Trustee)  shall  promptly  notify the Trustee of
its action or failure so to act.

         (b) The Issuer will cause each Note Paying Agent other than the Trustee
to execute and deliver to the  Trustee  and the Insurer an  instrument  in which
such Note Paying  Agent shall agree with the Trustee (and if the Trustee acts as
Note Paying  Agent,  it hereby so  agrees),  subject to the  provisions  of this
Section, that such Note Paying Agent will:

                  (i) hold all sums held by it for the  payment of  amounts  due
         with  respect  to the Notes in trust  for the  benefit  of the  Persons
         entitled  thereto  until  such sums  shall be paid to such  Persons  or
         otherwise  disposed  of as  herein  provided  and pay such sums to such
         Persons as herein provided;

                  (ii) give the Trustee  notice of any default by the Issuer (or
         any other  obligor upon the Notes) of which it has actual  knowledge in
         the  making of any  payment  required  to be made with  respect  to the
         Notes;


                                                     - 23 -

<PAGE>



                  (iii) at any time during the  continuance of any such default,
         upon the written  request of the Trustee,  forthwith pay to the Trustee
         all sums so held in trust by such Paying Agent;

                  (iv) immediately resign as a Paying Agent and forthwith pay to
         the Trustee all sums held by it in trust for the payment of Notes if at
         any time it ceases to meet the standards required to be met by a Paying
         Agent at the time of its appointment; and

                  (v) comply with all  requirements  of the Code with respect to
         the  withholding  from  any  payments  made by it on any  Notes  of any
         applicable  withholding  taxes imposed  thereon and with respect to any
         applicable reporting requirements in connection therewith.

         (c) The  Issuer  may at any time,  for the  purpose  of  obtaining  the
satisfaction and discharge of this Indenture or for any other purpose, by Issuer
Order  direct any Paying  Agent to pay to the  Trustee all sums held in trust by
such Paying  Agent,  such sums to be held by the Trustee upon the same trusts as
those  upon  which  the sums  were held by such  Paying  Agent;  and upon such a
payment by any Paying Agent to the Trustee,  such Paying Agent shall be released
from all further liability with respect to such money.

         (d) Subject to  applicable  laws with  respect to the escheat of funds,
any money held by the  Trustee or any Paying  Agent in trust for the  payment of
any amount due with respect to any Note and  remaining  unclaimed  for two years
after such amount has become due and payable shall be discharged from such trust
and be paid to the Issuer on Issuer  Request  with the  consent  of the  Insurer
(unless an Insurer  Default shall have occurred and be continuing)  and shall be
deposited by the Trustee in the Collection Account;  and the Holder of such Note
shall thereafter,  as an unsecured general creditor, look only to the Issuer for
payment  thereof  (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Trustee or such Paying Agent with respect to such trust
money  shall  thereupon  cease;  provided,  however,  that if such  money or any
portion  thereof had been  previously  deposited by the Insurer with the Trustee
for the payment of principal or interest on the Notes, to the extent any amounts
are owing to the  Insurer,  such amounts  shall be paid  promptly to the Insurer
upon receipt of a written  request by the Insurer to such effect,  and provided,
further,  that the Trustee or such Paying Agent,  before being  required to make
any such  repayment,  shall at the expense of the Issuer  cause to be  published
once, in a newspaper published in the English language, customarily published on
each  Business Day and of general  circulation  in The City of New York,  notice
that such money remains  unclaimed  and that,  after a date  specified  therein,
which

                                                     - 24 -

<PAGE>



shall not be less than 30 days from the date of such publication,  any unclaimed
balance of such money then remaining  will be repaid to the Issuer.  The Trustee
shall also adopt and employ, at the expense of the Issuer,  any other reasonable
means of notification of such repayment (including,  but not limited to, mailing
notice of such  repayment  to Holders  whose Notes have been called but have not
been  surrendered for redemption or whose right to or interest in moneys due and
payable  but not claimed is  determinable  from the records of the Trustee or of
any Paying Agent, at the last address of record for each such Holder).

         SECTION 3.4. Existence. Except as otherwise permitted by the provisions
of Section 3.10, the Issuer will keep in full effect its  existence,  rights and
franchises as a business  trust under the laws of the State of Delaware  (unless
it becomes, or any successor Issuer hereunder is or becomes, organized under the
laws of any other state or of the United  States of  America,  in which case the
Issuer will keep in full effect its existence,  rights and franchises  under the
laws of such other  jurisdiction) and will obtain and preserve its qualification
to do business in each  jurisdiction in which such  qualification is or shall be
necessary to protect the  validity and  enforceability  of this  Indenture,  the
Notes,  the  Collateral and each other  instrument or agreement  included in the
Trust Estate.

         SECTION  3.5.  Protection  of Trust  Estate.  The  Issuer  intends  the
security  interest  Granted  pursuant to this  Indenture  in favor of the Issuer
Secured  Parties to be prior to all other liens in respect of the Trust  Estate,
and the Issuer shall take all actions necessary to obtain and maintain, in favor
of the Trustee,  for the benefit of the Issuer Secured Parties,  a first lien on
and a first  priority,  perfected  security  interest in the Trust  Estate.  The
Issuer will from time to time prepare (or shall cause to be  prepared),  execute
and deliver all such  supplements  and amendments  hereto and all such financing
statements,  continuation statements, instruments of further assurance and other
instruments, and will take such other action necessary or advisable to:

                  (i)  Grant more effectively all or any portion of the
         Trust Estate;

                  (ii) maintain or preserve the lien and security  interest (and
         the  priority  thereof)  in favor of the Trustee for the benefit of the
         Issuer  Secured  Parties  created by this  Indenture  or carry out more
         effectively the purposes hereof;

                  (iii)  perfect,  publish  notice of or protect the validity of
         any Grant made or to be made by this Indenture;

                  (iv)  enforce any of the collateral;

                                                     - 25 -

<PAGE>



                  (v)  preserve  and  defend  title to the Trust  Estate and the
         rights of the  Trustee in such Trust  Estate  against the claims of all
         persons and parties; and

                  (vi) pay all taxes or assessments  levied or assessed upon the
         Trust Estate when due.

The Issuer  hereby  designates  the  Trustee its agent and  attorney-in-fact  to
execute any  financing  statement,  continuation  statement or other  instrument
required by the Trustee pursuant to this Section.

         SECTION 3.6. Opinions as to Trust Estate.  (a) On the Closing Date, the
Issuer shall furnish to the Trustee and the Insurer an Opinion of Counsel either
stating that,  in the opinion of such  counsel,  such action has been taken with
respect  to  the  recording  and  filing  of  this  Indenture,   any  indentures
supplemental hereto, and any other requisite documents,  and with respect to the
execution and filing of any financing statements and continuation statements, as
are necessary to perfect and make effective the first priority lien and security
interest in favor of the Trustee, for the benefit of the Issuer Secured Parties,
created by this  Indenture  and reciting the details of such action,  or stating
that, in the opinion of such  counsel,  no such action is necessary to make such
lien and security interest effective.

         (b) Within 90 days after the beginning of each calendar year, beginning
with the first  calendar year  beginning more than three months after the Cutoff
Date,  the Issuer  shall  furnish to the  Trustee  and the Insurer an Opinion of
Counsel  either  stating that,  in the opinion of such counsel,  such action has
been taken with respect to the recording,  filing,  re-recording and refiling of
this  Indenture,  any  indentures  supplemental  hereto and any other  requisite
documents  and  with  respect  to the  execution  and  filing  of any  financing
statements and continuation statements as are necessary to maintain the lien and
security  interest  created by this  Indenture  and reciting the details of such
action  or  stating  that in the  opinion  of such  counsel  no such  action  is
necessary to maintain such lien and security  interest.  Such Opinion of Counsel
shall also describe any action  necessary (as of the date of such opinion) to be
taken in the following  year to maintain the lien and security  interest of this
Indenture.

         SECTION 3.7. Performance of Obligations;  Servicing of Receivables. (a)
The Issuer will not take any action and will use its best  efforts not to permit
any action to be taken by others that would  release any Person from any of such
Person's  material  covenants or  obligations  under any instrument or agreement
included  in  the  Trust  Estate  or  that  would   result  in  the   amendment,
hypothecation, subordination, termination or discharge of or impair the validity
or effectiveness of, any such

                                                     - 26 -

<PAGE>



instrument or agreement,  except as ordered by any  bankruptcy or other court or
as  expressly  provided in this  Indenture,  the Basic  Documents  or such other
instrument or agreement.

         (b) The  Issuer  may  contract  with other  Persons  acceptable  to the
Insurer (so long as no Insurer Default shall have occurred and be continuing) to
assist it in performing its duties under this Indenture,  and any performance of
such  duties  by a  Person  identified  to the  Trustee  and the  Insurer  in an
Officer's  Certificate  of the Issuer  shall be deemed to be action taken by the
Issuer.  Initially,  the Issuer has  contracted  with the Servicer to assist the
Issuer in performing its duties under this Indenture.

         (c)  The  Issuer  will  punctually  perform  and  observe  all  of  its
obligations and agreements contained in this Indenture,  the Basic Documents and
in the  instruments and agreements  included in the Trust Estate,  including but
not limited to preparing  (or causing to prepared)  and filing (or causing to be
filed) all UCC financing  statements and continuation  statements required to be
filed by the terms of this  Indenture  and the Sale and  Servicing  Agreement in
accordance  with and within the time  periods  provided  for herein and therein.
Except as  otherwise  expressly  provided  therein,  the Issuer shall not waive,
amend,  modify,  supplement  or terminate  any Basic  Document or any  provision
thereof  without  the consent of the  Trustee,  the Insurer or the Holders of at
least a majority of the Outstanding Amount of the Notes.

         (d) If a  responsible  officer of the Owner  Trustee  shall have actual
knowledge of the occurrence of a Servicer  Termination  Event under the Sale and
Servicing  Agreement,  the Issuer shall promptly notify the Trustee, the Insurer
and the Rating  Agencies  thereof in  accordance  with Section  11.4,  and shall
specify in such  notice the action,  if any,  the Issuer is taking in respect of
such default.  If a Servicer  Termination  Event shall arise from the failure of
the  Servicer  to perform  any of its duties or  obligations  under the Sale and
Servicing  Agreement with respect to the Receivables,  the Issuer shall take all
reasonable steps available to it to remedy such failure.

         (e) The Issuer  agrees  that it will not waive  timely  performance  or
observance  by the Servicer or the Seller of their  respective  duties under the
Basic  Documents (x) without the prior consent of the Insurer (unless an Insurer
Default  shall have  occurred and be  continuing)  or (y) if the effect  thereof
would adversely affect the Holders of the Notes.

         SECTION 3.8.  Negative Covenants.  So long as any Notes are
Outstanding, the Issuer shall not:

                  (i) except as  expressly  permitted  by this  Indenture or the
         Basic Documents, sell, transfer, exchange or otherwise

                                                     - 27 -

<PAGE>



         dispose of any of the  properties  or assets of the  Issuer,  including
         those  included in the Trust  Estate,  unless  directed to do so by the
         Controlling Party;

                  (ii)  claim  any  credit  on, or make any  deduction  from the
         principal  or  interest  payable in respect  of, the Notes  (other than
         amounts properly  withheld from such payments under the Code) or assert
         any claim  against  any present or former  Noteholder  by reason of the
         payment  of the  taxes  levied or  assessed  upon any part of the Trust
         Estate; or

                  (iii)  (A)  permit  the  validity  or  effectiveness  of  this
         Indenture  to be  impaired,  or permit the lien in favor of the Trustee
         created by this  Indenture to be amended,  hypothecated,  subordinated,
         terminated or discharged,  or permit any Person to be released from any
         covenants or obligations with respect to the Notes under this Indenture
         except as may be  expressly  permitted  hereby,  (B)  permit  any lien,
         charge, excise, claim, security interest, mortgage or other encumbrance
         (other than the lien of this  Indenture)  to be created on or extend to
         or otherwise  arise upon or burden the Trust Estate or any part thereof
         or any interest  therein or the proceeds thereof (other than tax liens,
         mechanics'  liens and other  liens that arise by  operation  of law, in
         each case on a Financed  Vehicle and  arising  solely as a result of an
         action or omission of the related Obligor), (C) permit the lien of this
         Indenture  not to  constitute a valid first  priority  (other than with
         respect to any such tax, mechanics' or other lien) security interest in
         the Trust  Estate  or (D)  amend,  modify  or fail to  comply  with the
         provisions of the Basic Documents  without the prior written consent of
         the Controlling Party.

         SECTION 3.9. Annual Statement as to Compliance. The Issuer will deliver
to the Trustee  and the  Insurer,  on or before July 31 of each year,  beginning
July 31, [ ], and otherwise in compliance  with the  requirements of TIA Section
314(a)(4) an Officer's Certificate,  dated as of March 31 of such year, stating,
as to the Authorized Officer signing such Officer's Certificate, that

                  (i) a review of the  activities of the Issuer during such year
         and of  performance  under  this  Indenture  has been made  under  such
         Authorized Officer's supervision; and

                  (ii) to the best of such Authorized Officer's knowledge, based
         on such  review,  the  Issuer  has  complied  with all  conditions  and
         covenants  under this Indenture  throughout such year, or, if there has
         been a default in the  compliance  of any such  condition  or covenant,
         specifying each such default known to such  Authorized  Officer and the
         nature and status thereof.

                                                     - 28 -

<PAGE>



         SECTION 3.10.  Issuer May Consolidate,  Etc. Only on Certain Terms. (a)
The Issuer shall not consolidate or merge with or into any other Person, unless

                  (i) the  Person  (if  other  than  the  Issuer)  formed  by or
         surviving such  consolidation or merger shall be a Person organized and
         existing  under the laws of the  United  States of America or any state
         and  shall  expressly  assume,  by an  indenture  supplemental  hereto,
         executed  and  delivered to the Trustee,  in form  satisfactory  to the
         Trustee  and the  Insurer  (so long as no  Insurer  Default  shall have
         occurred  and be  continuing),  the due  and  punctual  payment  of the
         principal  of  and  interest  on  all  Notes  and  the  performance  or
         observance  of every  agreement  and covenant of this  Indenture on the
         part of the Issuer to be performed or observed, all as provided herein;

                  (ii) immediately after giving effect to such  transaction,  no
         Default or Event of Default shall have occurred and be continuing;

                  (iii) the Rating Agency  Condition  shall have been  satisfied
         with respect to such transaction;

                  (iv) the Issuer shall have received an Opinion of Counsel (and
         shall have delivered  copies thereof to the Trustee and the Insurer (so
         long as no Insurer  Default shall have occurred and be  continuing)) to
         the effect that such transaction will not have any material adverse tax
         consequence  to  the  Trust,   the  Insurer,   any  Noteholder  or  any
         Certificateholder;

                  (v) any  action  as is  necessary  to  maintain  the  lien and
         security interest created by this Indenture shall have been taken;

                  (vi)  the  Issuer  shall  have  delivered  to the  Trustee  an
         Officer's  Certificate and an Opinion of Counsel each stating that such
         consolidation  or merger and such  supplemental  indenture  comply with
         this Article III and that all conditions  precedent herein provided for
         relating to such  transaction  have been complied with  (including  any
         filing required by the Exchange Act); and

                  (vii) so long as no Insurer Default shall have occurred and be
         continuing,  the Issuer shall have given the Insurer  written notice of
         such  conveyance  or transfer  at least [ ] Business  Days prior to the
         consummation  of such action and shall have  received the prior written
         approval of the Insurer of such  conveyance  or transfer and the Issuer
         or the Person (if other than the Issuer)  formed by or  surviving  such
         conveyance or transfer has a net worth, immediately

                                                     - 29 -

<PAGE>



         after such  conveyance  or transfer,  that is (a) greater than zero and
         (b) not less  than the net  worth of the  Issuer  immediately  prior to
         giving effect to such conveyance or transfer.

         (b) The Issuer shall not convey or transfer all or substantially all of
its properties or assets,  including those included in the Trust Estate,  to any
Person, unless

                  (i) the Person that  acquires by  conveyance  or transfer  the
         properties and assets of the Issuer the conveyance or transfer of which
         is hereby  restricted  shall (A) be a United States citizen or a Person
         organized  and existing  under the laws of the United States of America
         or any  state,  (B)  expressly  assume,  by an  indenture  supplemental
         hereto,  executed and delivered to the Trustee, in form satisfactory to
         the Trustee,  and the Insurer (so long as no Insurer Default shall have
         occurred  and be  continuing),  the due  and  punctual  payment  of the
         principal  of  and  interest  on  all  Notes  and  the  performance  or
         observance of every  agreement and covenant of this  Indenture and each
         of the Basic  Documents  on the part of the Issuer to be  performed  or
         observed,  all as provided herein, (C) expressly agree by means of such
         supplemental  indenture that all right,  title and interest so conveyed
         or  transferred  shall be  subject  and  subordinate  to the  rights of
         Holders  of  the  Notes,   (D)  unless   otherwise   provided  in  such
         supplemental indenture,  expressly agree to indemnify,  defend and hold
         harmless  the Issuer  against and from any loss,  liability  or expense
         arising  under or  related  to this  Indenture  and the  Notes  and (E)
         expressly  agree by  means of such  supplemental  indenture  that  such
         Person (or if a group of  persons,  then one  specified  Person)  shall
         prepare  (or  cause  to be  prepared)  and make  all  filings  with the
         Commission (and any other appropriate  Person) required by the Exchange
         Act in connection with the Notes;

                  (ii) immediately after giving effect to such  transaction,  no
         Default or Event of Default shall have occurred and be continuing;

                  (iii) the Rating Agency  Condition  shall have been  satisfied
         with respect to such transaction;

                  (iv) the Issuer shall have received an Opinion of Counsel (and
         shall have delivered  copies thereof to the Trustee and the Insurer (so
         long as no Insurer  Default shall have occurred and be  continuing)) to
         the effect that such transaction will not have any material adverse tax
         consequence  to  the  Trust,   the  Insurer,   any  Noteholder  or  any
         Certificateholder;


                                                     - 30 -

<PAGE>



                  (v) any  action  as is  necessary  to  maintain  the  lien and
         security interest created by this Indenture shall have been taken; and

                  (vi)  the  Issuer  shall  have  delivered  to the  Trustee  an
         Officers'  Certificate and an Opinion of Counsel each stating that such
         conveyance or transfer and such supplemental indenture comply with this
         Article  III and that all  conditions  precedent  herein  provided  for
         relating to such  transaction  have been complied with  (including  any
         filing required by the Exchange Act); and

                  (vii) so long as no Insurer Default shall have occurred and be
         continuing,  the Issuer shall have given the Insurer  written notice of
         such  conveyance  or transfer  at least 10  Business  Days prior to the
         consummation  of such action and shall have  received the prior written
         approval of the Insurer of such  consolidation or merger and the Issuer
         or the Person (if other than the Issuer)  formed by or  surviving  such
         consolidation  or  merger  has  a net  worth,  immediately  after  such
         consolidation or merger, that is (a) greater than zero and (b) not less
         than the net worth of the Issuer  immediately prior to giving effect to
         such consolidation or merger.

         SECTION 3.11.  Successor or Transferee.  (a) Upon any  consolidation or
merger of the Issuer in accordance with Section 3.10(a), the Person formed by or
surviving such  consolidation or merger (if other than the Issuer) shall succeed
to, and be  substituted  for,  and may  exercise  every  right and power of, the
Issuer  under this  Indenture  with the same  effect as if such  Person had been
named as the Issuer herein.

         (b) Upon a conveyance  or transfer of all the assets and  properties of
the Issuer pursuant to Section 3.10(b), CPS Auto Receivables Trust 19[ ] will be
released from every  covenant and agreement of this  Indenture to be observed or
performed on the part of the Issuer with respect to the Notes  immediately  upon
the delivery of written notice to the Trustee stating that CPS Auto  Receivables
Trust 19[ ] is to be so released.

         SECTION  3.12.  No Other  Business.  The Issuer shall not engage in any
business  other than  financing,  purchasing,  owning,  selling and managing the
Receivables in the manner contemplated by this Indenture and the Basic Documents
and activities  incidental  thereto.  After the Funding Period, the Issuer shall
not fund the purchase of any additional Receivables.

         SECTION 3.13. No Borrowing.  The Issuer shall not issue, incur, assume,
guarantee  or  otherwise  become  liable,   directly  or  indirectly,   for  any
Indebtedness  except for (i) the Notes (ii) obligations  owing from time to time
to the Insurer under the

                                                     - 31 -

<PAGE>



Insurance  Agreement  and (iii) any other  Indebtedness  permitted by or arising
under the Basic Documents.  The proceeds of the Notes and the Certificates shall
be used  exclusively to fund the Issuer's  purchase of the  Receivables  and the
other assets  specified in the Sale and  Servicing  Agreement,  to fund the Pre-
Funding Account,  the Capitalized Interest Account and the Spread Account and to
pay the Issuer's organizational, transactional and start-up expenses.

         SECTION  3.14.  Servicer's  Obligations.  The  Issuer  shall  cause the
Servicer  to  comply  with  Sections  4.9,  4.10,  4.11 and 5.11 of the Sale and
Servicing Agreement.

         SECTION 3.15. Guarantees, Loans, Advances and Other Liabilities. Except
as  contemplated  by the Sale and  Servicing  Agreement or this  Indenture,  the
Issuer shall not make any loan or advance or credit to, or  guarantee  (directly
or  indirectly  or by an  instrument  having  the effect of  assuring  another's
payment  or  performance  on  any  obligation  or  capability  of  so  doing  or
otherwise),  endorse  or  otherwise  become  contingently  liable,  directly  or
indirectly, in connection with the obligations,  stocks or dividends of, or own,
purchase,  repurchase  or acquire  (or agree  contingently  to do so) any stock,
obligations,  assets or  securities  of, or any other  interest  in, or make any
capital contribution to, any other Person.

         SECTION  3.16.  Capital  Expenditures.  The  Issuer  shall not make any
expenditure  (by long-term or operating  lease or otherwise)  for capital assets
(either realty or personalty).

         SECTION 3.17.  Compliance  with Laws.  The Issuer shall comply with the
requirements  of all  applicable  laws,  the  non-compliance  with which  would,
individually or in the aggregate, materially and adversely affect the ability of
the Issuer to perform its  obligations  under the Notes,  this  Indenture or any
Basic Document.

         SECTION 3.18.  Restricted  Payments.  The Issuer shall not, directly or
indirectly,  (i) pay any  dividend or make any  distribution  (by  reduction  of
capital or otherwise),  whether in cash,  property,  securities or a combination
thereof,  to the Owner  Trustee  or any owner of a  beneficial  interest  in the
Issuer or otherwise with respect to any ownership or equity interest or security
in or of the  Issuer  or to the  Servicer,  (ii)  redeem,  purchase,  retire  or
otherwise acquire for value any such ownership or equity interest or security or
(iii)  set  aside or  otherwise  segregate  any  amounts  for any such  purpose;
provided,  however, that the Issuer may make, or cause to be made, distributions
to the Servicer,  the Owner Trustee, the Trustee and the  Certificateholders  as
permitted by, and to the extent funds are available for such purpose under,  the
Sale and Servicing  Agreement or Trust Agreement.  The Issuer will not, directly
or

                                                     - 32 -

<PAGE>



indirectly, make payments to or distributions from the Collection Account except
in accordance with this Indenture and the Basic Documents.

         SECTION 3.19. Notice of Events of Default.  Upon a responsible  officer
of the Owner Trustee having actual knowledge thereof,  the Issuer agrees to give
the Trustee,  the Insurer and the Rating  Agencies prompt written notice of each
Event of Default  hereunder  and each default on the part of the Servicer or the
Seller of its obligations under the Sale and Servicing Agreement.

         SECTION 3.20. Further Instruments and Acts. Upon request of the Trustee
or the Insurer, the Issuer will execute and deliver such further instruments and
do such further acts as may be reasonably  necessary or proper to carry out more
effectively the purpose of this Indenture.

         SECTION  3.21.  Amendments  of Sale and  Servicing  Agreement and Trust
Agreement.  The Issuer  shall not agree to any  amendment to Section 13.1 of the
Sale and Servicing Agreement or Section 13.1 of the Trust Agreement to eliminate
the requirements thereunder that the Trustee or the Holders of the Notes consent
to amendments thereto as provided therein.

         SECTION  3.22.  Income Tax  Characterization.  For  purposes of federal
income,  state and local income and franchise  and any other income  taxes,  the
Issuer will treat the Notes as indebtedness  of the Issuer and hereby  instructs
the  Trustee to treat the Notes as  indebtedness  of the Issuer for  federal and
state tax reporting purposes.


                                   ARTICLE IV

                           Satisfaction and Discharge

         SECTION 4.1.  Satisfaction  and Discharge of Indenture.  This Indenture
shall cease to be of further  effect with  respect to the Notes except as to (i)
rights of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal  thereof and interest  thereon,  (iv)  Sections 3.3, 3.4, 3.5, 3.8,
3.10,  3.12,  3.13,  3.20,  3.21  and  3.22,  (v) the  rights,  obligations  and
immunities of the Trustee  hereunder  (including the rights of the Trustee under
Section 6.7 and the  obligations  of the Trustee under Section 4.2) and (vi) the
rights of  Noteholders as  beneficiaries  hereof with respect to the property so
deposited with the Trustee  payable to all or any of them,  and the Trustee,  on
demand of and at the expense of the Issuer,  shall  execute  proper  instruments
acknowledging  satisfaction  and discharge of this Indenture with respect to the
Notes, when

                                                     - 33 -

<PAGE>



                  (A)  either

                           (1) all Notes theretofore authenticated and delivered
                  (other than (i) Notes that have been destroyed, lost or stolen
                  and that have been replaced or paid as provided in Section 2.5
                  and (ii) Notes for whose  payment money has  theretofore  been
                  deposited  in  trust  or  segregated  and held in trust by the
                  Issuer and thereafter  repaid to the Issuer or discharged from
                  such trust, as provided in Section 3.3) have been delivered to
                  the Trustee for  cancellation  and the Note Policy has expired
                  and been returned to the Insurer for cancellation; or

                           (2)  all  Notes  not  theretofore  delivered  to  the
                  Trustee for cancellation

                                    (i)  have become due and payable,

                                    (ii) will  become  due and  payable at their
                           respective  Final Scheduled  Payment Dates within one
                           year, or

                                    (iii) are to be called for redemption within
                           one  year  under  arrangements  satisfactory  to  the
                           Trustee for the giving of notice of redemption by the
                           Trustee  in the  name,  and at  the  expense,  of the
                           Issuer,

                  and the Issuer,  in the case of (i), (ii) or (iii) above,  has
                  irrevocably  deposited or caused to be  irrevocably  deposited
                  with the Trustee cash or direct  obligations of or obligations
                  guaranteed by the United States of America  (which will mature
                  prior to the date such amounts are payable), in trust for such
                  purpose,  in an amount  sufficient  to pay and  discharge  the
                  entire indebtedness on such Notes not theretofore delivered to
                  the Trustee for  cancellation  when due to the Final Scheduled
                  Payment  Date or  Redemption  Date (if Notes  shall  have been
                  called for  redemption  pursuant to Section  10.1(a)),  as the
                  case may be;

                  (B) the  Issuer  has paid or  caused  to be paid  all  Insurer
         Secured Obligations and all Trustee Secured Obligations; and

                  (C) the Issuer has delivered to the Trustee and the Insurer an
         Officer's  Certificate,  an Opinion of Counsel  and if  required by the
         TIA,  the Trustee or the Insurer (so long as an Insurer  Default  shall
         not have occurred and be continuing) an Independent  Certificate from a
         firm of certified public accountants, each meeting the applicable

                                                     - 34 -

<PAGE>



         requirements  of Section  11.1(a) and each stating that all  conditions
         precedent   herein  provided  for  relating  to  the  satisfaction  and
         discharge of this Indenture have been complied with.

         SECTION 4.2.  Application of Trust Money. All moneys deposited with the
Trustee pursuant to Section 4.1 hereof shall be held in trust and applied by it,
in  accordance  with the  provisions  of the  Notes and this  Indenture,  to the
payment,  either  directly  or through  any Paying  Agent,  as the  Trustee  may
determine,  to the Holders of the particular Notes for the payment or redemption
of which such moneys have been deposited  with the Trustee,  of all sums due and
to become due thereon for principal  and  interest;  but such moneys need not be
segregated  from other funds except to the extent required herein or in the Sale
and Servicing Agreement or required by law.

         SECTION 4.3.  Repayment of Moneys Held by Paying  Agent.  In connection
with the satisfaction and discharge of this Indenture with respect to the Notes,
all  moneys  then held by any Paying  Agent  other  than the  Trustee  under the
provisions of this  Indenture  with respect to such Notes shall,  upon demand of
the Issuer,  be paid to the Trustee to be held and applied  according to Section
3.3 and thereupon such Paying Agent shall be released from all further liability
with respect to such moneys.


                                    ARTICLE V

                                    Remedies

         SECTION  5.1.  Events of Default.  "Event of  Default",  wherever  used
herein,  means any one of the  following  events  (whatever  the reason for such
Event of Default and whether it shall be voluntary or involuntary or be effected
by operation of law or pursuant to any judgment, decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

                  (i)  default in the  payment of any  interest on any Note when
         the same becomes due and payable, and such default shall continue for a
         period of five days (solely for  purposes of this clause,  a payment on
         the Notes funded by the Insurer or the Collateral Agent pursuant to the
         Master Spread Account Agreement shall be deemed to be a payment made by
         the Issuer); or

                  (ii)  default  in  the  payment  of  the  principal  of or any
         installment  of the principal of any Note when the same becomes due and
         payable  (solely for  purposes of this  clause,  a payment on the Notes
         funded by the Insurer or the  Collateral  Agent  pursuant to the Master
         Spread Account

                                                     - 35 -

<PAGE>



         Agreement, shall be deemed to be a payment made by the Issuer); or

                  (iii) so long as an Insurer  Default  shall not have  occurred
         and be continuing, an Insurance Agreement Indenture Cross Default shall
         have occurred;  provided,  however, that the occurrence of an Insurance
         Agreement Indenture Cross Default may not form the basis of an Event of
         Default  unless the Insurer  shall,  upon prior  written  notice to the
         Rating  Agencies,  have delivered to the Issuer and the Trustee and not
         rescinded a written notice  specifying  that such  Insurance  Agreement
         Indenture  Cross  Default  constitutes  an Event of  Default  under the
         Indenture; or

                  (iv) so long as an Insurer  Default shall have occurred and be
         continuing, default in the observance or performance of any covenant or
         agreement of the Issuer made in this  Indenture  (other than a covenant
         or agreement,  a default in the  observance or  performance of which is
         elsewhere  in  this   Section   specifically   dealt   with),   or  any
         representation  or warranty of the Issuer made in this  Indenture or in
         any  certificate  or other  writing  delivered  pursuant  hereto  or in
         connection  herewith  proving to have been  incorrect  in any  material
         respect as of the time when the same  shall  have been  made,  and such
         default  shall  continue  or  not be  cured,  or  the  circumstance  or
         condition  in respect of which such  misrepresentation  or warranty was
         incorrect  shall not have been  eliminated  or otherwise  cured,  for a
         period of 30 days (or for such longer period, not in excess of 90 days,
         as may be reasonably  necessary to remedy such  default;  provided that
         such  default  is  capable  of  remedy  within  90 days or less and the
         Servicer  on  behalf  of  the  Owner  Trustee   delivers  an  Officer's
         Certificate to the Trustee to the effect that the Issuer has commenced,
         or will promptly commence and diligently pursue, all reasonable efforts
         to  remedy  such  default)  after  there  shall  have  been  given,  by
         registered  or certified  mail,  to the Issuer by the Trustee or to the
         Issuer  and  the  Trustee  by  the  Holders  of at  least  25%  of  the
         Outstanding  Amount of the  Notes,  a written  notice  specifying  such
         default or incorrect  representation or warranty and requiring it to be
         remedied  and  stating  that  such  notice  is a  "Notice  of  Default"
         hereunder; or

                  (v) so long as an Insurer  Default  shall have occurred and be
         continuing,  the  filing  of a decree  or order  for  relief by a court
         having  jurisdiction  in the  premises  in respect of the Issuer or any
         substantial  part of the Trust Estate in an involuntary  case under any
         applicable Federal or state bankruptcy, insolvency or other similar law
         now or  hereafter  in effect,  or  appointing  a receiver,  liquidator,
         assignee,  custodian,  trustee, sequestrator or similar official of the
         Issuer or for any substantial part of the

                                                     - 36 -

<PAGE>



         Trust Estate, or ordering the winding-up or liquidation of the Issuer's
         affairs,  and such decree or order shall remain  unstayed and in effect
         for a period of 60 consecutive days; or

                  (vi) so long as an Insurer  Default shall have occurred and be
         continuing,  the  commencement  by the Issuer of a voluntary case under
         any applicable Federal or state bankruptcy, insolvency or other similar
         law now or  hereafter  in effect,  or the  consent by the Issuer to the
         entry of an order for relief in an involuntary case under any such law,
         or the consent by the Issuer to the appointment or taking possession by
         a receiver,  liquidator,  assignee, custodian, trustee, sequestrator or
         similar official of the Issuer or for any substantial part of the Trust
         Estate,  or the making by the Issuer of any general  assignment for the
         benefit of creditors, or the failure by the Issuer generally to pay its
         debts as such debts  become  due, or the taking of action by the Issuer
         in furtherance of any of the foregoing.

         The Issuer shall  deliver to the Trustee and the  Insurer,  within five
days after the  occurrence  thereof,  written notice in the form of an Officer's
Certificate  of any event  which with the giving of notice and the lapse of time
would become an Event of Default under clause (iii),  its status and what action
the Issuer is taking or proposes to take with respect thereto.

         SECTION 5.2.  Rights Upon Event of Default.  (a) If an Insurer  Default
shall not have  occurred and be  continuing  and an Event of Default  shall have
occurred and be continuing,  the Notes shall become  immediately due and payable
at par,  together with accrued  interest  thereon.  If an Event of Default shall
have occurred and be continuing,  the Controlling  Party may exercise any of the
remedies  specified in Section 5.4(a).  In the event of any  acceleration of any
Notes by  operation  of this  Section  5.2,  the  Trustee  shall  continue to be
entitled to make claims under the Note Policy pursuant to the Sale and Servicing
Agreement for Scheduled  Payments on the Notes.  Payments  under the Note Policy
following acceleration of any Notes shall be applied by the Trustee:

                  FIRST:  to Noteholders for amounts due and unpaid on the Notes
         for  interest,  ratably,  without  preference  or priority of any kind,
         according to the amounts due and payable on the Notes for interest; and

                  SECOND: to Noteholders for amounts due and unpaid on the Notes
         for  principal,  ratably,  without  preference or priority of any kind,
         according to the amounts due and payable on the Notes for principal.


                                                     - 37 -

<PAGE>



         (b) In the event any Notes are  accelerated due to an Event of Default,
the Insurer shall have the right (in addition to its obligation to pay Scheduled
Payments  on the  Notes  in  accordance  with  the  Note  Policy),  but  not the
obligation,  to make payments under the Note Policy or otherwise of interest and
principal due on such Notes, in whole or in part, on any date or dates following
such acceleration as the Insurer, in its sole discretion, shall elect.

         (c) If an Insurer  Default shall have occurred and be continuing and an
Event of Default  shall have  occurred  and be  continuing,  the  Trustee in its
discretion  may,  or if  so  requested  in  writing  by  Holders  holding  Notes
representing  not less than a majority of the  Outstanding  Amount of the Notes,
declare by written  notice to the Issuer that the Notes become,  whereupon  they
shall become, immediately due and payable at par, together with accrued interest
thereon.

         (d) If an Insurer  Default shall have occurred and be continuing,  then
at any time after such declaration of acceleration of maturity has been made and
before a judgment  or decree for  payment of the money due has been  obtained by
the Trustee as  hereinafter  in this  Article V  provided,  the Holders of Notes
representing  a majority  of the  Outstanding  Amount of the  Notes,  by written
notice to the Issuer and the Trustee, may rescind and annul such declaration and
its consequences if:

                  (i) the Issuer has paid or  deposited  with the  Trustee a sum
         sufficient to pay

                           (A) all  payments of principal of and interest on all
                  Notes and all other  amounts that would then be due  hereunder
                  or upon such Notes if the Event of Default giving rise to such
                  acceleration had not occurred; and

                           (B)  all  sums  paid  or   advanced  by  the  Trustee
                  hereunder   and   the   reasonable   compensation,   expenses,
                  disbursements  and  advances of the Trustee and its agents and
                  counsel; and

                  (ii) all Events of Default,  other than the  nonpayment of the
         principal of the Notes that has become due solely by such acceleration,
         have been cured or waived as provided in Section 5.12.

         No such  rescission  shall affect any subsequent  default or impair any
right consequent thereto.

         SECTION 5.3.  Collection of  Indebtedness  and Suits for Enforcement by
Trustee.  (a) The Issuer covenants that if (i) default is made in the payment of
any interest on any Note when the same becomes due and payable, and such default
continues for

                                                     - 38 -

<PAGE>



a period of five days,  or (ii) default is made in the payment of the  principal
of or any installment of the principal of any Note when the same becomes due and
payable, the Issuer will, upon demand of the Trustee, pay to it, for the benefit
of the Holders of the Notes, the whole amount then due and payable on such Notes
for principal and interest,  with interest upon the overdue  principal,  and, to
the extent payment at such rate of interest shall be legally  enforceable,  upon
overdue  installments  of  interest,  at the  applicable  Interest  Rate  and in
addition  thereto such further  amount as shall be sufficient to cover the costs
and expenses of  collection,  including the reasonable  compensation,  expenses,
disbursements and advances of the Trustee and its agents and counsel.

         (b) Each Issuer Secured Party hereby  irrevocably  and  unconditionally
appoints the Controlling Party as the true and lawful  attorney-in-fact  of such
Issuer  Secured  Party  for so long  as such  Issuer  Secured  Party  is not the
Controlling Party, with full power of substitution,  to execute, acknowledge and
deliver any notice, document,  certificate, paper, pleading or instrument and to
do in the name of the Controlling  Party as well as in the name, place and stead
of such Issuer Secured Party such acts, things and deeds for or on behalf of and
in the  name of such  Issuer  Secured  Party  under  this  Indenture  (including
specifically  under Section 5.4) and under the Basic Documents which such Issuer
Secured  Party  could  or  might  do or which  may be  necessary,  desirable  or
convenient in such  Controlling  Party's sole  discretion to effect the purposes
contemplated  hereunder and under the Basic Documents and,  without  limitation,
following the occurrence of an Event of Default,  exercise full right, power and
authority to take,  or defer from  taking,  any and all acts with respect to the
administration, maintenance or disposition of the Trust Estate.

         (c) If an Event of Default occurs and is continuing, the Trustee may in
its discretion but with the consent of the  Controlling  Party and shall, at the
direction of the Controlling Party (except as provided in Section 5.3(d) below),
proceed to protect and enforce its rights and the rights of the  Noteholders  by
such appropriate  Proceedings as the Trustee or the Controlling Party shall deem
most effective to protect and enforce any such rights,  whether for the specific
enforcement  of any  covenant or  agreement  in this  Indenture or in aid of the
exercise of any power granted  herein,  or to enforce any other proper remedy or
legal or equitable right vested in the Trustee by this Indenture or by law.

         (d)  Notwithstanding   anything  to  the  contrary  contained  in  this
Indenture  (including without limitation Sections 5.4(a), 5.12, 5.13 and [5.17])
and  regardless  of whether  an  Insurer  Default  shall  have  occurred  and be
continuing, if the Issuer fails to perform its obligations under Section 10.1(b)
hereof

                                                     - 39 -

<PAGE>



when and as due, the Trustee may in its  discretion  (and without the consent of
the Controlling  Party) proceed to protect and enforce its rights and the rights
of the  Noteholders  by such  appropriate  proceedings as the Trustee shall deem
most  effective  to protect and enforce any such  rights,  whether for  specific
performance  of any  covenant or  agreement  in this  Indenture or in aid of the
exercise of any power granted  herein,  or to enforce any other proper remedy or
legal or  equitable  right  vested in the Trustee by this  Indenture  or by law;
provided  that the  Trustee  shall  only be  entitled  to take any such  actions
without the consent of the Controlling  Party to the extent such actions (x) are
taken only to enforce the Issuer's obligations to redeem the principal amount of
Notes and (y) are taken only  against  the  portion of the  Collateral,  if any,
consisting of the Pre-Funding  Account,  the Capitalized  Interest Account,  any
investments therein and any proceeds thereof.

         (e) In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Trust  Estate,  proceedings  under Title 11 of the United States Code or any
other applicable  Federal or state bankruptcy,  insolvency or other similar law,
or in case a receiver,  assignee  or trustee in  bankruptcy  or  reorganization,
liquidator,  sequestrator  or similar  official shall have been appointed for or
taken  possession of the Issuer or its property or such other obliger or Person,
or in case of any other comparable judicial  proceedings  relative to the Issuer
or other  obliger upon the Notes,  or to the creditors or property of the Issuer
or such other obliger, the Trustee, irrespective of whether the principal of any
Notes shall then be due and payable as therein  expressed or by  declaration  or
otherwise  and  irrespective  of whether the Trustee  shall have made any demand
pursuant to the provisions of this Section, shall be entitled and empowered,  by
intervention in such proceedings or otherwise:

                  (i) to file and prove a claim or claims  for the whole  amount
         of principal and interest  owing and unpaid in respect of the Notes and
         to file such other papers or documents as may be necessary or advisable
         in order to have the  claims of the  Trustee  (including  any claim for
         reasonable  compensation to the Trustee and each  predecessor  Trustee,
         and  their   respective   agents,   attorneys  and  counsel,   and  for
         reimbursement  of  all  expenses  and  liabilities  incurred,  and  all
         advances made, by the Trustee and each predecessor Trustee, except as a
         result of  negligence,  bad  faith or  willful  misconduct)  and of the
         Noteholders allowed in such proceedings;

                  (ii) unless  prohibited by applicable law and regulations,  to
         vote on behalf of the Holders of Notes in any election of a trustee,  a
         standby  trustee or person  performing  similar  functions  in any such
         proceedings;

                                                     - 40 -

<PAGE>



                  (iii) to collect  and  receive  any  moneys or other  property
         payable or deliverable on any such claims and to distribute all amounts
         received  with  respect  to the  claims of the  Noteholders  and of the
         Trustee on their behalf; and

                  (iv)  to file  such  proofs  of  claim  and  other  papers  or
         documents  as may be necessary or advisable in order to have the claims
         of  the  Trustee  or the  Holders  of  Notes  allowed  in any  judicial
         proceedings relative to the Issuer, its creditors and its property;

and any trustee,  receiver,  liquidator,  custodian or other similar official in
any such  proceeding is hereby  authorized by each of such  Noteholders  to make
payments to the Trustee, and, in the event that the Trustee shall consent to the
making of payments  directly  to such  Noteholders,  to pay to the Trustee  such
amounts as shall be sufficient to cover reasonable  compensation to the Trustee,
each predecessor Trustee and their respective agents, attorneys and counsel, and
all other  expenses and  liabilities  incurred,  and all advances  made,  by the
Trustee and each  predecessor  Trustee  except as a result of  negligence or bad
faith.

         (f) Nothing herein  contained  shall be deemed to authorize the Trustee
to  authorize  or  consent  to or vote for or  accept  or adopt on behalf of any
Noteholder any plan of  reorganization,  arrangement,  adjustment or composition
affecting  the Notes or the rights of any Holder  thereof  or to  authorize  the
Trustee to vote in respect of the claim of any Noteholder in any such proceeding
except,  as  aforesaid,  to vote for the election of a trustee in  bankruptcy or
similar person.

         (g) All rights of action and of asserting  claims under this Indenture,
the Master Spread Account  Agreement or under any of the Notes,  may be enforced
by the Trustee  without  the  possession  of any of the Notes or the  production
thereof in any trial or other proceedings  relative thereto, and any such action
or  proceedings  instituted  by the Trustee  shall be brought in its own name as
trustee  of an express  trust,  and any  recovery  of  judgment,  subject to the
payment of the expenses,  disbursements  and  compensation of the Trustee,  each
predecessor Trustee and their respective agents and attorneys,  shall be for the
ratable benefit of the Holders of the Notes.

         (h) In any proceedings brought by the Trustee (and also any proceedings
involving the  interpretation  of any provision of this  Indenture or the Master
Spread  Account  Agreement),  the  Trustee  shall be held to  represent  all the
Holders of the Notes,  and it shall not be  necessary  to make any  Noteholder a
party to any such proceedings.


                                                     - 41 -

<PAGE>



         SECTION 5.4.  Remedies.  (a) If an Event of Default shall have occurred
and be  continuing,  the  Controlling  Party may do one or more of the following
(subject to Section 5.5):

                  (i) institute Proceedings in its own name and as trustee of an
         express  trust for the  collection  of all amounts  then payable on the
         Notes  or  under  this  Indenture  with  respect  thereto,  whether  by
         declaration or otherwise,  enforce any judgment  obtained,  and collect
         from the Issuer and any other  obligor upon such Notes moneys  adjudged
         due;

                  (ii) institute  Proceedings from time to time for the complete
         or partial  foreclosure  of this  Indenture  with  respect to the Trust
         Estate;

                  (iii)  exercise any remedies of a secured  party under the UCC
         and take any other appropriate action to protect and enforce the rights
         and remedies of the Trustee and the Holders of the Notes; and

                  (iv)  direct  the  Trustee  to sell the  Trust  Estate  or any
         portion thereof or rights or interest therein, at one or more public or
         private  sales  called and  conducted  in any manner  permitted by law;
         provided, however, that

                           (A) if the  Insurer  is the  Controlling  Party,  the
                  Insurer may not sell or otherwise  liquidate  the Trust Estate
                  following  an  Insurance  Agreement  Indenture  Cross  Default
                  unless

                                    (I) such Insurance Agreement Indenture Cross
                           Default  arises  from a claim  being made on the Note
                           Policy  or from the  insolvency  of the  Trust or the
                           Seller, or

                                    (II)   the   proceeds   of   such   sale  or
                           liquidation  distributable  to  the  Noteholders  are
                           sufficient  to discharge in full all amounts then due
                           and  unpaid  upon  such  Notes  for   principal   and
                           interest; or

                           (B) if the  Trustee  is the  Controlling  Party,  the
                  Trustee may not sell or otherwise  liquidate  the Trust Estate
                  following an Event of Default unless

                                    (I)  such  Event of  Default  is of the type
                           described in Section 5.1(i) or (ii), or

                                    (II)  either


                                                     - 42 -

<PAGE>



                                             (x)  the  Holders  of  100%  of the
                                    Outstanding  Amount  of  the  Notes  consent
                                    thereto,

                                            (y) the  proceeds  of  such  sale or
                                    liquidation distributable to the Noteholders
                                    are  sufficient  to  discharge  in full  all
                                    amounts  then due and unpaid upon such Notes
                                    for principal and interest, or

                                            (z) the Trustee  determines that the
                                    Trust  Estate  will not  continue to provide
                                    sufficient   funds   for  the   payment   of
                                    principal  of and  interest  on the Notes as
                                    they would have  become due if the Notes had
                                    not been  declared due and payable,  and the
                                    Trustee provides prior written notice to the
                                    Rating  Agencies  and obtains the consent of
                                    Holders of 66-2/3% of the Outstanding Amount
                                    of the Notes.

         In determining such sufficiency or insufficiency with respect to clause
(y) and (z), the Trustee  may, but need not,  obtain and rely upon an opinion of
an Independent  investment banking or accounting firm of national  reputation as
to the  feasibility  of such proposed  action and as to the  sufficiency  of the
Trust Estate for such purpose.

         SECTION 5.5. Optional  Preservation of the Receivables.  If the Trustee
is the  Controlling  Party and if the Notes  have  been  declared  to be due and
payable under Section 5.2 following an Event of Default and such declaration and
its consequences have not been rescinded and annulled, the Trustee may, but need
not, elect to maintain  possession of the Trust Estate.  It is the desire of the
parties hereto and the Noteholders  that there be at all times  sufficient funds
for the payment of principal of and interest on the Notes, and the Trustee shall
take such  desire  into  account  when  determining  whether or not to  maintain
possession of the Trust Estate. In determining whether to maintain possession of
the Trust Estate, the Trustee may, but need not, obtain and rely upon an opinion
of an Independent  investment banking or accounting firm of national  reputation
as to the  feasibility of such proposed  action and as to the sufficiency of the
Trust Estate for such purpose.

         SECTION 5.6.  Priorities.

         (a) Following (1) the acceleration of the Notes pursuant to Section 5.2
or (2) if an  Insurer  Default  shall  have  occurred  and  be  continuing,  the
occurrence of an Event of Default pursuant to Section 5.1(i), 5.1(ii),  5.1(iv),
5.1(v) or 5.1(vi) of this  Indenture or (3) the receipt of  Insolvency  Proceeds
pursuant to

                                                     - 43 -

<PAGE>



Section 11.1(b) of the Sale and Servicing  Agreement,  the Distribution  Amount,
including  any money or  property  collected  pursuant  to  Section  5.4 of this
Indenture and any such Insolvency  Proceeds,  shall be applied by the Trustee on
the related Payment Date in the following order of priority:

                  FIRST: amounts due and owing and required to be distributed to
         the Servicer,  the Owner Trustee, the Trustee, the Collateral Agent and
         the Back Up Servicer, respectively, pursuant to priorities (i) and (ii)
         of  Section  5.7(b)  of  the  Sale  and  Servicing  Agreement  and  not
         previously  distributed,  in the order of such  priorities  and without
         preference or priority of any kind within such priorities;

                  SECOND: to Noteholders for amounts due and unpaid on the Notes
         for  interest,  ratably,  without  preference  or priority of any kind,
         according to the amounts due and payable on the Notes for interest;

                  THIRD:  to Class A  Noteholders  for amounts due and unpaid on
         the  Class  A Notes  for  principal,  ratably,  without  preference  or
         priority of any kind,  according  to the amounts due and payable on the
         Class A Notes for principal;

                  FOURTH:  to Class B Noteholders  for amounts due and unpaid on
         the  Class  B Notes  for  principal,  ratably,  without  preference  or
         priority of any kind,  according  to the amounts due and payable on the
         Class B Notes for Principal;

                  FIFTH: amounts due and unpaid on the Certificates for interest
         and   principal,   to   the   Owner   Trustee   for   distribution   to
         Certificateholders  in  accordance  with  Section  5.9 of the  Sale and
         Servicing Agreement;

                  SIXTH: amounts due and owing and required to be distributed to
         the Insurer  pursuant to priority  (vii) of Section  5.7(b) of the Sale
         and Servicing Agreement and not previously distributed); and

                  SEVENTH:  to the Collateral Agent to be applied as provided in
         the Master Spread Account Agreement;

provided  that  any  amounts  collected  from  the  Pre-Funding  Account  or the
Capitalized Interest Account shall be paid, first, for amounts due and unpaid on
the Notes for principal  for  distribution  to  Noteholders  in accordance  with
Section 10.1(b) and, second,  for amounts due and unpaid on the Certificates for
principal, in accordance with Section 5.7(b) of the Sale and Servicing Agreement
and, third in accordance with priorities ONE through SEVENTH above.


                                                     - 44 -

<PAGE>



         (b) The Trustee may fix a record date and payment  date for any payment
to  Noteholders  pursuant to this  Section.  At least 15 days before such record
date the Issuer  shall mail to each  Noteholder  and the  Trustee a notice  that
states the record date, the payment date and the amount to be paid.

         SECTION 5.7.  Limitation of Suits. No Holder of any Note shall have any
right to institute any proceeding,  judicial or otherwise,  with respect to this
Indenture,  or for the  appointment  of a receiver or trustee,  or for any other
remedy hereunder, unless:

                  (i) such Holder has  previously  given  written  notice to the
         Trustee of a continuing Event of Default;

                  (ii)  the  Holders  of not less  than  25% of the  Outstanding
         Amount of the  Notes  have  made  written  request  to the  Trustee  to
         institute  such  proceeding  in respect of such Event of Default in its
         own name as Trustee hereunder;

                  (iii) such  Holder or  Holders  have  offered  to the  Trustee
         indemnity reasonably satisfactory to it against the costs, expenses and
         liabilities to be incurred in complying with such request;

                  (iv) the Trustee for 60 days after its receipt of such notice,
         request  and  offer  of  indemnity   has  failed  to   institute   such
         proceedings;

                  (v) no direction  inconsistent  with such written  request has
         been given to the Trustee during such 60-day period by the Holders of a
         majority of the Outstanding Amount of the Notes; and

                  (vi) an Insurer Default shall have occurred and be continuing;

it being understood and intended that no one or more Holders of Notes shall have
any right in any manner  whatever by virtue of, or by availing of, any provision
of this  Indenture  to  affect,  disturb  or  prejudice  the rights of any other
Holders of Notes or to obtain or to seek to obtain  priority or preference  over
any other  Holders or to enforce any right under this  Indenture,  except in the
manner herein provided.

         In the event the Trustee  shall  receive  conflicting  or  inconsistent
requests  and  indemnity  from two or more  groups of  Holders  of  Notes,  each
representing  less than a majority of the Outstanding  Amount of the Notes,  the
Trustee in its sole  discretion  may  determine  what action,  if any,  shall be
taken, notwithstanding any other provisions of this Indenture.


                                                     - 45 -

<PAGE>



         SECTION 5.8.  Unconditional  Rights of Noteholders To Receive Principal
and Interest. Notwithstanding any other provisions of this Indenture, the Holder
of any Note  shall have the  right,  which is  absolute  and  unconditional,  to
receive  payment of the  principal of and  interest,  if any, on such Note on or
after  the  respective  due  dates  thereof  expressed  in such  Note or in this
Indenture (or, in the case of redemption,  on or after the Redemption  Date) and
to institute suit for the enforcement of any such payment,  and such right shall
not be impaired without the consent of such Holder.

         SECTION 5.9.  Restoration  of Rights and Remedies.  If the  Controlling
Party or any  Noteholder  has  instituted any proceeding to enforce any right or
remedy  under  this  Indenture  and such  proceeding  has been  discontinued  or
abandoned for any reason or has been  determined  adversely to the Trustee or to
such  Noteholder,  then and in every such case the  Issuer,  the Trustee and the
Noteholders shall, subject to any determination in such Proceeding,  be restored
severally and respectively to their former positions  hereunder,  and thereafter
all rights and  remedies of the Trustee and the  Noteholders  shall  continue as
though no such proceeding had been instituted.

         SECTION 5.10. Rights and Remedies Cumulative. No right or remedy herein
conferred  upon or reserved to the  Controlling  Party or to the  Noteholders is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or  otherwise.  The  assertion or employment of any right or remedy
hereunder,  or  otherwise,   shall  not  prevent  the  concurrent  assertion  or
employment of any other appropriate right or remedy.

         SECTION 5.11.  Delay or Omission Not a Waiver.  No delay or omission of
the Controlling  Party or any Holder of any Note to exercise any right or remedy
accruing  upon any  Default or Event of Default  shall  impair any such right or
remedy or  constitute  a waiver of any such  Default  or Event of  Default or an
acquiescence  therein.  Every right and remedy given by this Article V or by law
to the Trustee or to the  Noteholders may be exercised from time to time, and as
often as may be deemed expedient,  by the Trustee or by the Noteholders,  as the
case may be.

         SECTION 5.12. Control by Noteholders. If the Trustee is the Controlling
Party,  the Holders of a majority of the  Outstanding  Amount of the Notes shall
have the right to direct the time, method and place of conducting any proceeding
for any remedy  available to the Trustee with respect to the Notes or exercising
any trust or power conferred on the Trustee; provided that


                                                     - 46 -

<PAGE>



                  (i) such  direction  shall not be in conflict with any rule of
         law or with this Indenture;

                  (ii)  subject  to  the  express  terms  of  Section  5.4,  any
         direction to the Trustee to sell or liquidate the Trust Estate shall be
         by the  Holders  of Notes  representing  not less  than  [100%]  of the
         Outstanding Amount of the Notes;

                  (iii) if the  conditions  set forth in  Section  5.5 have been
         satisfied and the Trustee elects to retain the Trust Estate pursuant to
         such  Section,  then any  direction  to the Trustee by Holders of Notes
         representing less than [100%] of the Outstanding Amount of the Notes to
         sell or liquidate the Trust Estate shall be of no force and effect; and

                  (iv) the Trustee may take any other  action  deemed  proper by
         the Trustee that is not inconsistent with such direction;

provided,  however,  that, subject to Section 6.1, the Trustee need not take any
action that it  determines  might  involve it in liability  or might  materially
adversely affect the rights of any Noteholders not consenting to such action.

         SECTION 5.13. Waiver of Past Defaults.  (a) If an Insurer Default shall
have occurred and be continuing, prior to the declaration of the acceleration of
the  maturity of the Notes as provided in Section  5.4,  the Holders of Notes of
not less than a majority  of the  Outstanding  Amount of the Notes may waive any
past  Default or Event of Default and its  consequences  except a Default (i) in
payment of  principal of or interest on any of the Notes or (ii) in respect of a
covenant or provision  hereof  which  cannot be modified or amended  without the
consent of the Holder of each Note. In the case of any such waiver,  the Issuer,
the Trustee  and the  Holders of the Notes  shall be  restored  to their  former
positions and rights hereunder, respectively; but no such waiver shall extend to
any subsequent or other Default or impair any right consequent thereto.

         Upon any such waiver,  such Default  shall cease to exist and be deemed
to have been cured and not to have  occurred,  and any Event of Default  arising
therefrom shall be deemed to have been cured and not to have occurred, for every
purpose of this Indenture;  but no such waiver shall extend to any subsequent or
other Default or Event of Default or impair any right consequent thereto.

         SECTION  5.14.  Undertaking  for Costs.  All parties to this  Indenture
agree, and each Holder of any Note by such Holder's  acceptance thereof shall be
deemed to have agreed, that any court may in its discretion require, in any suit
for the enforcement of any right or remedy under this Indenture,  or in any suit
against

                                                     - 47 -

<PAGE>



the Trustee  for any action  taken,  suffered  or omitted by it as Trustee,  the
filing by any party  litigant in such suit of an undertaking to pay the costs of
such suit, and that such court may in its discretion  assess  reasonable  costs,
including  reasonable  attorneys' fees, against any party litigant in such suit,
having due regard to the merits and good faith of the claims or defenses made by
such party  litigant;  but the provisions of this Section shall not apply to (a)
any suit  instituted by the Trustee,  (b) any suit instituted by any Noteholder,
or group of Noteholders,  in each case holding in the aggregate more than 10% of
the Outstanding Amount of the Notes or (c) any suit instituted by any Noteholder
for the enforcement of the payment of principal of or interest on any Note on or
after the respective due dates expressed in such Note and in this Indenture (or,
in the case of redemption, on or after the Redemption Date).

         SECTION 5.15.  Waiver of Stay or Extension  Laws. The Issuer  covenants
(to the extent  that it may  lawfully do so) that it will not at any time insist
upon,  or plead or in any  manner  whatsoever,  claim  or take  the  benefit  or
advantage  of, any stay or extension  law wherever  enacted,  now or at any time
hereafter in force,  that may affect the  covenants or the  performance  of this
Indenture;  and the  Issuer (to the extent  that it may  lawfully  do so) hereby
expressly waives all benefit or advantage of any such law, and covenants that it
will not hinder, delay or impede the execution of any power and any right of the
Issuer to take such action shall be suspended.


                                   ARTICLE VI

                                   The Trustee

         SECTION 6.1. Duties of Trustee. (a) If an Event of Default has occurred
and is continuing, the Trustee shall exercise the rights and powers vested in it
by this  Indenture  and the Basic  Documents and use the same degree of care and
skill in their  exercise  as a prudent  person  would  exercise or use under the
circumstances in the conduct of such person's own affairs.

         (b)  Except during the continuance of an Event of Default:

                  (i) the  Trustee  undertakes  to perform  such duties and only
         such  duties as are  specifically  set forth in this  Indenture  and no
         implied  covenants  or  obligations  shall be read into this  Indenture
         against the Trustee; and

                  (ii) in the absence of bad faith on its part,  the Trustee may
         conclusively   rely,  as  to  the  truth  of  the  statements  and  the
         correctness of the opinions  expressed  therein,  upon  certificates or
         opinions furnished to the

                                                     - 48 -

<PAGE>



         Trustee and conforming to the requirements of this Indenture;  however,
         the Trustee  shall examine the  certificates  and opinions to determine
         whether or not they conform on their face to the  requirements  of this
         Indenture.

         (c)  The  Trustee  may  not be  relieved  from  liability  for  its own
negligent action, its own negligent failure to act or its own wilful misconduct,
except that:

                  (i) this  paragraph does not limit the effect of paragraph (b)
         of this Section;

                  (ii) the Trustee shall not be liable for any error of judgment
         made in good faith by a  Responsible  Officer  unless it is proved that
         the Trustee was negligent in ascertaining the pertinent facts; and

                  (iii) the  Trustee  shall not be liable  with  respect  to any
         action  it takes or omits to take in good  faith in  accordance  with a
         direction received by it pursuant to Section 5.12.

         (d) The Trustee shall not be liable for interest on any money  received
by it except as the Trustee may agree in writing with the Issuer.

         (e) Money  held in trust by the  Trustee  need not be  segregated  from
other funds except to the extent  required by law or the terms of this Indenture
or the Sale and Servicing Agreement.

         (f) No provision of this Indenture  shall require the Trustee to expend
or risk its own funds or otherwise incur financial  liability in the performance
of any of its  duties  hereunder  or in the  exercise  of any of its  rights  or
powers,  if it shall have  reasonable  grounds to believe that repayment of such
funds or adequate  indemnity  against such risk or  liability is not  reasonably
assured to it.

         (g) Every  provision  of this  Indenture  relating  to the  conduct  or
affecting  the  liability of or  affording  protection  to the Trustee  shall be
subject to the provisions of this Section and to the provisions of the TIA.

         (h) The Trustee  shall,  upon one  Business  Day's prior  notice to the
Trustee,  permit any representative of the Insurer,  during the Trustee's normal
business  hours,  to examine  all books of account,  records,  reports and other
papers of the  Trustee  relating  to the  Notes,  to make  copies  and  extracts
therefrom and to discuss the Trustee's affairs and actions,  as such affairs and
actions relate to the Trustee's duties with respect to the Notes,

                                                     - 49 -

<PAGE>



with the  Trustee's  officers  and  employees  responsible  for carrying out the
Trustee's duties with respect to the Notes.

         (i) The Trustee shall,  and hereby agrees that it will,  perform all of
the  obligations  and  duties  required  of it  under  the  Sale  and  Servicing
Agreement.

         (j) The Trustee  shall,  and hereby agrees that it will,  hold the Note
Policy in trust,  and will hold any  proceeds of any claim on the Note Policy in
trust solely for the use and benefit of the Noteholders.

         (k) In no event shall [Norwest Bank Minnesota,  National  Association],
in any of its capacities hereunder,  be deemed to have assumed any duties of the
Owner  Trustee under the Delaware  Business  Trust  Statute,  common law, or the
Trust Agreement.

         (l) Except for actions  expressly  authorized  by this  Indenture,  the
Trustee shall take no action reasonably likely to impair the security  interests
created or existing  under any  Receivable or Financed  Vehicle or to impair the
value of any Receivable or Financed Vehicle.

         (m) All information  obtained by the Trustee regarding the Obligors and
the Receivables, whether upon the exercise of its rights under this Agreement or
otherwise,  shall be maintained  by the Trustee in  confidence  and shall not be
disclosed  to any other  Person,  unless  such  disclosure  is  required by this
Indenture or any applicable law or regulation.

         SECTION  6.2.  Rights  of  Trustee.  (a) The  Trustee  may  rely on any
document  believed by it to be genuine and to have been signed or  presented  by
the proper person. The Trustee need not investigate any fact or matter stated in
the document.

         (b) Before the Trustee acts or refrains from acting,  it may require an
Officer's  Certificate or an Opinion of Counsel. The Trustee shall not be liable
for any  action  it  takes or omits  to take in good  faith in  reliance  on the
Officer's Certificate or Opinion of Counsel.

         (c) The Trustee may  execute any of the trusts or powers  hereunder  or
perform  any  duties  hereunder  either  directly  or by or  through  agents  or
attorneys or a custodian or nominee,  and the Trustee  shall not be  responsible
for any  misconduct  or  negligence  on the part of, or for the  supervision  of
Consumer Portfolio Services, Inc., or any other such agent, attorney,  custodian
or nominee appointed with due care by it hereunder.

         (d) The Trustee shall not be liable for any action it takes or omits to
take in good faith which it believes  to be  authorized  or within its rights or
powers; provided, however, that the

                                                     - 50 -

<PAGE>



Trustee's  conduct does not  constitute  wilful  misconduct,  negligence  or bad
faith.

         (e) The Trustee may consult with counsel,  and the advice or opinion of
counsel with respect to legal matters  relating to this  Indenture and the Notes
shall be full and  complete  authorization  and  protection  from  liability  in
respect to any action  taken,  omitted or suffered by it hereunder in good faith
and in accordance with the advice or opinion of such counsel.

         (f) The Trustee shall be under no  obligation to institute,  conduct or
defend any litigation under this Indenture or in relation to this Indenture,  at
the  request,  order  or  direction  of any  of  the  Holders  of  Notes  or the
Controlling  Party,  pursuant to the provisions of this  Indenture,  unless such
Holders of Notes or the  Controlling  Party  shall have  offered to the  Trustee
reasonable  security or indemnity  against the costs,  expenses and  liabilities
that may be incurred  therein or thereby;  provided,  however,  that the Trustee
shall,  upon the  occurrence  of an Event of Default  (that has not been cured),
exercise the rights and powers vested in it by this  Indenture  with  reasonable
care and skill.

         (g) The Trustee shall not be bound to make any  investigation  into the
facts or matters stated in any resolution,  certificate,  statement, instrument,
opinion, report, notice, request,  consent, order, approval, bond or other paper
or document,  unless requested in writing to do so by the Insurer (so long as no
Insurer Default shall have occurred and be continuing) or (if an insurer Default
shall have occurred and be  continuing)  by the Holders of Notes  evidencing not
less than 25% of the Outstanding Amount thereof; provided,  however, that if the
payment  within a  reasonable  time to the  Trustee  of the costs,  expenses  or
liabilities  likely to be incurred by it in the making of such investigation is,
in the  opinion of the  Trustee,  not  reasonably  assured to the Trustee by the
security afforded to it by the terms of this Indenture or the Sale and Servicing
Agreement,  the Trustee  may require  reasonable  indemnity  against  such cost,
expense or liability as a condition to so proceeding;  the reasonable expense of
every such examination  shall be paid by the Person making such request,  or, if
paid by the Trustee,  shall be reimbursed by the Person making such request upon
demand.

         SECTION  6.3.  Individual  Rights  of  Trustee.   The  Trustee  in  its
individual  or any other  capacity  may become the owner or pledgee of Notes and
may  otherwise  deal with the Issuer or its  Affiliates  with the same rights it
would  have  if  it  were  not  Trustee.   Any  Paying  Agent,  Note  Registrar,
co-registrar or co-paying agent may do the same with like rights.  However,  the
Trustee must comply with Sections 6.11 and 6.12.


                                                     - 51 -

<PAGE>



         SECTION 6.4. Trustee's Disclaimer. The Trustee shall not be responsible
for  and  makes  no  representation  as to the  validity  or  adequacy  of  this
Indenture,  the Trust Estate or the Notes,  it shall not be accountable  for the
Issuer's use of the proceeds from the Notes, and it shall not be responsible for
any  statement  of the  Issuer in the  Indenture  or in any  document  issued in
connection  with the sale of the Notes or in the Notes other than the  Trustee's
certificate of authentication.

         SECTION 6.5.  Notice of Defaults.  If an Event of Default occurs and is
continuing  and if it is either  known by, or  written  notice of the  existence
thereof has been delivered to, a Responsible Officer of the Trustee, the Trustee
shall mail to each  Noteholder  notice of the Default  within 90 days after such
knowledge  or  notice  occurs.  Except in the case of a Default  in  payment  of
principal  of or  interest  on any  Note  (including  payments  pursuant  to the
mandatory  redemption  provisions  of such Note),  the Trustee may  withhold the
notice if and so long as a committee of its  Responsible  Officers in good faith
determines that withholding the notice is in the interests of Noteholders.

         SECTION 6.6. Reports by Trustee to Holders. The Trustee shall on behalf
of the Issuer deliver to each Noteholder  such  information as may be reasonably
required to enable  such  Holder to prepare  its  Federal  and state  income tax
returns.

         SECTION 6.7. Compensation and Indemnity. (a) Pursuant to Section 5.7(b)
of the Sale and  Servicing  Agreement,  the  Issuer  shall,  or shall  cause the
Servicer to, pay to the Trustee from time to time compensation for its services.
The Trustee's  compensation shall not be limited by any law on compensation of a
trustee of an express  trust.  The Issuer  shall or shall cause the  Servicer to
reimburse the Trustee,  for all reasonable  out-of-pocket  expenses  incurred or
made by it,  including costs of collection,  in addition to the compensation for
its  services.  Such  expenses  shall include the  reasonable  compensation  and
expenses,   disbursements  and  advances  of  the  Trustee's  agents,   counsel,
accountants  and  experts.  The  Issuer  shall or shall  cause the  Servicer  to
indemnify the Trustee and its officers, directors,  employees and agents against
any and all loss, liability or expense (including  attorneys' fees and expenses)
incurred by the Trustee in connection with the acceptance or the  administration
of this trust and the  performance  of its duties  hereunder.  The Trustee shall
notify the Issuer and the  Servicer  promptly of any claim for which it may seek
indemnity. Failure by the Trustee to so notify the Issuer and the Servicer shall
not  relieve  the Issuer of its  obligations  hereunder  or the  Servicer of its
obligations  under Article XII of the Sale and Servicing  Agreement.  The Issuer
shall or shall  cause the  Servicer  to defend the claim.  The  Trustee may have
separate  counsel and the Issuer  shall or shall  cause the  Servicer to pay the
fees and expenses of such counsel. Neither the Issuer nor the Servicer

                                                     - 52 -

<PAGE>



need reimburse any expense or indemnify  against any loss,  liability or expense
incurred by the Trustee through the Trustee's own wilful misconduct,  negligence
or bad faith.

         (b) The Issuer's  payment  obligations to the Trustee  pursuant to this
Section shall survive the discharge of this  Indenture.  When the Trustee incurs
expenses after the  occurrence of a Default  specified in Section 5.1(v) or (vi)
with respect to the Issuer, the expenses are intended to

         SECTION 6.8. Replacement of Trustee. The Trustee may resign at any time
by so notifying the Issuer and the Insurer.  The Issuer may, with the consent of
the  Insurer,  and, at the request of the  Insurer,  shall,  remove the Trustee,
unless an Insurer Default shall have occurred and be continuing) if:

         (i)      the Trustee fails to comply with Section 6.11;

         (ii) a court  having  jurisdiction  in the  premises  in respect of the
Trustee in an involuntary  case or proceeding  under federal or state banking or
bankruptcy  laws,  as now or  hereafter  constituted,  or any  other  applicable
federal or state bankruptcy, insolvency or other similar law, shall have entered
a decree  or  order  granting  relief  or  appointing  a  receiver,  liquidator,
assignee, custodian,  trustee,  conservator,  sequestrator (or similar official)
for the  Trustee  or for any  substantial  part of the  Trustee's  property,  or
ordering the winding-up or liquidation of the Trustee's affairs;

         (iii)an  involuntary case under the federal  bankruptcy laws, as now or
hereafter in effect,  or another present or future federal or state  bankruptcy,
insolvency or similar law is commenced with respect to the Trustee and such case
is not dismissed within 60 days;

                  (iv) the Trustee  commences a voluntary case under any federal
or state banking or bankruptcy  laws,  as now or hereafter  constituted,  or any
other applicable  federal or state bankruptcy,  insolvency or other similar law,
or  consents  to  the  appointment  of  or  taking  possession  by  a  received,
liquidator,  assignee, custodian, trustee, conservator or sequestrator (or other
similar  official) for the Trustee or for any substantial  part of the Trustee's
property,  or  makes  any  assignment  for the  benefit  of  creditors  or fails
generally  to pay its debts as such  debts  become  due or takes  any  corporate
action in furtherances of any of the foregoing; or

         (v)  the Trustee otherwise becomes incapable of acting.

         If the  Trustee  resigns or is  removed  or if a vacancy  exists in the
office of Trustee  for any reason (the  Trustee in such event being  referred to
herein as the retiring Trustee), the

                                                     - 53 -

<PAGE>



Issuer shall promptly appoint a successor Trustee  acceptable to the Insurer (so
long as an Insurer  Default shall not have occurred and be  continuing).  If the
Issuer  fails to appoint  such a  successor  Trustee,  the Insurer may appoint a
successor Trustee.

         A  successor  Trustee  shall  deliver  a  written   acceptance  of  its
appointment  to the  retiring  Trustee,  the Insurer  (provided  that no Insurer
Default shall have occurred and be continuing)  and the Issuer,  whereupon,  the
resignation or removal of the retiring Trustee shall become  effective,  and the
successor  Trustee shall have all the rights,  powers and duties of the retiring
Trustee  under this  Indenture,  subject to  satisfaction  of the Rating  Agency
Condition.  The successor  Trustee shall mail a notice of its succession to each
Noteholder. The retiring Trustee shall promptly transfer all property held by it
as Trustee to the successor Trustee.

         If a successor  Trustee  does not take office  within 60 days after the
retiring Trustee resigns or is removed,  the retiring Trustee, the Issuer or the
Holders of a majority in outstanding  Amount of the Notes may petition any court
of competent jurisdiction for the appointment of a successor Trustee.

         Any  resignation  or  removal  of  the  Trustee  and  appointment  of a
successor  Trustee  pursuant to any of the  provisions of this Section shall not
become  effective  until  acceptance of appointment  by the  successor,  Trustee
pursuant to Section 6.8.

         Notwithstanding  the  replacement  of  the  Trustee  pursuant  to  this
Section,  the Issuer's and the  Servicer's  obligations  under Section 6.7 shall
continue for the benefit of the retiring Trustee.

         SECTION  6.9.   Successor  Trustee  by  Merger.   (a)  If  the  Trustee
consolidates  with,  merges or converts into, or transfers all or  substantially
all its corporate  trust business or assets to,  another  corporation or banking
association,  the  resulting,  surviving or transferee  corporation  without any
further act shall be the successor Trustee. The Trustee shall provide the Rating
Agencies prior written notice of any such transaction.

         (b) In case at the time such  successor or successors to the Trustee by
merger,  conversion or consolidation shall succeed to the trusts created by this
Indenture any of the Notes shall have been authenticated but not delivered,  any
such successor to the Trustee may adopt the certificate of authentication of any
predecessor  trustee,  and deliver such Notes so  authenticated;  and in case at
that time any of the Notes shall not have been  authenticated,  any successor to
the Trustee may  authenticate  such Notes either in the name of any  predecessor
hereunder or in the name of the successor to the Trustee;  and in all such cases
such certificates shall have the full force which it is anywhere in

                                                     - 54 -

<PAGE>



the Notes or in this  Indenture  provided  that the  certificate  of the Trustee
shall have.

         SECTION  6.10.  Appointment  of  Co-Trustee  or Separate  Trustee.  (a)
Notwithstanding  any other  provisions of this  Indenture,  at any time, for the
purpose of meeting any legal  requirement of any  jurisdiction in which any part
of the Trust may at the time be  located,  the  Trustee  with the consent of the
Insurer  (so  long  as an  Insurer  Default  shall  not  have  occurred  and  be
continuing)  shall have the power and may execute and deliver all instruments to
appoint one or more Persons to act as a co-trustee or  co-trustees,  or separate
trustee or separate  trustees,  of all or any part of the Trust,  and to vest in
such Person or Persons, in such capacity and for the benefit of the Noteholders,
such  title  to the  Trust,  or any  part  hereof,  and,  subject  to the  other
provisions of this Section, such powers, duties, obligations,  rights and trusts
as the Trustee may consider  necessary or  desirable.  No co-trustee or separate
trustee  hereunder  shall be  required  to meet the  terms of  eligibility  as a
successor  trustee  under  Section  6.11 and no  notice  to  Noteholders  of the
appointment  of any  co-trustee  or separate  trustee  shall be  required  under
Section 6.8 hereof.

         (b)  Every  separate  trustee  and  co-trustee  shall,  to  the  extent
permitted by law, be appointed and act subject to the following  provisions  and
conditions:

                  (i) all rights,  powers,  duties and obligations  conferred or
         imposed  upon  the  Trustee  shall be  conferred  or  imposed  upon and
         exercised  or  performed  by the Trustee and such  separate  trustee or
         co-trustee  jointly (it being  understood that such separate trustee or
         co-trustee  is not  authorized  to act  separately  without the Trustee
         joining  in such act),  except to the extent  that under any law of any
         jurisdiction  in which any  particular  act or acts are to be performed
         the Trustee shall be  incompetent or unqualified to perform such act or
         acts,  in which  event such  rights,  powers,  duties  and  obligations
         (including the holding of title to the Trust or any portion  thereof in
         any such jurisdiction)  shall be exercised and performed singly by such
         separate  trustee or  co-trustee,  but solely at the  direction  of the
         Trustee;

                  (ii) no trustee hereunder shall be personally liable by reason
         of any act or omission of any other trustee  hereunder,  including acts
         or omissions of predecessor or successor trustees; and

                  (iii) the Trustee may at any time accept the resignation of or
         remove any separate trustee or co-trustee.


                                                     - 55 -

<PAGE>



         (c) Any notice,  request or other writing given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article VI. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Indenture,
specifically including every provision of this Indenture relating to the conduct
of, affecting the liability of, or affording  protection to, the Trustee.  Every
such instrument shall be filed with the Trustee.

         (d) Any separate  trustee or co-trustee may at any time  constitute the
Trustee,  its agent or  attorney-in-fact  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate  trustee or co-trustee
shall die, dissolve, become insolvent,  become incapable of acting, resign or be
removed,  all of its  estates,  properties,  rights,  remedies  and trusts shall
invest in and be  exercised  by the  Trustee,  to the extent  permitted  by law,
without the appointment of a new or successor trustee.

         SECTION 6.11. Eligibility:  Disqualification.  The Trustee shall at all
times  satisfy the  requirements  of TIA ss.  310(a).  The Trustee  shall have a
combined  capital and surplus of at least  $50,000,000  as set forth in its most
recent  published  annual  report of  condition  and subject to  supervision  or
examination  by federal  or state  authorities;  and having a rating,  both with
respect to long-term  and  short-term  unsecured  obligations,  of not less than
investment  grade by the Rating  Agencies.  The Trustee shall provide  copies of
such reports to the Insurer upon request.  The Trustee shall comply with TIA ss.
310(b), including the optional provision permitted by the second sentence of TIA
ss.  310(b)(9);  provided,  however,  that  there  shall  be  excluded  from the
operation of TIA ss.  310(b)(1) any  indenture or  indentures  under which other
securities of the Issuer are outstanding if the  requirements for such exclusion
set forth in TIA ss. 310(b)(1) are met.

         SECTION 6.12.  Preferential  Collection of Claims Against  Issuer.  The
Trustee shall comply with TIA ss.  311(a),  excluding any creditor  relationship
listed in TIA ss.  311(b).  A Trustee who has resigned or been removed  shall be
subject to TIA ss. 311(a) to the extent indicated.

         SECTION  6.13.  Appointment  and  Powers.  Subject  to  the  terms  and
conditions  hereof,  each of the Issuer Secured Parties hereby appoints [Norwest
Bank Minnesota, National Association] as the

                                                     - 56 -

<PAGE>



Trustee with respect to the Collateral,  and [Norwest Bank  Minnesota,  National
Association]  hereby accepts such  appointment and agrees to act as Trustee with
respect to the Collateral for the Issuer Secured  Parties,  to maintain  custody
and possession of such Collateral (except as otherwise  provided  hereunder) and
to perform the other duties of the Trustee in accordance  with the provisions of
this Indenture and the other Basic  Documents.  Each Issuer Secured Party hereby
authorizes  the Trustee to take such action on its behalf,  and to exercise such
rights, remedies,  powers and privileges hereunder, as the Controlling Party may
direct and as are specifically  authorized to be exercised by the Trustee by the
terms  hereof,  together  with  such  actions,  rights,  remedies,   powers  and
privileges as are reasonably  incidental thereto. The Trustee shall act upon and
in compliance with the written  instructions of the Controlling  Party delivered
pursuant  to  this  Indenture   promptly   following  receipt  of  such  written
instructions;  provided that the Trustee  shall not act in  accordance  with any
instructions  (i) which are not authorized by, or in violation of the provisions
of, this  Indenture,  (ii) which are in violation of any applicable law, rule or
regulation or (iii) for which the Trustee has not received reasonable indemnity.
Receipt of such  instructions  shall not be a condition  to the  exercise by the
Trustee of its express duties  hereunder,  except where this Indenture  provides
that the Trustee is permitted to act only following and in accordance  with such
instructions.

         SECTION 6.14.  Performance of Duties.  The Trustee shall have no duties
or  responsibilities  except those expressly set forth in this Indenture and the
other  Basic  Documents  to which the  Trustee is a party or as  directed by the
Controlling  Party in accordance with this  Indenture.  The Trustee shall not be
required  to take any  discretionary  actions  hereunder  except at the  written
direction and with the  indemnification  of the Controlling  Party.  The Trustee
shall, and hereby agrees that it will, perform all of the duties and obligations
required of it under the Sale and Servicing Agreement.

         SECTION 6.15.  Limitation on Liability.  Neither the Trustee nor any of
its  directors,  officers or  employees  shall be liable for any action taken or
omitted  to be taken by it or them in good  faith  hereunder,  or in  connection
herewith, except that the Trustee shall be liable for its negligence,  bad faith
or willful  misconduct;  nor shall the Trustee be responsible  for the validity,
effectiveness,  value,  sufficiency or enforceability against the Issuer of this
Indenture or any of the Collateral (or any part  thereof).  Notwithstanding  any
term or provision of this Indenture, the Trustee shall incur no liability to the
Issuer or the Issuer  Secured  Parties  for any  action  taken or omitted by the
Trustee in connection with the Collateral,  except for the negligence, bad faith
or willful misconduct on the part of the Trustee,  and, further,  shall incur no
liability to the Issuer

                                                     - 57 -

<PAGE>



Secured  Parties  except  for  negligence,  bad faith or willful  misconduct  in
carrying out its duties to the Issuer Secured Parties.  Subject to Section 6.16,
the Trustee shall be protected and shall incur no liability to any such party in
relying upon the accuracy,  acting in reliance  upon the contents,  and assuming
the genuineness of any notice,  demand,  certificate,  signature,  instrument or
other document reasonably believed by the Trustee to be genuine and to have been
duly executed by the appropriate signatory,  and (absent actual knowledge to the
contrary)   the  Trustee   shall  not  be  required  to  make  any   independent
investigation  with  respect  thereto.  The  Trustee  shall at all times be free
independently  to establish to its  reasonable  satisfaction,  but shall have no
duty to independently  verify, the existence or nonexistence of facts that are a
condition to the  exercise or  enforcement  of any right or remedy  hereunder or
under any of the Basic  Documents.  The Trustee may consult  with  counsel,  and
shall not be liable for any action  taken or omitted to be taken by it hereunder
in good faith and in accordance  with the written  advice of such  counsel.  The
Trustee shall not be under any obligation to exercise any of the remedial rights
or powers  vested in it by this  Indenture or to follow any  direction  from the
Controlling Party unless it shall have received reasonable security or indemnity
satisfactory  to the Trustee against the costs,  expenses and liabilities  which
might be incurred by it.

         SECTION 6.16.  Reliance Upon  Documents.  In the absence of negligence,
bad faith or willful  misconduct  on its part,  the Trustee shall be entitled to
rely on any  communication,  instrument,  paper  or  other  document  reasonably
believed  by it to be genuine and correct and to have been signed or sent by the
proper  Person or Persons and shall have no liability in acting,  or omitting to
act,  where such action or omission to act is in  reasonable  reliance  upon any
statement or opinion contained in any such document or instrument.

         SECTION 6.17.  Successor Trustee.

         (a)  Merger.  Any Person into which the  Trustee  may be  converted  or
merged,  or with  which  it may be  consolidated,  or to  which  it may  sell or
transfer its trust business and assets as a whole or  substantially  as a whole,
or any Person resulting from any such conversion, merger, consolidation, sale or
transfer  to which the  Trustee  is a party,  shall  (provided  it is  otherwise
qualified to serve as the Trustee  hereunder) be and become a successor  Trustee
hereunder and be vested with all of the title to and interest in the  Collateral
and all of the trusts, powers,  descriptions,  immunities,  privileges and other
matters as was its predecessor without the execution or filing of any instrument
or any further act, deed or conveyance on the part of any of the parties hereto,
anything herein to the contrary  notwithstanding,  except to the extent, if any,
that any such action is necessary

                                                     - 58 -

<PAGE>



to perfect,  or continue the perfection of, the security  interest of the Issuer
Secured Parties in the  Collateral;  provided that any such successor shall also
be the successor Trustee under Section 6.9.

         (b) Removal. The Trustee may be removed by the Controlling Party at any
time,  with or without  cause,  by an instrument or  concurrent  instruments  in
writing delivered to the Trustee, the other Issuer Secured Party and the Issuer.
A temporary successor may be removed at any time to allow a successor Trustee to
be  appointed  pursuant to  subsection  (d) below.  Any removal  pursuant to the
provisions of this  subsection (c) shall take effect only upon the date which is
the latest of (i) the effective date of the  appointment of a successor  Trustee
and the acceptance in writing by such successor  Trustee of such appointment and
of its  obligation  to  perform  its duties  hereunder  in  accordance  with the
provisions  hereof,  and (ii) receipt by the Controlling  Party of an Opinion of
Counsel to the effect described in Section 3.6.

         (c) Acceptance by Successor.  The Controlling Party shall have the sole
right to appoint each successor Trustee.  Every temporary or permanent successor
Trustee  appointed  hereunder  shall  execute,  acknowledge  and  deliver to its
predecessor  and to the  Trustee,  each Issuer  Secured  Party and the Issuer an
instrument  in writing  accepting  such  appointment  hereunder and the relevant
predecessor  shall  execute,  acknowledge  and deliver such other  documents and
instruments  as will  effectuate the delivery of all Collateral to the successor
Trustee, whereupon such successor,  without any further act, deed or conveyance,
shall  become fully vested with all the  estates,  properties,  rights,  powers,
duties and obligations of its predecessor. Such predecessor shall, nevertheless,
on the written request of either Issuer Secured Party or the Issuer, execute and
deliver  an  instrument   transferring   to  such  successor  all  the  estates,
properties,  rights and powers of such predecessor hereunder.  In the event that
any  instrument  in  writing  from the  Issuer  or an  Issuer  Secured  Party is
reasonably  required by a successor  Trustee to more fully and certainly vest in
such successor the estates,  properties,  rights, powers, duties and obligations
vested or  intended  to be vested  hereunder  in the  Trustee,  any and all such
written instruments shall at the request of the temporary or permanent successor
Trustee, be forthwith executed, acknowledged and delivered by the Trustee or the
Issuer,  as the case may be. The  designation  of any successor  Trustee and the
instrument  or  instruments  removing  any  Trustee and  appointing  a successor
hereunder,  together with all other  instruments  provided for herein,  shall be
maintained  with the  records  relating  to the  Collateral  and,  to the extent
required by applicable  law, filed or recorded by the successor  Trustee in each
place where such filing or  recording is necessary to effect the transfer of the
Collateral to the successor  Trustee or to protect or continue the perfection of
the security interests granted hereunder.

                                                     - 59 -

<PAGE>



         SECTION 6.18.  [Reserved]

         SECTION  6.19.  Representations  and  Warranties  of the  Trustee.  The
Trustee  represents  and warrants to the Issuer and to each Issuer Secured Party
as follows:

                  (a)  Due  Organization.  The  Trustee  is a  national  banking
         association,  duly  organized,  validly  existing and in good  standing
         under the laws of the United States and is duly authorized and licensed
         under applicable law to conduct its business as presently conducted.

                  (b)  Corporate Power.  The Trustee has all requisite
         right, power and authority to execute and deliver this
         Indenture and to perform all of its duties as Trustee
         hereunder.

                  (c) Due  Authorization.  The  execution  and  delivery  by the
         Trustee of this Indenture and the other Basic  Documents to which it is
         a party, and the performance by the Trustee of its duties hereunder and
         thereunder,  have  been  duly  authorized  by all  necessary  corporate
         proceedings  and  no  further  approvals  or  filings,   including  any
         governmental  approvals,  are  required  for the  valid  execution  and
         delivery by the Trustee,  or the  performance  by the Trustee,  of this
         Indenture and such other Basic Documents.

                  (d) Valid and Binding Indenture. The Trustee has duly executed
         and delivered  this Indenture and each other Basic Document to which it
         is a  party,  and each of this  Indenture  and each  such  other  Basic
         Document  constitutes  the legal,  valid and binding  obligation of the
         Trustee,  enforceable against the Trustee in accordance with its terms,
         except  as (i)  such  enforceability  may  be  limited  by  bankruptcy,
         insolvency,  reorganization  and similar laws  relating to or affecting
         the   enforcement   of  creditors'   rights   generally  and  (ii)  the
         availability  of  equitable   remedies  may  be  limited  by  equitable
         principles of general applicability.

         SECTION 6.20.  Waiver of Setoffs.  The Trustee hereby  expressly waives
any and all rights of setoff  that the Trustee  may  otherwise  at any time have
under  applicable  law with respect to any Trust Account and agrees that amounts
in the  Trust  Accounts  shall  at all  times  be held  and  applied  solely  in
accordance with the provisions hereof.

         SECTION  6.21.  Control by the  Controlling  Party.  The Trustee  shall
comply with notices and instructions  given by the Issuer only if accompanied by
the  written  consent  of the  Controlling  Party,  except  that if any Event of
Default  shall have occurred and be  continuing,  the Trustee shall act upon and
comply

                                                     - 60 -

<PAGE>



with notices and instructions  given by the Controlling Party alone in the place
and stead of the Issuer.


                                   ARTICLE VII

                         Noteholders' Lists and Reports

         SECTION  7.1.  Issuer To  Furnish  To Trustee  Names and  Addresses  of
Noteholders. The Issuer will furnish or cause to be furnished to the Trustee (a)
not more than five days after the earlier of (i) each Record Date and (ii) three
months  after the last  Record  Date,  a list,  in such form as the  Trustee may
reasonably  require, of the names and addresses of the Holders as of such Record
Date,  (b) at such other times as the Trustee may request in writing,  within 30
days after receipt by the Issuer of any such request, a list of similar form and
content  as of a date not more  than 10 days  prior  to the  time  such  list is
furnished; provided, however, that so long as the Trustee is the Note Registrar,
no such list shall be required to be  furnished.  The Trustee or, if the Trustee
is not the Note Registrar, the Issuer shall furnish to the Insurer in writing on
an annual  basis on each March 31 and at such  other  times as the  Insurer  may
request a copy of the list.

         SECTION   7.2.   Preservation   of   Information;   Communications   to
Noteholders.  (a)  The  Trustee  shall  preserve,  in as  current  a form  as is
reasonably practicable,  the names and addresses of the Holders contained in the
most  recent  list  furnished  to the Trustee as provided in Section 7.1 and the
names and  addresses of Holders  received by the Trustee in its capacity as Note
Registrar.  The Trustee may destroy any list furnished to it as provided in such
Section 7.1 upon receipt of a new list so furnished.

         (b) Noteholders  may communicate  pursuant to TIA ss. 312(b) with other
Noteholders  with  respect to their  rights  under this  Indenture  or under the
Notes.

         (c) The  Issuer,  the  Trustee  and the Note  Registrar  shall have the
protection of TIA ss. 312(c).

         SECTION 7.3.  Reports by Issuer.  (a)  The Issuer shall:

                  (i) file with the Trustee,  within 15 days after the Issuer is
         required  to file the same with the  Commission,  copies of the  annual
         reports and of the information,  documents and other reports (or copies
         of such  portions of any of the  foregoing as the  Commission  may from
         time to time by rules and regulations  prescribe)  which the Issuer may
         be required to file with the Commission pursuant to Section 13 or 15(d)
         of the Exchange Act;

                                                     - 61 -

<PAGE>



                  (ii) file with the Trustee and the  Commission  in  accordance
         with  rules  and  regulations  prescribed  from  time  to  time  by the
         Commission  such  additional  information,  documents  and reports with
         respect to compliance by the Issuer with the  conditions  and covenants
         of this  Indenture  as may be required  from time to time by such rules
         and regulations; and

                  (iii) supply to the Trustee (and the Trustee shall transmit by
         mail to all Noteholders  described in TIA ss. 313(c)) such summaries of
         any  information,  documents  and  reports  required to be filed by the
         Issuer  pursuant to clauses (i) and (ii) of this Section  7.3(a) as may
         be required by rules and  regulations  prescribed  from time to time by
         the Commission.

         (b) Unless  the Issuer  otherwise  determines,  the fiscal  year of the
Issuer shall end on December 31 of each year.

         SECTION  7.4.  Reports by Trustee.  (a) If required by TIA ss.  313(a),
within 60 days after each November 30,  beginning  with  November 30, 1997,  the
Trustee  shall mail to each  Noteholder  as required  by TIA ss.  313(c) a brief
report dated as of such date that complies with TIA ss. 313(a). The Trustee also
shall comply with TIA ss. 313(b).

         (b) A copy of each  report at the time of its  mailing  to  Noteholders
shall be filed by the Trustee with the  Commission and each stock  exchange,  if
any, on which the Notes are listed.  The Issuer  shall notify the Trustee if and
when the Notes are listed on any stock exchange.


                                  ARTICLE VIII

                Collection of Money and Releases of Trust Estate

         SECTION  8.1.  Collection  of  Money.  Except  as  otherwise  expressly
provided  herein,  the  Trustee  may demand  payment or  delivery  of, and shall
receive and collect,  directly and without  intervention  or  assistance  of any
fiscal agent or other  intermediary,  all money and other property payable to or
receivable by the Trustee  pursuant to this Indenture and the Sale and Servicing
Agreement.  The Trustee shall apply all such money received by it as provided in
this  Indenture  and the Sale  and  Servicing  Agreement.  Except  as  otherwise
expressly provided in this Indenture or in the Sale and Servicing Agreement,  if
any  default  occurs  in the  making of any  payment  or  performance  under any
agreement or instrument  that is part of the Trust Estate,  the Trustee may take
such  action as may be  appropriate  to enforce  such  payment  or  performance,
including the institution and prosecution of appropriate  proceedings.  Any such
action shall be

                                                     - 62 -

<PAGE>



without prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

         SECTION 8.2. Release of Trust Estate. (a) Subject to the payment of its
fees and expenses pursuant to Section 6.7, the Trustee may, and when required by
the provisions of this Indenture shall,  execute instruments to release property
from the lien of this Indenture,  in a manner and under  circumstances  that are
not inconsistent with the provisions of this Indenture. No party relying upon an
instrument  executed by the Trustee as  provided in this  Article  VIII shall be
bound to ascertain the Trustee's authority, inquire into the satisfaction of any
conditions precedent or see to the application of any moneys.

         (b) The Trustee shall,  at such time as there are no Notes  outstanding
and all sums due the Trustee pursuant to Section 6.7 have been paid, release any
remaining  portion of the Trust  Estate that  secured the Notes from the lien of
this  Indenture and release to the Issuer or any other Person  entitled  thereto
any funds then on deposit  in the Trust  Accounts.  The  Trustee  shall  release
property from the lien of this  Indenture  pursuant to this Section  8.2(b) only
upon receipt of an Issuer Request  accompanied by an Officer's  Certificate,  an
Opinion of Counsel and (if  required  by the TIA)  Independent  Certificates  in
accordance  with  TIA  ss.  314(c)  and ss.  314(d)(1)  meeting  the  applicable
requirements of Section 11.1.

         SECTION 8.3.  Opinion of Counsel.  The Trustee  shall  receive at least
seven days' notice when  requested by the Issuer to take any action  pursuant to
Section  8.2(a),  accompanied  by copies of any  instruments  involved,  and the
Trustee shall also require as a condition to such action,  an Opinion of Counsel
in form and substance  satisfactory to the Trustee,  stating the legal effect of
any such  action,  outlining  the steps  required  to  complete  the  same,  and
concluding that all conditions  precedent to the taking of such action have been
complied with and such action will not  materially and security for the Notes or
the  rights  of the  Noteholders  in  contravention  of the  provisions  of this
Indenture; provided, however, that such Opinion of Counsel shall not be required
to  express  an  opinion  as to the fair  value  of the  Trust  Estate.  Counsel
rendering any such opinion may rely, without independent  investigation,  on the
accuracy and validity of any  certificate or other  instrument  delivered to the
Trustee in connection with any such action.



                                                     - 63 -

<PAGE>



                                   ARTICLE IX

                             Supplemental Indentures

         SECTION 9.1.  Supplemental  Indentures  Without Consent of Noteholders.
(a)  Without the consent of the Holders of any Notes but with the consent of the
Insurer  (unless an Insurer  Default shall have occurred and be continuing)  and
with  prior  notice to the Rating  Agencies  by the  Issuer,  the Issuer and the
Trustee,  when authorized by an Issuer Order, at any time and from time to time,
may enter into one or more indentures  supplemental  hereto (which shall conform
to the  provisions  of the  Trust  Indenture  Act as in force at the date of the
execution  thereof),  in  form  satisfactory  to  the  Trustee,  for  any of the
following purposes:

                  (i) to correct or amplify the  description  of any property at
         any time  subject to the lien of this  Indenture,  or better to assure,
         convey and confirm unto the Trustee any property subject or required to
         be subjected to the lien of this  Indenture,  or to subject to the lien
         of this Indenture additional property;

                  (ii) to  evidence  the  succession,  in  compliance  with  the
         applicable  provisions hereof, of another person to the Issuer, and the
         assumption by any such  successor of the covenants of the Issuer herein
         and in the Notes contained;

                  (iii) to add to the  covenants of the Issuer,  for the benefit
         of the Holders of the Notes,  or to surrender any right or power herein
         conferred upon the Issuer;

                  (iv) to  convey,  transfer,  assign,  mortgage  or pledge  any
         property to or with the Trustee;

                  (v) to cure  any  ambiguity,  to  correct  or  supplement  any
         provision  herein  or  in  any  supplemental  indenture  which  may  be
         inconsistent  with any other  provision  herein or in any  supplemental
         indenture  or to make any other  provisions  with respect to matters or
         questions   arising  under  this  Indenture  or  in  any   supplemental
         indenture;  provided  that such action shall not  adversely  affect the
         interests of the Holders of the Notes;

                  (vi)  to  evidence  and  provide  for  the  acceptance  of the
         appointment  hereunder by a successor trustee with respect to the Notes
         and to add to or change  any of the  provisions  of this  Indenture  as
         shall be  necessary  to  facilitate  the  administration  of the trusts
         hereunder by more than one  trustee,  pursuant to the  requirements  of
         Article VI; or


                                                     - 64 -

<PAGE>



                  (vii) to modify,  eliminate or add to the  provisions  of this
         Indenture   to  such  extent  as  shall  be  necessary  to  effect  the
         qualification  of this  Indenture  under the TIA or under  any  similar
         federal  statute  hereafter  enacted and to add to this  Indenture such
         other provisions as may be expressly required by the TIA.

         The Trustee is hereby  authorized  to join in the execution of any such
supplemental  indenture  and to make  any  further  appropriate  agreements  and
stipulations that may be therein contained.

         (b) The Issuer and the Trustee,  when  authorized  by an Issuer  Order,
may,  also without the consent of any of the Holders of the Notes but with prior
notice  to the  Rating  Agencies  by the  Issuer,  enter  into an  indenture  or
indentures  supplemental  hereto for the purpose of adding any provisions to, or
changing in any manner or  eliminating  any of the provisions of, this Indenture
or of  modifying in any manner the rights of the Holders of the Notes under this
Indenture;  provided,  however,  that such action  shall not, as evidenced by an
Opinion of Counsel,  adversely  affect in any material  respect the interests of
any Noteholder.

         SECTION 9.2. Supplemental  Indentures with Consent of Noteholders.  The
Issuer and the Trustee, when authorized by an Issuer Order, also may, with prior
notice to the  Rating  Agencies,  with the  consent  of the  Insurer  (unless an
Insurer  Default shall have occurred and be continuing)  and with the consent of
the Holders of not less than a majority of the outstanding  Amount of the Notes,
by Act of such Holders  delivered  to the Issuer and the Trustee,  enter into an
indenture  or  indentures  supplemental  hereto  for the  purpose  of adding any
provisions  to, or changing in any manner or  eliminating  any of the provisions
of, this  Indenture  or of  modifying in any manner the rights of the Holders of
the Notes under this Indenture;  provided, however, that, subject to the express
rights of the Insurer under the Basic Documents,  no such supplemental indenture
shall,  without  the  consent of the Holder of each  Outstanding  Note  affected
thereby:

                  (i) change the date of payment of any installment of principal
         of or interest on any Note, or reduce the principal amount thereof, the
         interest  rate thereon or the  Redemption  Price with respect  thereto,
         change the provision of this Indenture  relating to the  application of
         collections  on, or the  proceeds  of the sale of, the Trust  Estate to
         payment of principal  of or interest on the Notes,  or change any place
         of payment  where,  or the coin or currency  in which,  any Note or the
         interest thereon is payable;

                  (ii) impair the right to institute suit for the enforcement of
         the  provisions of this  Indenture  requiring the  application of funds
         available therefor, as provided in

                                                     - 65 -

<PAGE>



         Article  V, to the  payment  of any such  amount due on the Notes on or
         after the  respective due dates thereof (or, in the case of redemption,
         on or after the Redemption Date);

                  (iii) reduce the percentage of the  Outstanding  Amount of the
         Notes,  the consent of the  Holders of which is  required  for any such
         supplemental  indenture,  or the  consent  of the  Holders  of which is
         required for any waiver of compliance  with certain  provisions of this
         Indenture or certain defaults hereunder and their consequences provided
         for in this Indenture;

                  (iv)  modify or alter the  provisions  of the  proviso  to the
         definition of the term "Outstanding";

                  (v) reduce the  percentage  of the  Outstanding  Amount of the
         Notes  required  to direct the  Trustee to direct the Issuer to sell or
         liquidate the Trust Estate pursuant to Section 5.4;

                  (vi) modify any  provision of this Section  except to increase
         any percentage  specified herein or to provide that certain  additional
         provisions of this Indenture or the Basic Documents  cannot be modified
         or waived  without the consent of the Holder of each  Outstanding  Note
         affected thereby;

                  (vii) modify any of the  provisions of this  Indenture in such
         manner as to affect the  calculation  of the  amount of any  payment of
         interest or principal  due on any Note on any Payment  Date  (including
         the   calculation  of  any  of  the   individual   components  of  such
         calculation)  or as to affect the rights of the Holders of Notes to the
         benefit of any  provisions  for the  mandatory  redemption of the Notes
         contained herein; or

                  (viii)  permit the creation of any lien ranking prior to or on
         a parity with the lien of this  Indenture  with  respect to any part of
         the Trust  Estate or,  except as otherwise  permitted  or  contemplated
         herein or in any of the  Basic  Documents,  terminate  the lien of this
         Indenture  on any  property at any time  subject  hereto or deprive the
         Holder  of any  Note  of the  security  provided  by the  lien  of this
         Indenture.

         The Trustee may determine whether or not any Notes would be affected by
any supplemental  indenture and any such determination  shall be conclusive upon
the Holders of all Notes,  whether  theretofore or thereafter  authenticated and
delivered hereunder.  The Trustee shall not be liable for any such determination
made in good faith.


                                                     - 66 -

<PAGE>



         It shall not be necessary for any Act of Noteholders under this Section
to approve the particular form of any proposed  supplemental  indenture,  but it
shall be sufficient if such Act shall approve the substance thereof.

         Promptly  after the  execution  by the  Issuer  and the  Trustee of any
supplemental  indenture pursuant to this Section,  the Trustee shall mail to the
Holders of the Notes to which such amendment or supplemental indenture relates a
notice  setting  forth in  general  terms  the  substance  of such  supplemental
indenture.  Any  failure  of the  Trustee  to mail such  notice,  or any  defect
therein,  shall not,  however,  in any way impair or affect the  validity of any
such supplemental indenture.

         SECTION 9.3.  Execution of Supplemental  Indentures.  In executing,  or
permitting  the  additional  trusts  created  by,  any  supplemental   indenture
permitted by this Article IX or the modifications  thereby of the trusts created
by this  Indenture,  the Trustee  shall be  entitled to receive,  and subject to
Sections 6.1 and 6.2,  shall be fully  protected in relying  upon, an Opinion of
Counsel stating that the execution of such supplemental  indenture is authorized
or permitted by this Indenture.  The Trustee may, but shall not be obligated to,
enter into any such  supplemental  indenture  that  affects  the  Trustee's  own
rights, duties, liabilities or immunities under this Indenture or otherwise.

         SECTION 9.4.  Effect of Supplemental  Indenture.  Upon the execution of
any supplemental  indenture  pursuant to the provisions  hereof,  this Indenture
shall be and be deemed to be modified and amended in accordance  therewith  with
respect to the Notes affected thereby, and the respective rights, limitations of
rights, obligations,  duties, liabilities and immunities under this Indenture of
the  Trustee,  the  Issuer  and the  Holders of the Notes  shall  thereafter  be
determined,  exercised  and enforced  hereunder  subject in all respects to such
modifications  and  amendments,  and all the  terms and  conditions  of any such
supplemental  indenture  shall  be and be  deemed  to be part of the  terms  and
conditions of this Indenture for any and all purposes.

         SECTION 9.5.  Conformity  With Trust  Indenture Act. Every amendment of
this  Indenture  and every  supplemental  indenture  executed  pursuant  to this
Article IX shall conform to the  requirements of the Trust Indenture Act as then
in effect so long as this  Indenture  shall  then be  qualified  under the Trust
Indenture Act.

         SECTION  9.6.  Reference  in Notes to  Supplemental  Indentures.  Notes
authenticated  and delivered after the execution of any  supplemental  indenture
pursuant to this  Article IX may, and if required by the Trustee  shall,  bear a
notation in form  approved by the Trustee as to any matter  provided for in such
supplemental

                                                     - 67 -

<PAGE>



indenture.  If the  Issuer  or the  Trustee  shall so  determine,  new  Notes so
modified  as to conform,  in the  opinion of the Trustee and the Issuer,  to any
such  supplemental  indenture  may be  prepared  and  executed by the Issuer and
authenticated and delivered by the Trustee in exchange for Outstanding Notes.


                                    ARTICLE X

                               Redemption of Notes

         SECTION  10.1.  Redemption.  (a) The Notes are subject to redemption in
whole,  but not in part,  at the  direction  of the Seller  pursuant  to Section
11.1(a) of the Sale and  Servicing  Agreement,  on any Payment Date on which the
Servicer  exercises  its option to purchase  the Trust  Estate  pursuant to said
Section 11.1(a),  for a purchase price equal to the Redemption Price;  provided,
however,  that the Issuer has available  funds  sufficient to pay the Redemption
Price.  The  Servicer  or the Issuer  shall  furnish  the Insurer and the Rating
Agencies notice of such redemption.  If the Notes are to be redeemed pursuant to
this Section  10.1(a),  the Servicer or the Issuer shall furnish  notice of such
election to the Trustee not later than 35 days prior to the Redemption  Date and
the Issuer shall deposit with the Trustee in the Note  Distribution  Account the
Redemption  Price of the Notes to be redeemed  whereupon all such Notes shall be
due and payable on the Redemption Date upon the furnishing of a notice complying
with Section 10.2 to each Holder of Notes.

         (b) In the event that on the Payment Date on or  immediately  following
the last day of the Funding Period, any portion of the Pre-Funded Amount remains
on deposit in the Pre-Funding Account after giving effect to the purchase of all
Subsequent  Receivables,  including any such purchase on such  Redemption  Date,
each  Class of  Notes  will be  redeemed  in part,  on a pro rata  basis,  in an
aggregate  principal amount equal to the Class A-1 Prepayment  Amount, the Class
A-2  Prepayment  Amount,  the  Class  A-3  Prepayment  Amount  and  the  Class B
Prepayment Amount.

         (c) In the event  that the  assets of the  Trust are sold  pursuant  to
Section  9.2  of the  Trust  Agreement,  all  amounts  on  deposit  in the  Note
Distribution  Account  shall be paid to the  Noteholders  up to the  Outstanding
Amount of the Notes and all accrued and unpaid interest thereon.  If amounts are
to be paid to Noteholders  pursuant to this Section 10.1(c), the Servicer or the
Issuer shall,  to the extent  practicable,  furnish  notice of such event to the
Trustee not later than 25 days prior to the  Redemption  Date whereupon all such
amounts shall be payable on the Redemption Date.

         SECTION 10.2. Form of Redemption Notice. (a) Notice of redemption under
Section 10.1(a) shall be given by the Trustee by

                                                     - 68 -

<PAGE>



facsimile or by first-class mail,  postage prepaid,  transmitted or mailed prior
to the applicable  Redemption  Date to each Holder of Notes,  as of the close of
business on the Record Date  preceding the applicable  Redemption  Date, at such
Holder's address appearing in the Note Register.

         All notices of redemption shall state:

                  (i)  the Redemption Date;

                  (ii)  the Redemption Price;

                  (iii)  that  the  Record  Date  otherwise  applicable  to such
         Redemption  Date is not applicable and that payments shall be made only
         upon  presentation and surrender of such Notes and the place where such
         Notes are to be surrendered for payment of the Redemption  Price (which
         shall be the  office  or  agency  of the  Issuer  to be  maintained  as
         provided in Section 3.2); and

                  (iv) that  interest  on the Notes shall cease to accrue on the
         Redemption Date.

         Notice of  redemption of the Notes shall be given by the Trustee in the
name and at the expense of the Issuer. Failure to give notice of redemption,  or
any  defect  therein,  to any  Holder of any Note shall not impair or affect the
validity of the redemption of any other Note.

         (b) Prior notice of redemption under Section 10.1(b) is not required to
be given to Noteholders.

         SECTION  10.3.  Notes  Payable  on  Redemption  Date.  The  Notes to be
redeemed shall,  following  notice of redemption as required by Section 10.2 (in
the case of redemption  pursuant to Section  10.1(a)),  on the  Redemption  Date
become due and payable at the  Redemption  Price and  (unless  the Issuer  shall
default in the payment of the Redemption  Price) no interest shall accrue on the
Redemption  Price for any period  after the date to which  accrued  interest  is
calculated for purposes of calculating the Redemption Price.


                                   ARTICLE XI

                                  Miscellaneous

         SECTION 11.1. Compliance  Certificates and Opinions,  etc. (a) Upon any
application or request by the Issuer to the Trustee to take any action under any
provision of this Indenture,  the Issuer shall furnish to the Trustee and to the
Insurer (i) an Officer's Certificate stating that all conditions precedent, if

                                                     - 69 -

<PAGE>



any,  provided for in this Indenture  relating to the proposed  action have been
complied  with,  (ii) an Opinion of Counsel  stating that in the opinion of such
counsel all such conditions precedent, if any, have been complied with and (iii)
(if  required by the TIA) an  Independent  Certificate  from a firm of certified
public accountants meeting the applicable  requirements of this Section,  except
that, in the case of any such  application or request as to which the furnishing
of such documents is  specifically  required by any provision of this Indenture,
no additional certificate or opinion need be furnished.

         Every  certificate  or  opinion  with  respect  to  compliance  with  a
condition or covenant provided for in this Indenture shall include:

                  (i) a statement  that each  signatory of such  certificate  or
         opinion has read or has caused to be read such  covenant  or  condition
         and the definitions herein relating thereto;

                  (ii) a brief  statement  as to the  nature  and  scope  of the
         examination  or  investigation  upon which the  statements  or opinions
         contained in such certificate or opinion are based;

                  (iii) a statement that, in the opinion of each such signatory,
         such  signatory  has  made  such  examination  or  investigation  as is
         necessary to enable such signatory to express an informed opinion as to
         whether or not such covenant or condition has been complied with; and

                  (iv) a statement  as to  whether,  in the opinion of each such
         signatory such condition or covenant has been complied with.

         (b) (i) Prior to the  deposit of any  Collateral  or other  property or
securities  with the Trustee that is to be made the basis for the release of any
property or securities subject to the lien of this Indenture,  the Issuer shall,
in addition to any  obligation  imposed in Section  11.1(a) or elsewhere in this
Indenture,  furnish to the  Trustee  and the  Insurer an  Officer's  Certificate
certifying or stating the opinion of each person signing such  certificate as to
the fair value (within 90 days of such deposit) to the Issuer of the  Collateral
or other property or securities to be so deposited.

                  (ii) Whenever the Issuer is required to furnish to the Trustee
         and the  Insurer an  Officer's  Certificate  certifying  or stating the
         opinion of any signer thereof as to the matters described in clause (i)
         above,  the Issuer shall also deliver to the Trustee and the Insurer an
         Independent  Certificate  as to the same matters,  if the fair value to
         the

                                                     - 70 -

<PAGE>



         Issuer of the  securities  to be so  deposited  and of all  other  such
         securities  made the basis of any such  withdrawal or release since the
         commencement  of the  then-current  fiscal year of the  Issuer,  as set
         forth in the  certificates  delivered  pursuant to clause (i) above and
         this clause (ii) is 10% or more of the Outstanding Amount of the Notes,
         but  such a  certificate  need not be  furnished  with  respect  to any
         securities so deposited, if the fair value thereof to the Issuer as set
         forth in the related Officer's Certificate is less than $25,000 or less
         than 1% percent of the Outstanding Amount of the Notes.

                  (iii) other than with respect to the release of any  Purchased
         Receivables  or  Liquidated  Receivables,   whenever  any  property  or
         securities  are to be  released  from the lien of this  Indenture,  the
         Issuer  shall also  furnish to the Trustee and the Insurer an Officer's
         Certificate  certifying  or stating the opinion of each person  signing
         such  certificate as to the fair value (within 90 days of such release)
         of the property or securities  proposed to be released and stating that
         in the opinion of such person the proposed  release will not impair the
         security  under  this  Indenture  in  contravention  of the  provisions
         hereof.

                  (iv) Whenever the Issuer is required to furnish to the Trustee
         and the  Insurer an  Officer's  Certificate  certifying  or stating the
         opinion of any signer  thereof as to the  matters  described  in clause
         (iii)  above,  the Issuer  shall also  furnish to the  Trustee  and the
         Insurer an  Independent  Certificate as to the same matters if the fair
         value of the property or  securities  and of all other  property  other
         than Purchased  Receivables  and Defaulted  Receivables,  or securities
         released from the lien of this Indenture since the  commencement of the
         then current calendar year, as set forth in the  certificates  required
         by clause (iii) above and this clause  (iv),  equals 10% or more of the
         Outstanding  Amount  of the  Notes,  but such  certificate  need not be
         furnished in the case of any release of property or  securities  if the
         fair value thereof as set forth in the related Officer's Certificate is
         less than $25,000 or less than 1 percent of the then Outstanding Amount
         of the Notes.

                  (v) Notwithstanding Section 2.9 or any other provision of this
         Section,  the  Issuer may (A)  collect,  liquidate,  sell or  otherwise
         dispose of  Receivables  as and to the extent  permitted or required by
         the  Basic  Documents  and (B)  make  cash  payments  out of the  Trust
         Accounts  as and to the  extent  permitted  or  required  by the  Basic
         Documents.

         SECTION 11.2. Form of Documents  Delivered to Trustee.  (a) In any case
where several  matters are required to be certified by, or covered by an opinion
of, any specified Person, it is not

                                                     - 71 -

<PAGE>



necessary  that all such matters be certified  by, or covered by the opinion of,
only one such  Person,  or that  they be so  certified  or  covered  by only one
document,  but one such  Person may certify or give an opinion  with  respect to
some  matters and one or more other such  Persons as to other  matters,  and any
such Person may certify or give an opinion as to such  matters in one or several
documents.

         (b) Any  certificate or opinion of an Authorized  Officer of the Issuer
may be based,  insofar as it relates to legal  matters,  upon a  certificate  or
opinion of, or representations by, counsel, unless such officer knows, or in the
exercise of  reasonable  care should know,  that the  certificate  or opinion or
representations with respect to the matters upon which his or her certificate or
opinion is based are erroneous. Any such certificate of an Authorized Officer or
Opinion of Counsel may be based, insofar as it relates to factual matters,  upon
a certificate  or opinion of, or  representations  by, an officer or officers of
the  Servicer,  the Seller or the  Issuer,  stating  that the  information  with
respect to such factual matters is in the possession of the Servicer, the Seller
or the Issuer,  unless such counsel knows, or in the exercise of reasonable care
should know, that the certificate or opinion or representations  with respect to
such matters are erroneous.

         (c) Where any Person is required  to make,  give or execute two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

         (d) Whenever in this  Indenture,  in connection with any application or
certificate  or report to the  Trustee,  it is  provided  that the Issuer  shall
deliver any document as a condition of the granting of such  application,  or as
evidence of the Issuer's  compliance  with any term hereof,  it is intended that
the truth and accuracy,  at the time of the granting of such  application  or at
the effective  date of such  certificate  or report (as the case may be), of the
facts and  opinions  stated in such  document  shall in such case be  conditions
precedent to the right of the Issuer to have such application  granted or to the
sufficiency of such certificate or report. The foregoing shall not, however,  be
construed to affect the  Trustee's  right to rely upon the truth and accuracy of
any  statement or opinion  contained in any such document as provided in Article
VI.

         SECTION  11.3.   Acts  of   Noteholders.   (a)  Any  request,   demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Indenture  to be  given or taken by  Noteholders  may be  embodied  in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except as
herein otherwise expressly provided such action shall

                                                     - 72 -

<PAGE>



become  effective  when such  instrument  or  instruments  are  delivered to the
Trustee,  and,  where it is  hereby  expressly  required,  to the  Issuer.  Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are  herein  sometimes  referred  to as the  "Act" of the  Noteholders
signing  such  instrument  or  instruments.  Proof  of  execution  of  any  such
instrument or of a writing appointing any such agent shall be sufficient for any
purpose of this  Indenture  and (subject to Section 6.1)  conclusive in favor of
the Trustee and the Issuer, if made in the manner provided in this Section.

         (b) The  fact  and  date of the  execution  by any  person  of any such
instrument or writing may be proved in any customary manner of the Trustee.

         (c)  The ownership of Notes shall be proved by the Note
Register.

         (d) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of every
Note issued  upon the  registration  thereof or in exchange  therefor or in lieu
thereof,  in respect of  anything  done,  omitted or  suffered to be done by the
Trustee or the Issuer in  reliance  thereon,  whether  or not  notation  of such
action is made upon such Note.

         SECTION 11.4.  Notices,  etc., to Trustee,  Issuer and Rating Agencies.
(a) Any request, demand,  authorization,  direction,  notice, consent, waiver or
Act of Noteholders or other documents provided or permitted by this Indenture to
be made upon, given or furnished to or filed with:

                  (i) the Trustee by any  Noteholder  or by the Issuer  shall be
         sufficient  for  every  purpose  hereunder  if  personally   delivered,
         delivered by overnight courier or mailed certified mail, return receipt
         requested  and shall be deemed to have been duly given upon  receipt to
         the Trustee at its Corporate Trust Office, or

                  (ii) the Issuer by the Trustee or by any  Noteholder  shall be
         sufficient  for  every  purpose  hereunder  if  personally   delivered,
         delivered by overnight courier or mailed certified mail, return receipt
         requested  and shall deemed to have been duly given upon receipt to the
         Issuer  addressed to: CPS Auto  Receivables  Trust 199[ ], in care of [
         ],or at any  other  address  previously  furnished  in  writing  to the
         Trustee by the Issuer.  The Issuer shall  promptly  transmit any notice
         received by it from the Noteholders to the Trustee.

                  (iii)  the  Insurer  by the  Issuer  or the  Trustee  shall be
         sufficient for any purpose hereunder if in writing and

                                                     - 73 -

<PAGE>



         mailed  by  registered  mail or  personally  delivered  or  telexed  or
         telecopied to the recipient as follows:

                  To the Insurer:

                                    Financial Security Assurance Inc.
                                    350 Park Avenue
                                    New York, NY 10022
                                    Attention: Surveillance Department

                                    Telex No.:     (212) 688-3101
                                    Confirmation:  (212)826-0100
                                    Telecopy Nos.: (212)339-3518 or
                                                   (212) 339-3529

         (In each case in which  notice or other  communication  to the  Insurer
         refers  to an Event of  Default,  a claim  on the Note  Policy  or with
         respect to which failure on the part of the Insurer to respond shall be
         deemed to constitute consent or acceptance,  then a copy of such notice
         or other  communication  should  also be sent to the  attention  of the
         General Counsel and the Head--Financial Guaranty Group "URGENT MATERIAL
         ENCLOSED.")

         (b) Notices  required to be given to the Rating Agencies by the Issuer,
the  Trustee or the Owner  Trustee  shall be in writing,  personally  delivered,
delivered  by  overnight  courier  or  mailed  certified  mail,  return  receipt
requested  to (i) in the case of  Moody's,  at the  following  address:  Moody's
Investors  Service,  Inc., 99 Church Street, New York New York 10004 and (ii) in
the case of S&P, at the following  address:  Standard & Poor's Ratings Services,
26 Broadway (15th Floor),  New York,  New York 10004,  Attention of Asset Backed
Surveillance  Department;  or as to each of the foregoing, at such other address
as shall be designated by written notice to the other parties.

         SECTION 11.5. Notices to Noteholders;  Waiver. (a) Where this Indenture
provides  for  notice  to  Noteholders  of  any  event,  such  notice  shall  be
sufficiently  given (unless  otherwise herein expressly  provided) if in writing
and mailed,  first-class,  postage prepaid to each  Noteholder  affected by such
event,  at his  address as it appears on the Note  Register,  not later than the
latest date, and not earlier than the earliest  date,  prescribed for the giving
of such  notice.  In any case  where  notice  to  Noteholders  is given by mail,
neither  the  failure to mail such notice nor any defect in any notice so mailed
to any particular  Noteholder  shall affect the  sufficiency of such notice with
respect to other  Noteholders,  and any notice that is mailed in the manner here
in provided shall conclusively be presumed to have been duly given.


                                                     - 74 -

<PAGE>



         (b) Where this Indenture provides for notice in any manner, such notice
may be waived in writing by any Person  entitled to receive such notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice.  Waivers of notice by  Noteholders  shall be filed with the  Trustee but
such filing  shall not be a condition  precedent  to the  validity of any action
taken in reliance upon such a waiver.

         (c) In case,  by reason of the  suspension of regular mail service as a
result of a strike,  work stoppage or similar activity,  it shall be impractical
to mail  notice of any event to  Noteholders  when such notice is required to be
given  pursuant to any  provision of this  Indenture,  then any manner of giving
such  notice as shall be  satisfactory  to the  Trustee  shall be deemed to be a
sufficient giving of such notice.

         (d) Where this  Indenture  provides for notice to the Rating  Agencies,
failure to give such  notice  shall not affect any other  rights or  obligations
created hereunder,  and shall not under any circumstance constitute a Default or
Event of Default.

         SECTION 11.6. Alternate Payment and Notice Provisions.  Notwithstanding
any provision of this Indenture or any of the Notes to the contrary,  the Issuer
may enter into any agreement with any Holder of a Note providing for a method of
payment,  or notice by the Trustee or any Paying Agent to such  Holder,  that is
different  from the methods  provided for in this Indenture for such payments or
notices,  provided  that such  methods are  reasonable  and  consented to by the
Trustee  (which  consent shall not be  unreasonably  withheld).  The Issuer will
furnish to the Trustee a copy of each such  agreement and the Trustee will cause
payments to be made and notices to be given in accordance with such agreements.

         SECTION 11.7.  Conflict with Trust  Indenture Act. (a) If any provision
hereof  limits,  qualifies or conflicts  with another  provision  hereof that is
required to be included in this  Indenture by any of the provisions of the Trust
Indenture Act, such required provision shall control.

         (b) The provisions of TIA ss. 310 through 317 that impose duties on any
person  (including the provisions  automatically  deemed  included herein unless
expressly  excluded by this  Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

         SECTION 11.8. Effect of Headings and Table of Contents. The Article and
Section  headings herein and the Table of Contents are for convenience  only and
shall not affect the construction hereof.


                                                     - 75 -

<PAGE>



         SECTION 11.9.  Successors and Assigns.  All covenants and agreements in
this  Indenture  and the  Notes by the  Issuer  shall  bind its  successors  and
assigns,  whether so  expressed or not.  All  agreements  of the Trustee in this
Indenture  shall bind its  successors.  All  agreements  of the  Trustee in this
Indenture shall bind its successors.

         SECTION 11.10. Severability. In case any provision in this Indenture or
in the Notes shall be invalid, illegal or unenforceable, the validity, legality,
and enforceability of the remaining  provisions shall not in any way be affected
or impaired thereby.

         SECTION  11.11.  Benefits of Indenture.  The Insurer and its successors
and  assigns  shall  be a  third-party  beneficiary  to the  provisions  of this
Indenture,  and shall be  entitled  to rely upon and  directly  to enforce  such
provisions of this  Indenture so long as no Insurer  Default shall have occurred
and be  continuing.  Nothing  in this  Indenture  or in the  Notes,  express  or
implied,  shall  give to any  Person,  other than the  parties  hereto and their
successors  hereunder,  and  the  Noteholders,   and  any  other  party  secured
hereunder,  and any other person with an  ownership  interest in any part of the
Trust Estate, any benefit or any legal or equitable right, remedy or claim under
this Indenture. The Insurer may disclaim any of its rights and powers under this
Indenture  (in  which  case  the  Trustee  may  exercise  such  right  or  power
hereunder),  but not its  duties and  obligations  under the Note  Policy,  upon
delivery of a written notice to the Trustee.

         SECTION 11.12. Legal Holidays.  In any case where the date on which any
payment  is due shall not be a Business  Day,  then  (notwithstanding  any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next  succeeding  Business  Day with the same  force  and
effect as if made on the date on which  nominally  due,  and no  interest  shall
accrue for the period from and after any such nominal date.

         SECTION  11.13.  GOVERNING  LAW. THIS  INDENTURE  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW  YORK,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION  11.14.  Counterparts.  This  Indenture  may be executed in any
number  of  counterparts,  each of which so  executed  shall be  deemed to be an
original,  but all such counterparts  shall together  constitute but one and the
same instrument.

         SECTION 11.15. Recording of Indenture.  If this Indenture is subject to
recording in any appropriate public recording  offices,  such recording is to be
effected by the Issuer and at

                                                     - 76 -

<PAGE>



its expense  accompanied  by an Opinion of Counsel  (which may be counsel to the
Trustee  or any other  counsel  reasonably  acceptable  to the  Trustee  and the
Insurer)  to the  effect  that  such  recording  is  necessary  either  for  the
protection of the  Noteholders or any other person secured  hereunder or for the
enforcement  of any right or remedy  granted to the Trustee under this Indenture
or to the Collateral Agent under the Master Spread Account Agreement.

         SECTION 11.16. Trust Obligation.  No recourse may be taken, directly or
indirectly,  with  respect to the  obligations  of the Issuer,  the Seller,  the
Servicer, the Depositor,  the Owner Trustee or the Trustee on the Notes or under
this  Indenture or any  certificate  or other  writing  delivered in  connection
herewith or therewith,  against (i) the Seller, the Servicer, the Depositor, the
Trustee or the Owner  Trustee in its  individual  capacity,  (ii) any owner of a
beneficial  interest  in the Issuer or (iii) any  partner,  owner,  beneficiary,
agent,  officer,  director,  employee or agent of the Seller, the Servicer,  the
Depositor,  the Trustee or the Owner  Trustee in its  individual  capacity,  any
holder of a beneficial  interest in the Issuer,  the Seller,  the Servicer,  the
Depositor, the Owner Trustee or the Trustee or of any successor or assign of the
Seller,  the Servicer,  the  Depositor,  the Trustee or the Owner Trustee in its
individual  capacity,  except as any such Person may have  expressly  agreed (it
being understood that the Trustee and the Owner Trustee have no such obligations
in their  individual  capacity)  and  except  that any  such  partner,  owner or
beneficiary shall be fully liable, to the extent provided by applicable law, for
any unpaid  consideration for stock,  unpaid capital  contribution or failure to
pay any  installment  or call owing to such  entity.  For all  purposes  of this
Indenture,  in the  performance  of any  duties  or  obligations  of the  Issuer
hereunder,  the Owner  Trustee shall be subject to, and entitled to the benefits
of, the terms and provisions of Article VI, VII and VIII of the Trust Agreement.

         SECTION  11.17.  No  Petition.  The  Trustee,  by  entering  into  this
Indenture,  and  each  Noteholder  and  Note  Owner,  by  accepting  a Note or a
beneficial interest therein, hereby covenant and agree that they will not at any
time institute against the Seller, the Depositor,  or the Issuer, or join in any
institutional  against  the  Seller,  the  Depositor,  or  the  Issuer  of,  any
bankruptcy, reorganization,  arrangement, insolvency or liquidation proceedings,
or other  proceedings  under any United  States  Federal or state  bankruptcy or
similar law in  connection  with any  obligations  relating  to the Notes,  this
Indenture or any of the Basic Documents.

         SECTION 11.18. Inspection.  The Issuer agrees that, on reasonable prior
notice,  it will permit any  representative  of the  Trustee or of the  Insurer,
during the Issuer's  normal business hours, to examine all the books of account,
records, reports, and other papers of the Issuer, to make copies and extracts

                                                     - 77 -

<PAGE>



therefrom,  to cause such books to be audited by  independent  certified  public
accountants, and to discuss the Issuer's affairs, finances and accounts with the
Issuer's officers,  employees, and independent certified public accountants, all
at such  reasonable  times  and as often  as may be  reasonably  requested.  The
Trustee shall and shall cause its representatives to hold in confidence all such
information  except to the extent  disclosure  may be  required  by law (and all
reasonable applications for confidential treatment are unavailing) and except to
the extent that the Trustee may  reasonably  determine  that such  disclosure is
consistent with its Obligations hereunder.
         IN WITNESS  WHEREOF,  the  Issuer  and the  Trustee  have  caused  this
Indenture  to be duly  executed  by their  respective  officers,  hereunto  duly
authorized, all as of the day and year first above written.

                         CPS AUTO RECEIVABLES TRUST 199[  ],

                         By:      [                        ],
                                  not in its individual capacity
                                  but solely as Owner Trustee,


                         By:
                                  Title:
                                  Name:


                         [NORWEST BANK MINNESOTA, NATIONAL
                         ASSOCIATION], not in its
                         individual capacity but solely
                         as Trustee


                         By:
                                  Title:
                                  Name:



                                                     - 78 -

<PAGE>



                          [Form of Class A-1 Note]        EXHIBIT A-1

REGISTERED                                                             $

No. R

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                                   CUSIP NO.

         Unless this Note is presented by an  authorized  representative  of The
Depository Trust Company, a New York corporation  ("DTC"),  to the Issuer or its
agent for registration of transfer,  exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

         THE  PRINCIPAL  OF THIS NOTE IS  PAYABLE IN  INSTALLMENTS  AS SET FORTH
HEREIN.  ACCORDINGLY,  THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 199[ ]

                        CLASS A-1 [ ]% ASSET BACKED NOTES

         CPS Auto  Receivables  Trust 199[ ], a  business  trust  organized  and
existing  under the laws of the State of  Delaware  (herein  referred  to as the
"Issuer"),  for  value  received,  hereby  promises  to  pay to  CEDE & CO.,  or
registered  assigns,  the principal  sum of [ ] DOLLARS  payable on each Payment
Date in an amount equal to the result obtained by multiplying (i) a fraction the
numerator  of which is $  [INSERT  INITIAL  PRINCIPAL  AMOUNT  OF NOTE]  and the
denominator of which is $ by (ii) the aggregate amount, if any, payable from the
Note  Distribution  Account  in  respect  of  principal  on the  Class A-1 Notes
pursuant  to  Section  3.1 of the  Indenture  and  Section  5.8 of the  Sale and
Servicing Agreement;  provided, however, that the entire unpaid principal amount
of this Note shall be due and payable on the Payment Date (the "Final  Scheduled
Payment Date").  The Issuer will pay interest on this Note at the rate per annum
shown above on each  Payment  Date until the  principal  of this Note is paid or
made available for payment,  on the principal amount of this Note outstanding on
the  preceding  Payment Date (after  giving  effect to all payments of principal
made on the preceding Payment Date).  Interest on this Note will accrue for each
Payment Date from the most recent  Payment Date on which  interest has been paid
to but excluding such Payment Date or, if no interest has yet been paid,  from [
]. Interest will

                                      A-1-1

<PAGE>



be computed on the basis of the actual number of days elapsed in a 360-day year.
Such  principal  of and  interest  on this  Note  shall  be  paid in the  manner
specified on the reverse hereof.

         The  principal of and interest on this Note are payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

         The  Notes  are  entitled  to  the  benefits  of a  financial  guaranty
insurance policy (the "Note Policy") issued by Financial Security Assurance Inc.
(the "Insurer"),  pursuant to which the Insurer has  unconditionally  guaranteed
payments of the Noteholders' Interest  Distributable Amount and the Noteholders'
Principal Distributable Amount on each Payment Date, all as more fully set forth
in the Indenture.

         Reference is made to the further  provisions  of this Note set forth on
the reverse  hereof,  which shall have the same effect as though fully set forth
on the face of this Note.

         Unless the  certificate of  authentication  hereon has been executed by
the Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture  referred to on the reverse  hereof,
or be valid or obligatory for any purpose.



                                      A-1-2

<PAGE>



         IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in  facsimile,  by its  Authorized  Officer as of the date set forth
below.

                                 CPS AUTO RECEIVABLES TRUST 199[ ]

                                 By:      [                      ], not
                                          in its individual capacity but
                                          solely as Owner Trustee under
                                          the Trust Agreement


                                 By:
                                          Name:
                                          Title:


                                      A-1-3

<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This  is one of the  Notes  designated  above  and  referred  to in the
within-mentioned Indenture.


Date:  [        ]        [NORWEST BANK MINNESOTA, NATIONAL
                         ASSOCIATION], not in its
                         individual capacity but solely as
                         Trustee,


                         By
                              Authorized Signatory


                           A-1-4

<PAGE>



                                [REVERSE OF NOTE]

         This  Note is one of a duly  authorized  issue of Notes of the  Issuer,
designated  as its Class A-1 [ ]% Asset Backed Notes  (herein  called the "Class
A-1 Notes"),  all issued under an Indenture dated as of [ ] (such indenture,  as
supplemented or amended,  is herein called the "Indenture"),  between the Issuer
and [Norwest Bank Minnesota,  National Association],  as trustee (the "Trustee",
which  term  includes  any  successor  Trustee  under the  Indenture),  to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights and obligations thereunder of the Issuer, the
Trustee and the Holders of the Notes.  The Notes are subject to all terms of the
Indenture.  All  terms  used in this  Note that are  defined  in the  Indenture,
supplemented or amended, shall have the meanings assigned to them in or pursuant
to the Indenture, as so supplemented or amended.

         The Class A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes and the
Class B Notes  (together,  the  "Notes")  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture.

         Principal  of the Class A-1 Notes will be payable on each  Payment Date
in an amount described on the face hereof.  "Payment Date" means the twelfth day
of each month,  or, if any such date is not a Business Day, the next  succeeding
Business Day, commencing [ ].

         As described  above,  the entire unpaid  principal  amount of this Note
shall be due and payable on the earlier of the Final Scheduled  Payment Date and
the  Redemption  Date,  if any,  pursuant  to Section  10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and  payable  on the  Redemption  Date,  if any,  pursuant  to
Section  10.1(b) of the Indenture.  Notwithstanding  the  foregoing,  the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default  shall have  occurred and be  continuing so long as an
Insurer  Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing,  on the date on which an Event of
Default shall have occurred and be continuing  and the Trustee or the Holders of
the Notes  representing at least 66-2/3% of the Outstanding  Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture.  All principal  payments on the Class A-1 Notes
shall be made pro rata to the Class A-1 Noteholders entitled thereto.

         Payments of interest on this Note due and payable on each Payment Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this Note, shall be made by

                                      A-1-5

<PAGE>



check mailed to the Person whose name appears as the Holder of this Note (or one
or more  Predecessor  Notes) in the Note Register as of the close of business on
each Record  Date,  except that with respect to Notes  registered  on the Record
Date in the name of the nominee of the Clearing Agency (initially,  such nominee
to be Cede & Co.),  payments  will be  made  by  wire  transfer  in  immediately
available funds to the account designated by such nominee.  Such checks shall be
mailed to the  Person  entitled  thereto  at the  address  of such  Person as it
appears on the Note Register as of the applicable  Record Date without requiring
that this Note be  submitted  for  notation of  payment.  Any  reduction  in the
principal amount of this Note (or any one or more Predecessor Notes) effected by
any payments  made on any Payment Date shall be binding upon all future  Holders
of this Note and of any Note issued upon the  registration of transfer hereof or
in exchange hereof or in lieu hereof,  whether or not rated hereon. If funds are
expected to be available,  as provided in the Indenture,  for payment in full of
the then remaining  unpaid principal amount of this Note on a Payment Date, then
the Trustee,  in the name of and on behalf of the Issuer, will notify the Person
who was the Holder hereof as of the Record Date  preceding  such Payment Date by
notice  mailed  prior to such  Payment  Date and the amount then due and payable
shall be  payable  only  upon  presentation  and  surrender  of this Note at the
Trustee's  principal  Corporate  Trust Office or at the office of the  Trustee's
agent appointed for such purposes located in [Minneapolis, Minnesota].

         The Issuer  shall pay interest on overdue  installments  of interest at
the Class A-1 Interest Rate to the extent lawful.

         As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section  10.1(a) of the Indenture,  in whole,  but not in part, at the option of
the Servicer (with the consent of the Insurer under certain  circumstances),  on
any Payment  Date on or after the date on which the Pool Balance is less than or
equal to 10% of the Original Pool Balance,  and (b) pursuant to Section  10.1(b)
of the  Indenture,  in part,  on a pro rata  basis,  on the  Payment  Date on or
immediately  following the last day of the Funding  Period in the event that any
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect  to the  purchase  of all  Subsequent  Receivables,  including  any  such
purchase on such Redemption Date.

         As provided in the  Indenture  and subject to certain  limitations  set
forth therein,  the transfer of this Note may be registered on the Note Register
upon surrender of this Note for registration of transfer at the office or agency
designated  by the Issuer  pursuant to the  Indenture,  (i) duly endorsed by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Trustee duly executed by, the Holder  hereof or his attorney duly  authorized in
writing,  with such signature guaranteed by an "eligible guarantor  institution"
meeting the

                                      A-1-6

<PAGE>



requirements  of the Note Registrar  which  requirements  include  membership or
participation in Securities  Transfer Agents Medallion Program ("Stamp") or such
other "signature  guarantee  program" as may be determined by the Note Registrar
in addition  to, or in  substitution  for,  Stamp,  all in  accordance  with the
Exchange Act, and (ii)  accompanied  by such other  documents as the Trustee may
require, and thereupon one or more new Notes of authorized  denominations and in
the same aggregate principal amount will be issued to the designated  transferee
or  transferees.  No service  charge  will be charged  for any  registration  of
transfer or exchange of this Note,  but the  transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any such registration of transfer or exchange.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that no
recourse may be taken,  directly or indirectly,  with respect to the obligations
of the  Issuer,  the  Owner  Trustee  or the  Trustee  on the Notes or under the
Indenture or any certificate or other writing delivered in connection therewith,
against (i) the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  (ii) any owner of a beneficial interest in
the Issuer or (iii) any partner, owner, beneficiary, agent, officer, director or
employee of the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  any holder of a beneficial interest in the
Issuer,  the Seller,  the  Servicer,  the  Depositor,  the Owner  Trustee or the
Trustee  or of  any  successor  or  assign  of the  Seller,  the  Servicer,  the
Depositor,  the Trustee or the Owner Trustee in its individual capacity,  except
as any such  Person  may have  expressly  agreed (it being  understood  that the
Trustee  and the Owner  Trustee  have no such  obligations  in their  individual
capacity) and except that any such partner,  owner or beneficiary shall be fully
liable,  to the extent provided by applicable law, for any unpaid  consideration
for stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that by
accepting the benefits of the  Indenture  that such  Noteholder  will not at any
time  institute  against the Depositor or the Issuer or join in any  institution
against  the  Depositor  or  the  Issuer  of,  any  bankruptcy,  reorganization,
arrangement,  insolvency or liquidation proceedings, or other proceedings, under
any United States Federal or state  bankruptcy or similar law in connection with
any obligations relating to the Notes, the Indenture or the Basic Documents.


                                      A-1-7

<PAGE>



         Prior to the due presentment for registration of transfer of this Note,
the Issuer, the Trustee and the Insurer and any agent of the Issuer, the Trustee
or the  Insurer  may treat the  Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and  neither  the  Issuer,  the  Trustee  nor any such agent  shall be
affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided, the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the  Holders of the Notes  under the  Indenture  at any
time by the Issuer  with the  consent of the Insurer and of the Holders of Notes
representing  a  majority  of the  Outstanding  Amount  of all Notes at the time
Outstanding.  The Indenture also contains  provisions  permitting the Holders of
Notes representing specified percentages of the Outstanding Amount of the Notes,
on behalf of the  Holders of all the Notes,  to waive  compliance  by the Issuer
with certain  provisions of the  Indenture  and certain past defaults  under the
Indenture  and their  consequences.  Any such consent or waiver by the Holder of
this Note (or any one of more Predecessor Notes) shall be conclusive and binding
upon such Holder and upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not  notation of such  consent or waiver is made upon this Note.  The
Indenture  also  permits  the  Trustee  to  amend  or waive  certain  terms  and
conditions  set forth in the  Indenture  without  the  consent of Holders of the
Notes issued thereunder.

         The term  "Issuer" as used in this Note  includes any  successor to the
Issuer under the Indenture.

         The Issuer is permitted by the Indenture,  under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

         The Notes are issuable  only in  registered  form in  denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

         This Note and the Indenture  shall be construed in accordance  with the
laws  of the  State  of New  York,  without  reference  to its  conflict  of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
and thereunder shall be determined in accordance with such laws.

         No reference  herein to the  indenture and no provision of this Note or
of the Indenture  shall alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to

                                      A-1-8

<PAGE>



pay the principal of and interest on this Note at the times, place and rate, and
in the coin or currency herein prescribed.

         Anything  herein to the contrary  notwithstanding,  except as expressly
provided in the Indenture or the Basic Documents, neither [Owner Trustee] in its
individual  capacity,  any owner of a beneficial interest in the Issuer, nor any
of  their  respective  partners,  beneficiaries,  agents,  officers,  directors,
employees or successors  or assigns  shall be  personally  liable for, nor shall
recourse be had to any of them for,  the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants,  obligations or
indemnifications  contained in this Note or the  Indenture,  it being  expressly
understood that said covenants,  obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer.  The Holder of this Note by the  acceptance
hereof  agrees that except as expressly  provided in the  Indenture or the Basic
Documents,  in the case of an Event of Default under the  Indenture,  the Holder
shall have no claim  against any of the foregoing  for any  deficiency,  loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent  recourse to, and enforcement  against,  the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.


                                      A-1-9

<PAGE>



                                   ASSIGNMENT

         Social  Security  or  taxpayer  I.D.  or other  identifying  number  of
         assignee

         FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints, attorney, to transfer said Note on the books kept for registration
thereof, with full power of substitution in the premises.


Dated:                        1/
                              Signature Guaranteed:





- --------
1/       NOTE: The signature to this assignment must correspond with the name of
         the  registered  owner as it appears on the face of the within  Note in
         every  particular,  without  alteration,   enlargement  or  any  change
         whatsoever.

                                     A-1-10

<PAGE>



                       [Form of Class A-2 Note]                 EXHIBIT A-2

REGISTERED                                                      $

No. R

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                                    CUSIP NO.

         Unless this Note is presented by an  authorized  representative  of The
Depository Trust Company, a New York corporation  ("DTC"),  to the Issuer or its
agent for registration of transfer,  exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

         THE  PRINCIPAL OF THIS NOTE,  IS PAYABLE IN  INSTALLMENTS  AS SET FORTH
HEREIN.  ACCORDINGLY,  THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 199[ ]

                        CLASS A-2 [ ]% ASSET BACKED NOTES

         CPS Auto  Receivables  Trust 199[ ], a  business  trust  organized  and
existing  under the laws of the State of  Delaware  (herein  referred  to as the
"Issuer"),  for  value  received,  hereby  promises  to  pay to  CEDE & CO.,  or
registered  assigns,  the principal  sum of [ ] DOLLARS  payable on each Payment
Date in an amount equal to the result obtained by multiplying (i) a fraction the
numerator  of which is $  [INSERT  INITIAL  PRINCIPAL  AMOUNT  OF NOTE]  and the
denominator of which is $ by (ii) the aggregate amount, if any, payable from the
Note  Distribution  Account  in  respect  of  principal  on the  Class A-2 Notes
pursuant  to  Section  3.1 of the  Indenture  and  Section  5.8 of the  Sale and
Servicing Agreement provided,  however,  that the entire unpaid principal amount
of this Note shall be due and payable on the __________ Payment Date (the "Final
Scheduled Payment Date").  The Issuer will pay interest on this Note at the rate
per annum shown above on each Payment  Date until the  principal of this Note is
paid or made  available  for  payment,  on the  principal  amount  of this  Note
outstanding  on the preceding  Payment Date (after giving effect to all payments
of principal  made on the preceding  Payment  Date).  Interest on this Note will
accrue for each Payment Date from the most recent Payment Date on which interest
has been paid to but excluding such Payment Date or, if no interest has yet been
paid, from [ ]. Interest

                                      A-2-1

<PAGE>



will be computed on the basis of the actual  number of days elapsed in a 360-day
year.  Such  principal  of and interest on this Note shall be paid in the manner
specified on the reverse hereof.

         The  principal of and interest on this Note are payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

         The  Notes  are  entitled  to  the  benefits  of a  financial  guaranty
insurance policy (the "Note Policy") issued by Financial Security Assurance Inc.
(the "Insurer"),  pursuant to which the Insurer has  unconditionally  guaranteed
payments of the Noteholders' Interest  Distributable Amount and the Noteholders'
Principal Distributable Amount on each Payment Date, all as more fully set forth
in the Indenture.

         Reference is made to the further  provisions  of this Note set forth on
the reverse  hereof,  which shall have the same effect as though fully set forth
on the face of this Note.

         Unless the  certificate of  authentication  hereon has been executed by
the Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture  referred to on the reverse  hereof,
or be valid or obligatory for any purpose.



                                      A-2-2

<PAGE>



         IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in  facsimile,  by its  Authorized  Officer as of the date set forth
below.

                      CPS AUTO RECEIVABLES TRUST 199[ ]

                      By:      [                      ], not
                               in its individual capacity
                               but solely as Owner Trustee
                               under the Trust Agreement



                      By:
                               Name:
                               Title:



                                      A-2-3

<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This  is one of the  Notes  designated  above  and  referred  to in the
within-mentioned Indenture.

Date:                                       [NORWEST BANK MINNESOTA, NATIONAL
                                             ASSOCIATION], not in its
                                             individual capacity but solely
                                             as Trustee,


                                             By:
                                                Authorized Signatory


                                      A-2-4

<PAGE>



                                [REVERSE OF NOTE]

         This  Note is one of a duly  authorized  issue of Notes of the  Issuer,
designated  as its Class A-2 [ %] Asset Backed Notes  (herein  called the "Class
A-2 Notes"),  all issued under an Indenture dated as of [ ] (such indenture,  as
supplemented or amended,  is herein called the "Indenture"),  between the Issuer
and [Norwest Bank Minnesota,  National Association],  as trustee (the "Trustee",
which  term  includes  any  successor  Trustee  under the  Indenture),  to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights and obligations thereunder of the Issuer, the
Trustee and the Holders of the Notes.  The Notes are subject to all terms of the
Indenture.  All terms used in this Note that are  defined in the  Indenture,  as
supplemented or amended, shall have the meanings assigned to them in or pursuant
to the Indenture, as so supplemented or amended.

         The Class A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes and the
Class B Notes  (together,  the  "Notes")  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture.

         Principal  of the Class A-2 Notes will be payable on each  Payment Date
in an amount  described on the face hereof.  "Payment Date" means the [ ] day of
each  month,  or, if any such date is not a Business  Day,  the next  succeeding
Business Day, commencing [ ].

         As described  above,  the entire unpaid  principal  amount of this Note
shall be due and payable on the earlier of the Final Scheduled  Payment Date and
the  Redemption  Date,  if any,  pursuant  to Section  10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and  payable  on the  Redemption  Date,  if any,  pursuant  to
Section  10.1(b) of the Indenture.  Notwithstanding  the  foregoing,  the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default  shall have  occurred and be  continuing so long as an
Insurer  Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing,  on the date on which an Event of
Default shall have occurred and be continuing  and the Trustee or the Holders of
the Notes  representing at least 66-2/3% of the Outstanding  Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture.  All principal  payments on the Class A-2 Notes
shall be made pro rata to the Class A-2 Noteholders entitled thereto.

         Payments of interest on this Note due and payable on each Payment Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this Note, shall be made by

                                      A-2-5

<PAGE>



check mailed to the Person whose name appears as the Holder of this Note (or one
or more  Predecessor  Notes) in the Note Register as of the close of business on
each Record  Date,  except that with respect to Notes  registered  on the Record
Date in the name of the nominee of the Clearing Agency (initially,  such nominee
to be Cede & Co.),  payments  will be  made  by  wire  transfer  in  immediately
available funds to the account designated by such nominee.  Such checks shall be
mailed to the  Person  entitled  thereto  at the  address  of such  Person as it
appears on the Note Register as of the applicable  Record Date without requiring
that this Note be  submitted  for  notation of  payment.  Any  reduction  in the
principal amount of this Note (or any one or more Predecessor Notes) effected by
any payments  made on any Payment Date shall be binding upon all future  Holders
of this Note and of any Note issued upon the  registration of transfer hereof or
in exchange hereof or in lieu hereof,  whether or not noted hereon. If funds are
expected to be available,  as provided in the Indenture,  for payment in full of
the then remaining  unpaid principal amount of this Note on a Payment Date, then
the Trustee,  in the name of and on behalf of the Issuer, will notify the Person
who was the Holder hereof as of the Record Date  preceding  such Payment Date by
notice  mailed  prior to such  Payment  Date and the amount then due and payable
shall be  payable  only  upon  presentation  and  surrender  of this Note at the
Trustee's  principal  Corporate  Trust Office or at the office of the  Trustee's
agent appointed for such purposes located in [Minneapolis, Minnesota].

         The Issuer  shall pay interest on overdue  installments  of interest at
the Class A-2 Interest Rate to the extent lawful.

         As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section  10.1(a) of the Indenture,  in whole,  but not in part, at the option of
the Servicer (with the consent of the Insurer under certain  circumstances),  on
any Payment  Date on or after the date on which the Pool Balance is less than or
equal to 10% of the Original Pool Balance,  and (b) pursuant to Section  10.1(b)
of the  Indenture,  in part,  on a pro rata  basis,  on the  Payment  Date on or
immediately  following the last day of the Funding  Period in the event that any
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect  to the  purchase  of all  Subsequent  Receivables,  including  any  such
purchase on such Redemption Date.

         As provided in the  Indenture  and subject to certain  limitations  set
forth therein,  the transfer of this Note may be registered on the Note Register
upon surrender of this Note for registration of transfer at the office or agency
designated  by the Issuer  pursuant to the  Indenture,  (i) duly endorsed by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Trustee duly executed by, the Holder  hereof or his attorney duly  authorized in
writing,  with such signature guaranteed by an "eligible guarantor  institution"
meeting the

                                      A-2-6

<PAGE>



requirements  of the Note Registrar  which  requirements  include  membership or
participation in Securities  Transfer Agents Medallion Program ("Stamp") or such
other "signature  guarantee  program" as may be determined by the Note Registrar
in addition  to, or in  substitution  for,  Stamp,  all in  accordance  with the
Exchange Act, and (ii)  accompanied  by such other  documents as the Trustee may
require, and thereupon one or more new Notes of authorized  denominations and in
the same aggregate principal amount will be issued to the designated  transferee
or  transferees.  No service  charge  will be charged  for any  registration  of
transfer or exchange of this Note,  but the  transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any such registration of transfer or exchange.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that no
recourse may be taken,  directly or indirectly,  with respect to the obligations
of the  Issuer,  the  Owner  Trustee  or the  Trustee  on the Notes or under the
Indenture or any certificate or other writing delivered in connection therewith,
against (i) the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  (ii) any owner of a beneficial interest in
the Issuer or (iii) any partner, owner, beneficiary, agent, officer, director or
employee of the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  any holder of a beneficial interest in the
Issuer,  the Seller,  the  Servicer,  the  Depositor,  the Owner  Trustee or the
Trustee  or of  any  successor  or  assign  of the  Seller,  the  Servicer,  the
Depositor,  the Trustee or the Owner Trustee in its individual capacity,  except
as any such  Person  may have  expressly  agreed (it being  understood  that the
Trustee  and the Owner  Trustee  have no such  obligations  in their  individual
capacity) and except that any such partner,  owner or beneficiary shall be fully
liable,  to the extent provided by applicable law, for any unpaid  consideration
for stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that by
accepting the benefits of the  Indenture  that such  Noteholder  will not at any
time  institute  against the Depositor or the Issuer or join in any  institution
against  the  Depositor  or  the  Issuer  of,  any  bankruptcy,  reorganization,
arrangement,  insolvency or liquidation proceedings, or other proceedings, under
any United States Federal or state  bankruptcy or similar law in connection with
any obligations relating to the Notes, the Indenture or the Basic Documents.


                                      A-2-7

<PAGE>



         Prior to the due presentment for registration of transfer of this Note,
the Issuer, the Trustee and the Insurer and any agent of the Issuer, the Trustee
or the  Insurer  may treat the  Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and  neither  the  Issuer,  the  Trustee  nor any such agent  shall be
affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided, the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the  Holders of the Notes  under the  Indenture  at any
time by the Issuer  with the  consent of the Insurer and of the Holders of Notes
representing  a  majority  of the  Outstanding  Amount  of all Notes at the time
Outstanding.  The Indenture also contains  provisions  permitting the Holders of
Notes representing specified percentages of the Outstanding Amount of the Notes,
on behalf of the  Holders of all the Notes,  to waive  compliance  by the Issuer
with certain  provisions of the  Indenture  and certain past defaults  under the
Indenture  and their  consequences.  Any such consent or waiver by the Holder of
this Note (or any one or more Predecessor Notes) shall be conclusive and binding
upon such Holder and upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not  notation of such  consent or waiver is made upon this Note.  The
Indenture  also  permits  the  Trustee  to  amend  or waive  certain  terms  and
conditions  set forth in the  Indenture  without  the  consent of Holders of the
Notes issued thereunder.

         The term  "Issuer" as used in this Note  includes any  successor to the
Issuer under the Indenture.

         The Issuer is permitted by the Indenture,  under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

         The Notes are issuable  only in  registered  form in  denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

         This Note and the Indenture  shall be construed in accordance  with the
laws  of the  State  of New  York,  without  reference  to its  conflict  of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
and thereunder shall be determined in accordance with such laws.

         No reference  herein to the  Indenture and no provision of this Note or
of the Indenture  shall alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to

                                      A-2-8

<PAGE>



pay the  principal of and interest on this Note at the times,  place,  and rate,
and in the coin or currency herein prescribed.

         Anything  herein to the contrary  notwithstanding,  except as expressly
provided in the Indenture or the Basic Documents, neither [Owner Trustee] in its
individual  capacity,  any owner of a beneficial interest in the Issuer, nor any
of  their  respective  partners,  beneficiaries,  agents,  officers,  directors,
employees or successors  or assigns  shall be  personally  liable for, nor shall
recourse be had to any of them for,  the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants,  obligations or
indemnifications  contained in this Note or the  Indenture,  it being  expressly
understood that said covenants,  obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer.  The Holder of this Note by the  acceptance
hereof  agrees that except as expressly  provided in the  Indenture or the Basic
Documents,  in the case of an Event of Default under the  Indenture,  the Holder
shall have no claim  against any of the foregoing  for any  deficiency,  loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent  recourse to, and enforcement  against,  the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.




                                      A-2-9

<PAGE>



                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

         FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto

                           (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints, attorney, to transfer said Note on the books kept for registration
thereof, with full power of substitution in the premises.


Dated:                                      (2)
                                            Signature Guaranteed:






- -------
(2)      NOTE: The signature to this assignment must correspond with the name of
         the  registered  owner as it appears on the face of the within  Note in
         every  particular,  without  alteration,   enlargement  or  any  change
         whatsoever.


                                      A-2-1

<PAGE>



                           [Form of Class A-3 Note]           EXHIBIT A-3

REGISTERED                                                    $

No. R

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                              CUSIP NO.

         Unless this Note is presented by an  authorized  representative  of The
Depository Trust Company, a New York corporation  ("DTC"),  to the Issuer or its
agent for registration of transfer,  exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

         THE  PRINCIPAL  OF THIS NOTE IS  PAYABLE IN  INSTALLMENTS  AS SET FORTH
HEREIN.  ACCORDINGLY,  THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 199[ ]

                   CLASS A-3 FLOATING RATE ASSET BACKED NOTES

         CPS Auto  Receivables  Trust 199[ ], a  business  trust  organized  and
existing  under the laws of the State of  Delaware  (herein  referred  to as the
"Issuer"),  for  value  received,  hereby  promises  to  pay to  CEDE & CO.,  or
registered  assigns,  the principal  sum of [ ] DOLLARS  payable on each Payment
Date in an amount equal to the result obtained by multiplying (i) a fraction the
numerator  of which is $  [INSERT  INITIAL  PRINCIPAL  AMOUNT  OF NOTE]  and the
denominator of which is $ by (ii) the aggregate amount, if any, payable from the
Note  Distribution  Account  in  respect  of  principal  on the  Class A-3 Notes
pursuant  to  Section  3.1 of the  Indenture  and  Section  5.8 of the  Sale and
Servicing Agreement provided,  however,  that the entire unpaid principal amount
of this Note shall be due and payable on the Payment Date (the "Final  Scheduled
Payment Date").  The Issuer will pay interest on this Note at the rate per annum
shown above on each  Payment  Date until the  principal  of this Note is paid or
made available for payment,  on the principal amount of this Note outstanding on
the  preceding  Payment Date (after  giving  effect to all payments of principal
made on the preceding Payment Date).  Interest on this Note will accrue for each
Payment Date from the most recent  Payment Date on which  interest has been paid
to but excluding such Payment Date or, if no interest has yet been paid,  from [
]. Interest will be computed on the

                                      A-3-1

<PAGE>



basis of the actual number of days elapsed in a 360-day year.  Such principal of
and  interest on this Note shall be paid in the manner  specified on the reverse
hereof.

         The  principal of and interest on this Note are payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

         The  Notes  are  entitled  to  the  benefits  of a  financial  guaranty
insurance policy (the "Note Policy") issued by Financial Security Assurance Inc.
(the "Insurer"),  pursuant to which the Insurer has  unconditionally  guaranteed
payments of the Noteholders' Interest  Distributable Amount and the Noteholders'
Principal Distributable Amount on each Payment Date, all as more fully set forth
in the Indenture.

         Reference is made to the further  provisions  of this Note set forth on
the reverse  hereof,  which shall have the same effect as though fully set forth
on the face of this Note.

         Unless the  certificate of  authentication  hereon has been executed by
the Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture  referred to on the reverse  hereof,
or be valid or obligatory for any purpose.



                                      A-3-2

<PAGE>



         IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in  facsimile,  by its  Authorized  Officer as of the date set forth
below.

                            CPS AUTO RECEIVABLES TRUST 199[ ],

                            By:      [                      ], not
                                     in its individual capacity but
                                     solely as Owner Trustee under
                                     the Trust Agreement


                            By:
                                     Name:
                                     Title:


                                      A-3-3

<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This  is one of the  Notes  designated  above  and  referred  to in the
within-mentioned Indenture.

Date:                                       [NORWEST BANK MINNESOTA, NATIONAL
                                            ASSOCIATION], not in its individual
                                            capacity but solely as Trustee,


                                            by
                                               Authorized Signatory


                                      A-3-4

<PAGE>



                                [REVERSE OF NOTE]

         This  Note is one of a duly  authorized  issue of Notes of the  Issuer,
designated  as its Class A-3 [ %] Asset Backed Notes  (herein  called the "Class
A-3 Notes"),  all issued under an Indenture dated as of [ ] (such indenture,  as
supplemented or amended,  is herein called the "Indenture"),  between the Issuer
and [Norwest Bank Minnesota,  National Association],  as trustee (the "Trustee",
which  term  includes  any  successor  Trustee  under the  Indenture),  to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights and obligations thereunder of the Issuer, the
Trustee and the Holders of the Notes.  The Notes are subject to all terms of the
Indenture.  All terms used in this Note that are  defined in the  Indenture,  as
supplemented or amended, shall have the meanings assigned to them in or pursuant
to the Indenture, as so supplemented or amended.

         The Class A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes and the
Class B Notes  (together,  the  "Notes")  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture.

         Principal  of the Class A-3 Notes will be payable on each  Payment Date
in an amount described on the face hereof.  "Payment Date" means the twelfth day
of each month,  or, if any such date is not a Business Day, the next  succeeding
Business Day, commencing [ ].

         As described  above,  the entire unpaid  principal  amount of this Note
shall be due and payable on the earlier of the Final Scheduled  Payment Date and
the  Redemption  Date,  if any,  pursuant  to Section  10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and  payable  on the  Redemption  Date,  if any,  pursuant  to
Section  10.1(b) of the Indenture.  Notwithstanding  the  foregoing,  the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default  shall have  occurred and be  continuing so long as an
Insurer  Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing,  on the date on which an Event of
Default shall have occurred and be continuing  and the Trustee or the Holders of
the Notes  representing at least 66-2/3% of the Outstanding  Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture.  All principal  payments on the Class A-3 Notes
shall be made pro rata to the Class A-3 Noteholders entitled thereto.

         Payments of interest on this Note due and payable on each Payment Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this Note, shall be made by

                                      A-3-5

<PAGE>



check mailed to the Person whose name appears as the Holder of this Note (or one
or more  Predecessor  Notes) in the Note Register as of the close of business on
each Record  Date,  except that with respect to Notes  registered  on the Record
Date in the name of the nominee of the Clearing Agency (initially,  such nominee
to be Cede & Co.),  payments  will be  made  by  wire  transfer  in  immediately
available funds to the account designated by such nominee.  Such checks shall be
mailed to the  Person  entitled  thereto  at the  address  of such  Person as it
appears on the Note Register as of the applicable  Record Date without requiring
that this Note be  submitted  for  notation of  payment.  Any  reduction  in the
principal amount of this Note (or any one or more Predecessor Notes) effected by
any payments  made on any Payment Date shall be binding upon all future  Holders
of this Note and of any Note issued upon the  registration of transfer hereof or
in exchange hereof or in lieu hereof,  whether or not noted hereon. If funds are
expected to be available,  as provided in the Indenture,  for payment in full of
the then remaining  unpaid principal amount of this Note on a Payment Date, then
the Trustee,  in the name of and on behalf of the Issuer, will notify the Person
who was the Holder hereof as of the Record Date  preceding  such Payment Date by
notice  mailed  prior to such  Payment  Date and the amount then due and payable
shall be  payable  only  upon  presentation  and  surrender  of this Note at the
Trustee's  principal  Corporate  Trust Office or at the office of the  Trustee's
agent appointed for such purposes located in [Minneapolis, Minnesota].

         The Issuer  shall pay interest on overdue  installments  of interest at
the Class A-3 Interest Rate to the extent lawful.

         As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section  10.1(a) of the Indenture,  in whole,  but not in part, at the option of
the Servicer (with the consent of the Insurer under certain  circumstances),  on
any Payment  Date on or after the date on which the Pool Balance is less than or
equal to 10% of the Original Pool Balance,  and (b) pursuant to Section  10.1(b)
of the  Indenture,  in part,  on a pro rata  basis,  on the  Payment  Date on or
immediately  following the last day of the Funding  Period in the event that any
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect  to the  purchase  of all  Subsequent  Receivables,  including  any  such
purchase on such Redemption Date.

         As provided in the  Indenture  and subject to certain  limitations  set
forth therein,  the transfer of this Note may be registered on the Note Register
upon surrender of this Note for registration of transfer at the office or agency
designated  by the Issuer  pursuant to the  Indenture,  (i) duly endorsed by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Trustee duly executed by, the Holder  hereof or his attorney duly  authorized in
writing,  with such signature guaranteed by an "eligible guarantor  institution"
meeting the

                                      A-3-6

<PAGE>



requirements  of the Note Registrar  which  requirements  include  membership or
participation in Securities  Transfer Agents Medallion Program ("Stamp") or such
other "signature  guarantee  program" as may be determined by the Note Registrar
in addition  to, or in  substitution  for,  Stamp,  all in  accordance  with the
Exchange Act, and (ii)  accompanied  by such other  documents as the Trustee may
require, and thereupon one or more new Notes of authorized  denominations and in
the same aggregate principal amount will be issued to the designated  transferee
or  transferees.  No service  charge  will be charged  for any  registration  of
transfer or exchange of this Note,  but the  transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be imposed
in connection with any such registration of transfer or exchange.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that no
recourse may be taken,  directly or indirectly,  with respect to the obligations
of the  Issuer,  the  Owner  Trustee  or the  Trustee  on the Notes or under the
Indenture or any certificate or other writing delivered in connection therewith,
against (i) the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  (ii) any owner of a beneficial interest in
the Issuer or (iii) any partner, owner, beneficiary, agent, officer, director or
employee of the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  any holder of a beneficial interest in the
issuer,  the Seller,  the  Servicer,  the  Depositor,  the Owner  Trustee or the
Trustee  or of  any  successor  or  assign  of the  Seller,  the  Servicer,  the
Depositor,  the Trustee or the Owner Trustee in its individual capacity,  except
as any such  Person  may have  expressly  agreed (it being  understood  that the
Trustee  and the Owner  Trustee  have no such  obligations  in their  individual
capacity) and except that any such partner,  owner or beneficiary shall be fully
liable,  to the extent provided by applicable law, for any unpaid  consideration
for stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that by
accepting the benefits of the  Indenture  that such  Noteholder  will not at any
time  institute  against the Depositor or the Issuer or join in any  institution
against  the  Depositor  or  the  Issuer  of,  any  bankruptcy,  reorganization,
arrangement,  insolvency or liquidation proceedings, or other proceedings, under
any United States Federal or state  bankruptcy or similar law in connection with
any obligations relating to the Notes, the Indenture or the Basic Documents.


                                      A-3-7

<PAGE>



         Prior to the due presentment for registration of transfer of this Note,
the Issuer, the Trustee and the Insurer and any agent of the Issuer, the Trustee
or the  Insurer  may treat the  Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and  neither  the  Issuer,  the  Trustee  nor any such agent  shall be
affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided, the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the  Holders of the Notes  under the  Indenture  at any
time by the Issuer  with the  consent of the Insurer and of the Holders of Notes
representing  a  majority  of the  Outstanding  Amount  of all Notes at the time
Outstanding.  The Indenture also contains  provisions  permitting the Holders of
Notes representing specified percentages of the Outstanding Amount of the Notes,
on behalf of the  Holders of all the Notes,  to waive  compliance  by the Issuer
with certain  provisions of the  Indenture  and certain past defaults  under the
Indenture  and their  consequences.  Any such consent or waiver by the Holder of
this Note (or any one of more Predecessor Notes) shall be conclusive and binding
upon such Holder and upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not  notation of such  consent or waiver is made upon this Note.  The
Indenture  also  permits  the  Trustee  to  amend  or waive  certain  terms  and
conditions  set forth in the  Indenture  without  the  consent of Holders of the
Notes issued thereunder.

         The term  "Issuer" as used in this Note  includes any  successor to the
Issuer under the Indenture.

         The Issuer is permitted by the Indenture,  under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

         The Notes are issuable  only in  registered  form in  denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

         This Note and the Indenture  shall be construed in accordance  with the
laws  of the  State  of New  York,  without  reference  to its  conflict  of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
and thereunder shall be determined in accordance with such laws.

         No reference  herein to the  Indenture and no provision of this Note or
of the Indenture  shall alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to

                                      A-3-8

<PAGE>



pay the principal of and interest on this Note at the times, place and rate, and
in the coin or currency herein prescribed.

         Anything  herein to the contrary  notwithstanding,  except as expressly
provided in the Indenture or the Basic Documents, neither [Owner Trustee] in its
individual  capacity,  any owner of a beneficial interest in the Issuer, nor any
of  their  respective  partners,  beneficiaries,  agents,  officers,  directors,
employees or successors  or assigns  shall be  personally  liable for, nor shall
recourse be had to any of them for,  the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants,  obligations or
indemnifications  contained in this Note or the  Indenture,  it being  expressly
understood that said covenants,  obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer.  The Holder of this Note by the  acceptance
hereof  agrees that except as expressly  provided in the  Indenture or the Basic
Documents,  in the case of an Event of Default under the  Indenture,  the Holder
shall have no claim  against any of the foregoing  for any  deficiency,  loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent  recourse to, and enforcement  against,  the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.



                                      A-3-9

<PAGE>



                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

         FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto
                           (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints, attorney, to transfer said Note on the books kept for registration
thereof, with full power of substitution in the premises.

Dated:                                     3/
                                           Signature Guaranteed:



- ---------

(3)      NOTE: The signature to this assignment must correspond with the name of
         the  registered  owner as it appears on the face of the within  Note in
         every  particular,  without  alteration,   enlargement  or  any  change
         whatsoever.

                                     A-3-10

<PAGE>






                         [Form of Class B Note]               EXHIBIT B

REGISTERED                                                    $

No. R

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                                                              CUSIP NO.

         Unless this Note is presented by an  authorized  representative  of The
Depository Trust Company, a New York corporation  ("DTC"),  to the Issuer or its
agent for registration of transfer,  exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized  representative  of DTC (and any  payment is made to Cede & Co. or to
such other entity as is requested by an authorized  representative  of DTC), ANY
TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

         THE  PRINCIPAL OF THIS NOTE,  IS PAYABLE IN  INSTALLMENTS  AS SET FORTH
HEREIN.  ACCORDINGLY,  THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 199[ ]

                         CLASS B [ ]% ASSET BACKED NOTES

         CPS Auto  Receivables  Trust 199[ ], a  business  trust  organized  and
existing  under the laws of the State of  Delaware  (herein  referred  to as the
"Issuer"),  for  value  received,  hereby  promises  to  pay to  CEDE & CO.,  or
registered  assigns,  the principal  sum of [ ] DOLLARS  payable on each Payment
Date in an amount equal to the result obtained by multiplying (i) a fraction the
numerator  of which is $  [INSERT  INITIAL  PRINCIPAL  AMOUNT  OF NOTE]  and the
denominator of which is $ by (ii) the aggregate amount, if any, payable from the
Note Distribution  Account in respect of principal on the Class B Notes pursuant
to  Section  3.1 of the  Indenture  and  Section  5.8 of the Sale and  Servicing
Agreement  provided,  however,  that the entire unpaid  principal amount of this
Note  shall be due and  payable  on the  __________  Payment  Date  (the  "Final
Scheduled Payment Date").  The Issuer will pay interest on this Note at the rate
per annum shown above on each Payment  Date until the  principal of this Note is
paid or made available for payment, on the principal amount of

                                     A-3-11

<PAGE>



this Note outstanding on the preceding  Payment Date (after giving effect to all
payments of principal made on the preceding Payment Date). Interest on this Note
will accrue for each  Payment  Date from the most recent  Payment  Date on which
interest has been paid to but excluding such Payment Date or, if no interest has
yet been paid,  from [ ].  Interest  will be computed on the basis of the actual
number of days elapsed in a 360-day year. Such principal of and interest on this
Note shall be paid in the manner specified on the reverse hereof.

         The  principal of and interest on this Note are payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

         Reference is made to the further  provisions  of this Note set forth on
the reverse  hereof,  which shall have the same effect as though fully set forth
on the face of this Note.

         Unless the  certificate of  authentication  hereon has been executed by
the Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture  referred to on the reverse  hereof,
or be valid or obligatory for any purpose.



                                     A-3-12

<PAGE>



         IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in  facsimile,  by its  Authorized  Officer as of the date set forth
below.

                                   CPS AUTO RECEIVABLES TRUST 199[ ]

                                   By:      [                      ], not
                                            in its individual capacity
                                            but solely as Owner Trustee
                                            under the Trust Agreement



                                   By:
                                            Name:
                                            Title:



                                     A-3-13

<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This  is one of the  Notes  designated  above  and  referred  to in the
within-mentioned Indenture.

Date:                                       [NORWEST BANK MINNESOTA, NATIONAL
                                             ASSOCIATION], not in its
                                             individual capacity but solely
                                             as Trustee,


                                             By:
                                                    Authorized Signatory


                                     A-3-14

<PAGE>



                                [REVERSE OF NOTE]

         This  Note is one of a duly  authorized  issue of Notes of the  Issuer,
designated  as its Class B [ %] Asset Backed Notes  (herein  called the "Class B
Notes"),  all issued  under an  Indenture  dated as of [ ] (such  indenture,  as
supplemented or amended,  is herein called the "Indenture"),  between the Issuer
and [Norwest Bank Minnesota,  National Association],  as trustee (the "Trustee",
which  term  includes  any  successor  Trustee  under the  Indenture),  to which
Indenture and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights and obligations thereunder of the Issuer, the
Trustee and the Holders of the Notes.  The Notes are subject to all terms of the
Indenture.  All terms used in this Note that are  defined in the  Indenture,  as
supplemented or amended, shall have the meanings assigned to them in or pursuant
to the Indenture, as so supplemented or amended.

         The Class A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes and the
Class B Notes  (together,  the  "Notes")  are and will be  equally  and  ratably
secured by the  collateral  pledged as  security  therefor  as  provided  in the
Indenture.

         The right of the Class B Noteholders  to receive  payments of principal
and interest are subordinated to the rights of the Class A Noteholders as and to
the extent provided in the Indenture.

         Principal  of the Class B Notes will be payable on each Payment Date in
an amount described on the face hereof. "Payment Date" means the [ ] day of each
month, or, if any such date is not a Business Day, the next succeeding  Business
Day, commencing [ ].

         As described  above,  the entire unpaid  principal  amount of this Note
shall be due and payable on the earlier of the Final Scheduled  Payment Date and
the  Redemption  Date,  if any,  pursuant  to Section  10.1(a) or 10.1(c) of the
Indenture. As described above, a portion of the unpaid principal balance of this
Note shall be due and  payable  on the  Redemption  Date,  if any,  pursuant  to
Section  10.1(b) of the Indenture.  Notwithstanding  the  foregoing,  the entire
unpaid principal amount of the Notes shall be due and payable (i) on the date on
which an Event of Default  shall have  occurred and be  continuing so long as an
Insurer  Default shall not have occurred and be continuing or (ii) if an Insurer
Default shall have occurred and be continuing,  on the date on which an Event of
Default shall have occurred and be continuing  and the Trustee or the Holders of
the Notes  representing at least 66-2/3% of the Outstanding  Amount of the Notes
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.2 of the Indenture. All

                                     A-3-15

<PAGE>



principal  payments  on the Class A-2 Notes  shall be made pro rata to the Class
A-2 Noteholders entitled thereto.

         Payments of interest on this Note due and payable on each Payment Date,
together with the  installment  of principal,  if any, to the extent not in full
payment of this  Note,  shall be made by check  mailed to the Person  whose name
appears  as the  Holder of this Note (or one or more  Predecessor  Notes) in the
Note Register as of the close of business on each Record Date,  except that with
respect to Notes registered on the Record Date in the name of the nominee of the
Clearing  Agency  (initially,  such nominee to be Cede & Co.),  payments will be
made by wire transfer in immediately  available funds to the account  designated
by such nominee.  Such checks shall be mailed to the Person entitled  thereto at
the  address  of such  Person  as it  appears  on the  Note  Register  as of the
applicable  Record  Date  without  requiring  that  this Note be  submitted  for
notation of payment.  Any reduction in the principal amount of this Note (or any
one or more Predecessor Notes) effected by any payments made on any Payment Date
shall be  binding  upon all future  Holders of this Note and of any Note  issued
upon the  registration  of  transfer  hereof  or in  exchange  hereof or in lieu
hereof,  whether or not noted hereon. If funds are expected to be available,  as
provided  in the  Indenture,  for payment in full of the then  remaining  unpaid
principal  amount of this Note on a Payment Date, then the Trustee,  in the name
of and on behalf of the Issuer, will notify the Person who was the Holder hereof
as of the Record Date preceding such Payment Date by notice mailed prior to such
Payment  Date and the amount  then due and  payable  shall be payable  only upon
presentation  and  surrender of this Note at the Trustee's  principal  Corporate
Trust Office or at the office of the Trustee's agent appointed for such purposes
located in [Minneapolis, Minnesota].

         The Issuer  shall pay interest on overdue  installments  of interest at
the Class B Interest Rate to the extent lawful.

         As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section  10.1(a) of the Indenture,  in whole,  but not in part, at the option of
the Servicer (with the consent of the Insurer under certain  circumstances),  on
any Payment  Date on or after the date on which the Pool Balance is less than or
equal to 10% of the Original Pool Balance,  and (b) pursuant to Section  10.1(b)
of the  Indenture,  in part,  on a pro rata  basis,  on the  Payment  Date on or
immediately  following the last day of the Funding  Period in the event that any
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect  to the  purchase  of all  Subsequent  Receivables,  including  any  such
purchase on such Redemption Date.

         As provided in the  Indenture  and subject to certain  limitations  set
forth therein,  the transfer of this Note may be registered on the Note Register
upon surrender of this Note for

                                     A-3-16

<PAGE>



registration  of  transfer  at the  office or agency  designated  by the  Issuer
pursuant to the  Indenture,  (i) duly endorsed by, or  accompanied  by a written
instrument of transfer in form satisfactory to the Trustee duly executed by, the
Holder hereof or his attorney duly  authorized in writing,  with such  signature
guaranteed by an "eligible  guarantor  institution"  meeting the requirements of
the Note Registrar which  requirements  include  membership or  participation in
Securities  Transfer Agents Medallion Program ("Stamp") or such other "signature
guarantee program" as may be determined by the Note Registrar in addition to, or
in substitution  for,  Stamp,  all in accordance with the Exchange Act, and (ii)
accompanied  by such other  documents as the Trustee may require,  and thereupon
one or more new  Notes of  authorized  denominations  and in the same  aggregate
principal amount will be issued to the designated transferee or transferees.  No
service charge will be charged for any  registration  of transfer or exchange of
this Note,  but the  transferor may be required to pay a sum sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
such registration of transfer or exchange.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that no
recourse may be taken,  directly or indirectly,  with respect to the obligations
of the  Issuer,  the  Owner  Trustee  or the  Trustee  on the Notes or under the
Indenture or any certificate or other writing delivered in connection therewith,
against (i) the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  (ii) any owner of a beneficial interest in
the Issuer or (iii) any partner, owner, beneficiary, agent, officer, director or
employee of the Seller,  the Servicer,  the Depositor,  the Trustee or the Owner
Trustee in its individual  capacity,  any holder of a beneficial interest in the
Issuer,  the Seller,  the  Servicer,  the  Depositor,  the Owner  Trustee or the
Trustee  or of  any  successor  or  assign  of the  Seller,  the  Servicer,  the
Depositor,  the Trustee or the Owner Trustee in its individual capacity,  except
as any such  Person  may have  expressly  agreed (it being  understood  that the
Trustee  and the Owner  Trustee  have no such  obligations  in their  individual
capacity) and except that any such partner,  owner or beneficiary shall be fully
liable,  to the extent provided by applicable law, for any unpaid  consideration
for stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity.

         Each  Noteholder or Note Owner, by acceptance of a Note or, in the case
of a Note Owner,  a beneficial  interest in a Note  covenants and agrees that by
accepting the benefits of the  Indenture  that such  Noteholder  will not at any
time institute  against the Depositor,  or the Issuer or join in any institution
against  the  Depositor  or  the  Issuer  of,  any  bankruptcy,  reorganization,
arrangement, insolvency or liquidation

                                     A-3-17

<PAGE>



proceedings,  or other  proceedings,  under any United  States  Federal or state
bankruptcy or similar law in  connection  with any  obligations  relating to the
Notes, the Indenture or the Basic Documents.

         Prior to the due presentment for registration of transfer of this Note,
the Issuer, the Trustee and the Insurer and any agent of the Issuer, the Trustee
or the  Insurer  may treat the  Person in whose name this Note (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof for all  purposes,  whether or not this Note be
overdue,  and  neither  the  Issuer,  the  Trustee  nor any such agent  shall be
affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided, the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the  Holders of the Notes  under the  Indenture  at any
time by the Issuer  with the  consent of the Insurer and of the Holders of Notes
representing  a  majority  of the  Outstanding  Amount  of all Notes at the time
Outstanding.  The Indenture also contains  provisions  permitting the Holders of
Notes representing specified percentages of the Outstanding Amount of the Notes,
on behalf of the  Holders of all the Notes,  to waive  compliance  by the Issuer
with certain  provisions of the  Indenture  and certain past defaults  under the
Indenture  and their  consequences.  Any such consent or waiver by the Holder of
this Note (or any one or more Predecessor Notes) shall be conclusive and binding
upon such Holder and upon all future Holders of this Note and of any Note issued
upon the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not  notation of such  consent or waiver is made upon this Note.  The
Indenture  also  permits  the  Trustee  to  amend  or waive  certain  terms  and
conditions  set forth in the  Indenture  without  the  consent of Holders of the
Notes issued thereunder.

         The term  "Issuer" as used in this Note  includes any  successor to the
Issuer under the Indenture.

         The Issuer is permitted by the Indenture,  under certain circumstances,
to merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

         The Notes are issuable  only in  registered  form in  denominations  as
provided in the Indenture, subject to certain limitations therein set forth.

         This Note and the Indenture  shall be construed in accordance  with the
laws  of the  State  of New  York,  without  reference  to its  conflict  of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
and thereunder shall be determined in accordance with such laws.

                                     A-3-18

<PAGE>



         No reference  herein to the  Indenture and no provision of this Note or
of the Indenture  shall alter or impair the  obligation of the Issuer,  which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

         Anything  herein to the contrary  notwithstanding,  except as expressly
provided in the Indenture or the Basic Documents, neither [Owner Trustee] in its
individual  capacity,  any owner of a beneficial interest in the Issuer, nor any
of  their  respective  partners,  beneficiaries,  agents,  officers,  directors,
employees or successors  or assigns  shall be  personally  liable for, nor shall
recourse be had to any of them for,  the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants,  obligations or
indemnifications  contained in this Note or the  Indenture,  it being  expressly
understood that said covenants,  obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer.  The Holder of this Note by the  acceptance
hereof  agrees that except as expressly  provided in the  Indenture or the Basic
Documents,  in the case of an Event of Default under the  Indenture,  the Holder
shall have no claim  against any of the foregoing  for any  deficiency,  loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent  recourse to, and enforcement  against,  the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.




                                     A-3-19

<PAGE>


                                   ASSIGNMENT

Social Security or taxpayer I.D. or other identifying number of assignee

         FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto
                           (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and appoints, attorney, to transfer said Note on the books kept for registration
thereof, with full power of substitution in the premises.


Dated:                                               (2)
                                                     Signature Guaranteed:






- -------
(2)      NOTE: The signature to this assignment must correspond with the name of
         the  registered  owner as it appears on the face of the within  Note in
         every  particular,  without  alteration,   enlargement  or  any  change
         whatsoever.

                                      A-3-1




   
                                                   July 11, 1997
    



To the Parties Listed on
  Schedule I hereto

         Re:      Consumer Portfolio Services, Inc.
                  Registration Statement on Form S-3 (No. 333-25301)

Ladies and Gentlemen:

         We have acted as special counsel to CPS Receivables Corp., a California
corporation (the "Seller"),  and Consumer Portfolio Services, Inc., a California
corporation  ("CPS"),  in  connection  with  the  above-referenced  Registration
Statement  (together  with  the  exhibits  and  any  amendments   thereto,   the
"Registration  Statement"),  filed  by CPS  with  the  Securities  and  Exchange
Commission in connection  with the  registration  of the Asset Backed Notes (the
"Notes")  to be sold from time to time in one or more  series in  amounts  to be
determined  at the time of sale and to be set  forth in one or more  supplements
(each a "Prospectus  Supplement") to the Prospectus (the "Prospectus")  included
in the Registration Statement.

         As described in the  Registration  Statement,  the Notes of each series
will be issued  pursuant to an Indenture (the  "Indenture") by and among a trust
(the "Trust"), as issuer and Norwest Bank Minnesota,  National  Association,  as
trustee (the  "Trustee") with the Trust to be formed by the Seller pursuant to a
Trust Agreement (the "Trust Agreement") by and among the Seller as depositor and
the owner  trustee.  The Notes  issued by the  Trust  will  include  one or more
classes of notes.

         We are generally familiar with the proceedings  required to be taken in
connection with the proposed authorization,  issuance and sale of the Notes, and
in order to express the opinion  hereinafter  stated, we have examined copies of
the Registration Statement,  including the form of Trust Agreement,  the form of
Indenture and the form of Sale and Servicing  Agreement  included as exhibits to
the  Registration  Statement.  We have  examined  such other  documents and such
matters of law, and we have  satisfied  ourselves as to such matters of fact, as
we have considered relevant for purposes of this opinion.





<PAGE>


The Parties Listed on
Schedule I hereto
July 11, 1997
Page 2


         On the basis of the foregoing,  it is our opinion that the Notes, when,
as and if (i) the  Registration  Statement  becomes  effective  pursuant  to the
provisions of the  Securities Act of 1933, as amended,  (ii) the amount,  price,
interest rate and other principal terms of such Notes have been duly approved by
the Board of Directors of the Seller,  (iii) the Indenture,  the Trust Agreement
and the Sale and Servicing  Agreement  relating thereto has been duly completed,
executed and delivered by the parties thereto  substantially in the form we have
examined,  duly reflecting the terms  established as described  above,  and (iv)
such Notes have been duly issued by the applicable  Trust and  authenticated  by
the  applicable  Trustee all in accordance  with the terms and conditions of the
Indenture  and sold by the Seller in the manner  described  in the  Registration
Statement,  such Notes will have been duly authorized by all necessary action of
the Trustee on behalf of the Trust and will have been legally issued, fully paid
and  non-assessable  and will be enforceable in accordance  with their terms and
entitled to the benefits of the Indenture  and the Sale and Servicing  Agreement
except as the same may be limited  by  bankruptcy,  insolvency,  reorganization,
moratorium,  or similar laws  affecting the  enforcement  of  creditors'  rights
generally (including,  without limitation,  the determination pursuant to 12 USC
ss.  1821(e)  of any  liability  for the  disaffirmance  or  repudiation  of any
contract) or the relief of debtors, as may be in effect from time to time, or by
general principles of equity.

         We do not find it  necessary  for the  purposes  of this  opinion,  and
accordingly we do not purport to cover herein,  the application of securities or
"Blue Sky" laws of the various states to the offer of sale of the Notes.

         We wish to advise you that we are  members of the bar of the States and
California of New York and the opinions expressed herein are limited to the laws
of the  States of New York and  California  and the  Federal  laws of the United
States.






<PAGE>


The Parties Listed on
Schedule I hereto
July 11, 1997
Page 3


         We hereby  consent to the filing of this  opinion as Exhibit 5.1 to the
Registration Statement, and to the reference to our firm in the Prospectus under
the caption "Legal Opinions".


                                                   Sincerely,

   
                                                   /s/ Mayer, Brown & Platt
                                                   ------------------------
    






<PAGE>



                                                                     Schedule I



Consumer Portfolio Services, Inc.
2 Ada
Irvine, California 92618

CPS Receivables Corp.
2 Ada
Irvine, California 92618
















   
                                                   July 11, 1997
    



To the Parties Listed on
  Schedule I hereto

         Re:      Consumer Portfolio Services, Inc.
                  Registration Statement on Form S-3 (No. 333-25301)

Ladies and Gentlemen:

         We have acted as special counsel to CPS Receivables Corp., a California
corporation (the "Seller"),  and Consumer Portfolio Services, Inc., a California
corporation   (the   "Servicer"),   in  connection  with  the   above-referenced
Registration  Statement  (together with the exhibits and any amendments thereto,
the  "Registration  Statement")  filed by the Servicer with the  Securities  and
Exchange Commission in connection with the registration by the Servicer of Asset
Backed Notes (the "Notes") to be sold from time to time in one or more series in
amounts to be  determined at the time of sale and to be set forth in one or more
Supplements   (each,  a  "Prospectus   Supplement")   to  the  Prospectus   (the
"Prospectus") included in the Registration Statement.

   
         In connection with our engagement, we have examined and relied upon (i)
the Prospectus,  (ii) the forms of the Sale and Servicing  Agreement,  the Trust
Agreement and the Indenture filed as exhibits to the Registration Statement, and
(iii) such other  documents as we have deemed  necessary.  In addition,  we have
examined and  considered  executed  originals or  counterparts,  or certified or
other  copies  identified  to our  satisfaction  as being  true  copies  of such
certificates,  instruments,  documents and other corporate records of the Seller
and such matters of fact and law as we have deemed necessary for the purposes of
the opinion  expressed below.  Capitalized  terms used and not otherwise defined
herein have the meanings given to them in the Sale and Servicing Agreement.
    

         In our  examination we have assumed the  genuineness of all signatures,
the authenticity of all documents  submitted to us as originals,  the conformity
to  original  documents  of  all  documents  submitted  to  us as  certified  or
photostatic  copies,  and the  authenticity  of the  originals  of  such  latter
documents.  As to any facts material to the opinions expressed herein which were
not  independently  established or verified,  we have relied upon statements and
representations of officers and representatives of the Seller, the Servicer, and
others.





<PAGE>


The Parties Listed on
Schedule I hereto
July 11, 1997
Page 2


         In rendering our opinion,  we have also  considered and relied upon the
Internal  Revenue Code of 1986,  as amended,  administrative  rulings,  judicial
decisions,  regulations,  and such other authorities,  all in effect on the date
this opinion letter is delivered,  as we have deemed appropriate.  The statutory
provisions,  regulations,  interpretations  and other authorities upon which our
opinion  is  based  are  subject  to  change,   and  such  changes  could  apply
retroactively. In addition, there can be no assurance that positions contrary to
those stated in our opinion will not be taken by the  Internal  Revenue  Service
("IRS").  No tax rulings  will be sought from the IRS with respect to any of the
matters discussed herein.

         We express no opinion as to the laws of any jurisdiction other than the
Federal laws of the United States of America to the extent specifically referred
to herein.

   
         Based on and subject to the  foregoing  and assuming  that the Sale and
Servicing  Agreement,  the Trust  Agreement  and the  Indenture are executed and
delivered in form  satisfactory  to us, we hereby confirm that the statements in
the Prospectus  under the heading  "Federal  Income Tax  Consequences"  that are
described to be the legal opinions that we will deliver prior to the issuance of
Securities  will  constitute our opinions as to the material  federal income tax
consequences discussed therein. There can be no assurance, however, that the tax
conclusions presented therein will not be successfully challenged by the IRS, or
significantly  altered by new legislation,  changes in IRS positions or judicial
decisions,  any of which challenges or alterations may be applied  retroactively
with respect to completed transactions.

         Except for the opinion expressed above, we express no opinion as to any
other tax  consequences  of the  transaction  under federal,  state,  local,  or
foreign laws.

         We hereby  consent to the  filing of this  opinion as an exhibit to the
Registration Statement and the use of our name under the heading "Federal Income
Tax Consequences" in the Prospectus.
    


                                                   Very truly yours,

   
                                                   /s/ Mayer, Brown & Platt
                                                   ------------------------
    




<PAGE>




                                                                     Schedule I



Consumer Portfolio Services, Inc.
2 Ada
Irvine, CA 92618


CPS Receivables Corp.
2 Ada
Irvine, CA 92618











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

                               SALE AND SERVICING

                                    AGREEMENT

                                      among

                       CPS AUTO RECEIVABLES TRUST 199[ ],
                                     Issuer,

                             CPS RECEIVABLES CORP.,
                                     Seller,

                       CONSUMER PORTFOLIO SERVICES, INC.,
                                    Servicer

                                       and

                 [NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION],
                          Standby Servicer and Trustee

                                 Dated as of [ ]

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

















<PAGE>



         SALE  AND  SERVICING  AGREEMENT  dated  as  of  [  ],  among  CPS  AUTO
RECEIVABLES  TRUST  199[  ], a  Delaware  business  trust  (the  "Issuer"),  CPS
RECEIVABLES  CORP.,  a  California  corporation  (the  "Seller"),  and  CONSUMER
PORTFOLIO  SERVICES,  INC.,  a  California  corporation  (the  "Servicer"),  and
[NORWEST BANK MINNESOTA,  NATIONAL ASSOCIATION,] a national banking association,
in its capacity as Standby Servicer and Trustee.

         WHEREAS  the Issuer  desires to  purchase a  portfolio  of  receivables
arising in  connection  with motor vehicle  retail  installment  sale  contracts
acquired by Consumer Portfolio Services,  Inc. or Samco Acceptance Corp. through
motor vehicle dealers and independent finance companies;

         WHEREAS  the  Seller  has  purchased  such  receivables  from  Consumer
Portfolio Services,  Inc. and Samco Acceptance Corp. and is willing to sell such
receivables to the Issuer;

         WHEREAS the Issuer desires to purchase  additional  receivables arising
in  connection  with motor  vehicle  retail  installment  sale  contracts  to be
acquired by Consumer Portfolio Services,  Inc. or Samco Acceptance Corp. through
motor vehicle dealers and independent finance companies;

         WHEREAS  the  Seller  has   agreements  to  purchase  such   additional
receivables  from Consumer  Portfolio  Services,  Inc. and from Samco Acceptance
Corp. and is willing to sell such receivables to the Issuer;

         WHEREAS the Servicer is willing to service all such receivables;

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants herein contained, the parties hereto agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

         SECTION  1.1.  Definitions.   Whenever  used  in  this  Agreement,  the
following words and phrases shall have the following meanings:

         "Accountants'  Report"  means  the  report  of  a  firm  of  nationally
recognized independent accountants described in Section 4.11.


                                                      -1-



<PAGE>



         "Accounting  Date" means,  with respect to a Payment Date, the last day
of the Collection Period immediately preceding such Payment Date.

         "Addition  Notice"  means,  with respect to any transfer of  Subsequent
Receivables  to the Trust pursuant to Section 2.2 of this  Agreement,  notice of
the Seller's  election to transfer  Subsequent  Receivables  to the Trust,  such
notice to designate the related  Subsequent  Transfer  Date and the  approximate
principal amount of Subsequent  Receivables to be transferred on such Subsequent
Transfer Date.

         "Administrative  Receivable"  means,  with  respect  to any  Collection
Period,  a  Receivable  which the  Servicer is required to purchase  pursuant to
Section 4.7 or which the  Servicer  has elected to purchase  pursuant to Section
4.4(c) on the Determination Date with respect to such Collection Period.

         "Affiliate"  of any Person means any Person who directly or  indirectly
controls,  is controlled by, or is under direct or indirect  common control with
such Person. For purposes of this definition,  the term "control" when used with
respect to any Person means the power to direct the  management  and policies of
such Person,  directly or  indirectly,  whether  through the ownership of voting
securities,  by contract or otherwise; and the terms "controlling",  "controlled
by" and "under common control with" have meanings correlative to the foregoing.

         "Aggregate  Principal  Balance"  means,  with  respect  to any  date of
determination, the sum of the Principal Balances for all Receivables (other than
(i) any Receivable that became a Liquidated  Receivable  prior to the end of the
related  Collection  Period  and (ii) any  Receivable  that  became a  Purchased
Receivable prior to the end of the related  Collection Period) as of the date of
determination.

         "Agreement" means this Sale and Servicing Agreement, as the same may be
amended and supplemented from time to time.

         "Amount  Financed" means,  with respect to a Receivable,  the aggregate
amount advanced under such Receivable  toward the purchase price of the Financed
Vehicle  and any  related  costs,  including  amounts  advanced  in  respect  of
accessories,  insurance premiums,  service and warranty  contracts,  other items
customarily financed as part of retail automobile  installment sale contracts or
promissory notes, and related costs.

         "Annual  Percentage  Rate" or "APR" of a  Receivable  means the  annual
percentage rate of finance charges or service charges,  as stated in the related
Contract.


                                                      -2-



<PAGE>



         "Basic  Documents" means this Agreement,  the Certificate of Trust, the
Trust Agreement,  the Indenture, the Master Spread Account Agreement, the Spread
Account Supplement and other documents and certificates  delivered in connection
therewith.

         "Business  Day" means any day other than a Saturday,  a Sunday or a day
on which banking  institutions  in the City of New York,  the State in which the
Corporate Trust Office is located,  the State in which the executive  offices of
the Servicer are located or the State in which the  principal  place of business
of the Credit  Enhancer is located  shall be  authorized  or  obligated  by law,
executive order, or governmental decree to be closed.

         "Calendar  Quarter" means the three-month period ending on the last day
of March, June, September or December.

         "Certificate"  means a  Trust  Certificate  (as  defined  in the  Trust
Agreement).

         "Certificate Balance" equals, initially, $[ ] and thereafter equals the
initial  Certificate  Balance,  reduced by all amounts  allocable  to  principal
previously distributed to Certificateholders.]

         "Certificateholder"  has the meaning assigned to such term in the Trust
Agreement.

         "Certificate  Distribution  Account"  has the meaning  assigned to such
term in Section 5.1(a) hereof.

         ["Certificateholders'  Distributable Amount" means, with respect to any
Payment Date, the sum of the  Certificateholders'  Interest Distributable Amount
and the Certificateholders' Principal Distributable Amount.]

         ["Certificateholders' Interest Carryover Shortfall" means, with respect
to any Payment  Date,  the excess of the  Certificateholders'  Monthly  Interest
Distributable  Amount  for  the  preceding  Payment  Date  and  any  outstanding
Certificateholders' Interest Carryover Shortfall on such preceding Payment Date,
over the amount in respect of interest at the Certificate Rate that was actually
deposited in the  Certificate  Distribution  Account on such  preceding  Payment
Date,  plus  interest on such  excess,  to the extent  permitted  by law, at the
Certificate Rate from and including such preceding Payment Date to but excluding
the current Payment Date.]

         ["Certificateholders'   Interest   Distributable  Amount"  means,  with
respect to any Payment Date, the sum of the Certificateholders' Monthly Interest
Distributable Amount for

                                                      -3-



<PAGE>



such Payment Date and the  Certificateholders'  Interest Carryover Shortfall for
such Payment Date.]

         ["Certificateholders'  Monthly  Interest  Distributable  Amount" means,
with respect to any Payment Date,  interest  accrued during the related Interest
Period  (including the initial Interest Period which will consist of 30 days) at
the  Certificate  Rate on such Payment Date.  Interest  shall be computed on the
basis  of  a  360-day  year  of  twelve  30-day  months  for  purposes  of  this
definition.]

         ["Certificateholders'  Monthly Principal  Distributable  Amount" means,
with respect to any Payment  Date,  the  Certificateholders'  Percentage  of the
Principal Distributable Amount.]

         ["Certificateholders' Percentage" means (i) for each Payment Date prior
to the Payment Date on which the Class A-3 Notes are paid in full, zero, (ii) on
the Payment Date on which the Class A-3 Notes are paid in full,  the  percentage
equivalent of a fraction,  the numerator of which is the excess,  if any, of (x)
the  Principal   Distributable  Amount  for  such  Payment  Date  over  (y)  the
outstanding  principal amount of the Class A-3 Notes  immediately  prior to such
Payment Date, and the denominator of which is the Principal Distributable Amount
for  such  Payment  Date,"  and  the  denominator  of  which  is  the  Principal
Distributable  Amount for such  Payment  Date,  and (iii) for each  Payment Date
thereafter to and including the Payment Date on which the Certificate Balance is
reduced to zero, 100%.]

         ["Certificateholders'  Principal Carryover  Shortfall" means, as of the
close  of any  Payment  Date,  the  excess  of the  Certificateholders'  Monthly
Principal Distributable Amount and any outstanding Certificateholders' Principal
Carryover  Shortfall from the preceding Payment Date, over the amount in respect
of principal that is actually deposited in the Certificate  Distribution Account
on such current Payment Date.]

         ["Certificateholders'   Principal  Distributable  Amount"  means,  with
respect  to  any  Payment  Date,  the  sum of  the  Certificateholders'  Monthly
Principal Distributable Amount for such Payment Date and the Certificateholders'
Principal  Carryover  Shortfall as of the close of the  preceding  Payment Date;
provided,  however, that the Certificateholders'  Principal Distributable Amount
(i)  shall  not  exceed  the  Certificate  Balance  and  (ii)  shall  equal  the
Certificate   Balance  on  the  Final  Scheduled   Distribution   Date  for  the
Certificates.]

         "Certificate Pool Factor" as of the close of business on a Payment Date
means a seven-digit decimal figure equal to the

                                                      -4-



<PAGE>



Certificate  Balance as of such Payment Date divided by the initial  Certificate
Balance.

         "Certificate Rate" means [  ]% per annum.

         "Class" means the Class A-1 Notes,  the Class A-2 Notes,  the Class A-3
Notes or the Class B Notes as the context requires.

         "Class A Noteholders' Interest Carryover Shortfall" means, with respect
to  any  Payment  Date,  the  excess  of  the  Class  A  Noteholders'   Interest
Distributable  Amount for the preceding Payment Date and any outstanding Class A
Noteholders'  Interest Carryover  Shortfall on such preceding Payment Date, over
the amount that was actually deposited in the Note Distribution  Account on such
preceding  Payment  Date  on  account  of  the  Class  A  Noteholders'  Interest
Distributable  Amount,  plus interest on the amount of interest due but not paid
to Class A Noteholders on the preceding Payment Date, to the extent permitted by
law, at the  respective  Interest  Rate borne by each Class of the Class A Notes
from such preceding Payment Date to but excluding the current Payment Date.

         "Class  A  Noteholders'  Interest  Distributable  Amount"  means,  with
respect  to any  Payment  Date,  the  sum of the  Class A  Noteholders'  Monthly
Interest Distributable Amount for such Payment Date and the Class A Noteholders'
Interest Carryover  Shortfall for such Payment Date.  Interest shall be computed
on the basis of (i) the actual  number of days  elapsed in a 360-day year in the
case of the Class  A-1 Notes and the Class A-2 Notes and (ii) a 360-day  year of
twelve 30-day months in the case of the Class A-3 Notes.

         "Class A Noteholders'  Monthly  Interest  Distributable  Amount" means,
with respect to any Payment Date, the product of (i)(A) in the case of the Class
A-1 Notes and the Class A-2 Notes,  the  product of the  Interest  Rate for such
Class and a fraction,  the numerator of which is the number of days elapsed from
and including the prior Payment Date (or, in the case of the first Payment Date,
from and including the Closing Date) to but excluding  such Payment Date and the
denominator  of  which  is 360  and  (B) in the  case of the  Class  A-3  Notes,
one-twelfth  of the  Interest  Rate for such  Class (or in the case of the first
Payment  Date,  the Interest Rate for such Class  multiplied by a fraction,  the
numerator of which is the number of days elapsed from and  including the Closing
Date to but excluding such Payment Date and the denominator of which is 360) and
(ii) the  outstanding  principal  amount of the Notes of such Class  immediately
preceding such Payment Date.



                                                      -5-



<PAGE>



         "Class A Noteholders'  Monthly Principal  Distributable  Amount" means,
with respect to any Payment  Date,  the Class A  Noteholders'  Percentage of the
Principal Distributable Amount.

         "Class  A   Noteholders'   Percentage"   means  with   respect  to  any
Determination  Date (i)  relating to a Payment Date prior to the Payment Date on
which the principal amount of the Class A-3 Notes is reduced to zero, [ %]; (ii)
relating  to the  Payment  Date on which the  principal  amount of the Class A-3
Notes is reduced to zero, the percentage equivalent of a fraction, the numerator
of which is the  principal  amount of the Class A-3 Notes  immediately  prior to
such Payment Date, and the  denominator of which is the Principal  Distributable
Amount; and (iii) relating to any other Payment Date, 0%.

         "Class A Noteholders'  Principal Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the excess of the Class A  Noteholders'  Principal
Distributable  Amount  and  any  outstanding  Class  A  Noteholders'   Principal
Carryover  Shortfall  from the  preceding  Payment Date over the amount that was
actually paid to the Class A Noteholders [(other than from a claim on the Credit
Enhancement]  on  such  Payment  Date on  account  of the  Class A  Noteholders'
Principal Distributable Amount.

         "Class A  Noteholders'  Principal  Distributable  Amount"  means,  with
respect to any Payment Date,  (other than the Final  Scheduled  Payment Date for
any  Class  of  Class A  Notes),  the sum of the  Class A  Noteholders'  Monthly
Principal  Distributable  Amount  for such  Payment  Date  and the  Noteholders'
Principal Carryover Shortfall as of the close of the preceding Payment Date. The
Class A  Noteholders'  Principal  Distributable  Amount on the  Final  Scheduled
Payment  Date for any Class of Class A Notes will equal the sum of (i) the Class
A Noteholders'  Monthly  Principal  Distributable  Amount for such Payment Date,
(ii) the Class A Noteholders'  Principal  Carryover Shortfall as of the close of
the preceding  Payment Date, and (iii) the excess of the  outstanding  principal
amount of such Class of Class A Notes,  if any,  over the amounts  described  in
clauses (i) and (ii).

         "Class A Notes" means the Class A-1 Notes,  the Class A-2 Notes and the
Class A-3 Notes.

         "Class A-1 Final  Scheduled  Payment  Date"  means with  respect to the
Class A-1 Notes,  the [ ] Payment Date  [(which  shall be no later than 397 days
after the date on which the Notes are priced)].

         "Class  A-1  Notes"  has  the  meaning  assigned  to  such  term in the
Indenture.


                                                      -6-



<PAGE>



         "Class  A-2  Notes"  has  the  meaning  assigned  to  such  term in the
Indenture.

         "Class  A-3  Notes"  has  the  meaning  assigned  to  such  term in the
Indenture.

         "Class B  Deficiency"  shall  have the  meaning  specified  in  Section
5.5(c).

         "Class B Noteholders' Interest Carryover Shortfall" means, with respect
to  any  Payment  Date,  the  excess  of  the  Class  B  Noteholders'   Interest
Distributable  Amount for the preceding Payment Date and any outstanding Class B
Noteholders'  Interest Carryover  Shortfall on such preceding Payment Date, over
the amount that was actually deposited in the Note Distribution  Account on such
preceding  Payment  Date  on  account  of  the  Class  B  Noteholders'  Interest
Distributable  Amount,  plus interest on the amount of interest due but not paid
to Class B Noteholders on the preceding Payment Date, to the extent permitted by
law, at the  applicable  Interest Rate from such  preceding  Payment Date to but
excluding the current Payment Date.

         "Class  B  Noteholders'  Interest  Distributable  Amount"  means,  with
respect  to any  Payment  Date,  the  sum of the  Class B  Noteholders'  Monthly
Interest Distributable Amount for such Payment Date and the Class B Noteholders'
Interest Carryover  Shortfall for such Payment Date.  Interest shall be computed
on the basis of a 360-day year of twelve 30-day months.

         "Class B Noteholders'  Monthly  Interest  Distributable  Amount" means,
with respect to any Payment Date,  the product of (i)the product of the Interest
Rate for such Class and a fraction, the numerator of which is the number of days
elapsed from and  including the prior Payment Date (or, in the case of the first
Payment Date, from and including the Closing Date) to but excluding such Payment
Date and the  denominator  of which  is 360 and (ii) the  outstanding  principal
amount of the Class B Notes immediately preceding such Payment Date.

         "Class B Noteholders'  Monthly Principal  Distributable  Amount" means,
with respect to any Payment  Date,  the Class B  Noteholders'  Percentage of the
Principal Distributable Amount.

         "Class  B   Noteholders'   Percentage"   means  with   respect  to  any
Determination  Date (i)  relating to a Payment Date prior to the Payment Date on
which the  principal  amount of the Class B Notes is reduced to zero, [ ]%; (ii)
relating to the Payment Date on which the principal  amount of the Class B Notes
is reduced to zero,  the percentage  equivalent of a fraction,  the numerator of
which is the  principal  amount of the Class B Notes  immediately  prior to such
Payment Date, and the denominator of which is the

                                                      -7-



<PAGE>



Class B Principal  Distributable Amount; and (iii) relating to any other Payment
Date, 0%.

         "Class B Noteholders'  Principal Carryover  Shortfall" means, as of the
close of any  Payment  Date,  the excess of the Class B  Noteholders'  Principal
Distributable  Amount  and  any  outstanding  Class  B  Noteholders'   Principal
Carryover  Shortfall  from the  preceding  Payment Date over the amount that was
actually paid to the Class B Noteholders  on such Payment Date on account of the
Class B Principal Distributable Amount.

         "Class B  Noteholders'  Principal  Distributable  Amount"  means,  with
respect to any Payment Date,  (other than the Final Scheduled Payment Date), the
sum of the Class B Noteholders' Monthly Principal  Distributable Amount for such
Payment Date and the Class B Noteholders'  Principal  Carryover  Shortfall as of
the close of the preceding  Payment  Date.  The Class B  Noteholders'  Principal
Distributable  Amount on the Final Scheduled  Payment Date will equal the sum of
(i) the Class B Noteholders'  Monthly  Principal  Distributable  Amount for such
Payment Date, (ii) the Class B Noteholders'  Principal Carryover Shortfall as of
the close of the preceding Payment Date, and (iii) the excess of the outstanding
principal  amount  the Class B Notes,  if any,  over the  amounts  described  in
clauses (i) and (ii).

         "Class B Notes" has the meaning assigned to such term in the Indenture.

         "Closing Date" means [                      ].

         "Code" shall have the meaning specified in Section 3.2.

         "Collateral   Agent"   means   [Norwest   Bank   Minnesota,    National
Association],  in its  capacity  as  Collateral  Agent  under the Master  Spread
Account Agreement.

         "Collection Account" means the account designated as such,  established
and maintained pursuant to Section 5.1.

         "Collection  Period" means, with respect to the first Payment Date, the
period  beginning on the close of business on the Initial Cutoff Date and ending
on the close of business on [
          ].  With  respect  to each  subsequent  Payment  Date,  the  preceding
calendar  month.  Any amount stated "as of the close of business of the last day
of a  Collection  Period"  shall give effect to the  following  calculations  as
determined  as of the end of the day on such last day: (i) all  applications  of
collections, and (ii) all distributions.

         "Confidential  Information"  means,  in  relation  to any  Person,  any
written information delivered or made available by or on

                                                      -8-



<PAGE>



behalf of CPS or the Seller to such  Person in  connection  with or  pursuant to
this Agreement or the transactions  contemplated  hereby which is proprietary in
nature and clearly marked or identified as being confidential information, other
than  information  (i) which was  publicly  known,  or  otherwise  known to such
Person,  at the time of disclosure  (except pursuant to disclosure in connection
with this Agreement),  (ii) which subsequently becomes publicly known through no
act or omission by such Person,  or (iii) which otherwise  becomes known to such
Person other than through disclosure by CPS or the Seller.

         "Contract" means a motor vehicle retail installment sale contract.

         "Controlling   Party"  shall  be  determined  in  accordance  with  the
provisions of Section 13.15.

         "Corporate  Trust Office" means (i) with respect to the Owner  Trustee,
the principal corporate trust office of the Owner Trustee,  which at the time of
execution of this agreement is [ ], and (ii) with respect to the Trustee and the
Collateral Agent, the principal corporate trust office of the Trustee,  which at
the time of execution of this agreement is [ ].

         "CPS" means Consumer Portfolio Services,  Inc. a California corporation
and its successors.

         "CPS  Purchase  Agreement"  means the  Purchase  Agreement  dated as of
[______] by and between  the Seller and CPS, as such  agreement  may be amended,
supplemented  or otherwise  modified  from time to time in  accordance  with the
terms  thereof,  relating to the purchase of the CPS  Receivables  by the Seller
from CPS.

         "CPS Receivables" means a Receivable purchased by the Seller from CPS.

         "Cram Down Loss"  means,  with respect to a  Receivable,  if a court of
appropriate  jurisdiction in an insolvency proceeding shall have issued an order
reducing the amount owed on a Receivable or otherwise modifying or restructuring
Scheduled Payments to be made on a Receivable, an amount equal to such reduction
in  Principal  Balance of such  Receivable  or the  reduction in the net present
value (using as the discount  rate the lower of the contract rate or the rate of
interest  specified by the court in such order) of the Scheduled  Payments as so
modified or restructured. A "Cram Down Loss" shall be deemed to have occurred on
the date such order is entered.

         "Credit Enhancement" means [describe credit enhancement].


                                                      -9-



<PAGE>



         "Credit Enhancement Agreement" means [           ].

         "Credit  Enhancement  Agreement  Event of Default"  means and "Event of
Default" as defined in the Credit Enhancement Agreement.

         "Credit  Enhancer"  means [ ]in its  capacity as provider of the Credit
Enhancement.

         "Credit Enhancer Default" means [         ].

         "Cutoff  Date"  means  the  Initial   Cutoff  Date  or  the  applicable
Subsequent Cutoff Date, as the context may require.

         "Dealer" means, with respect to a Receivable, the seller of the related
Financed  Vehicle,  who originated  and assigned such  Receivable to CPS, who in
turn sold such Receivable to the Seller.

         "Deficiency  Claim  Amount" shall have the meaning set forth in Section
5.5.

         "Deficiency  Claim Date" means,  with respect to any Payment Date,  the
fourth Business Day immediately preceding such Payment Date.

         "Deficiency Notice" shall have the meaning set forth in Section 5.5.

         ["Delivery" when used with respect to Trust Account Property means:

         (a) with respect to bankers' acceptances,  commercial paper, negotiable
certificates  of deposit and other  obligations  that  constitute  "instruments"
within the meaning of Section 9-  105(l)(i)  of the UCC and are  susceptible  of
physical  delivery,  transfer thereof to the Trustee or its nominee or custodian
by physical delivery to the Trustee or its nominee or custodian  endorsed to, or
registered  in the name of, the Trustee or its nominee or  custodian or endorsed
in blank,  and, with respect to a  certificated  security (as defined in Section
8-102 of the UCC) transfer thereof (i) by delivery of such certificated security
endorsed  to, or  registered  in the name of,  the  Trustee  or its  nominee  or
custodian  or  endorsed  in blank to a  financial  intermediary  (as  defined in
Section  8-313 of the UCC) and the  making  by such  financial  intermediary  of
entries on its books and records  identifying  such  certificated  securities as
belonging  to the  Trustee or its nominee or  custodian  and the sending by such
financial  intermediary of a confirmation  of the purchase of such  certificated
security by the Trustee or its nominee or custodian, or (ii) by delivery thereof
to a "clearing corporation" (as

                                                      -10-



<PAGE>



defined  in  Section  8-102(3)  of the  UCC)  and the  making  by such  clearing
corporation  of  appropriate  entries  on its  books  reducing  the  appropriate
securities  account of the transferor and increasing the appropriate  securities
account of a financial intermediary by the amount of such certificated security,
the  identification by the clearing  corporation of the certificated  securities
for  the  sole  and  exclusive  account  of  the  financial  intermediary,   the
maintenance of such  certificated  securities by such clearing  corporation or a
"custodian  bank" (as defined in Section  8-102(4) of the UCC) or the nominee of
either subject to the clearing corporation's exclusive control, the sending of a
confirmation by the financial intermediary of the purchase by the Trustee or its
nominee  or  custodian  of such  securities  and the  making  by such  financial
intermediary of entries on its books and records  identifying such  certificated
securities  as belonging to the Trustee or its nominee or custodian  (all of the
foregoing,  "Physical Property"),  and, in any event, any such Physical Property
in  registered  form  shall  be in the name of the  Trustee  or its  nominee  or
custodian; and such additional or alternative procedures as may hereafter become
appropriate  to effect the  complete  transfer  of  ownership  of any such Trust
Account  Property to the Trustee or its nominee or  custodian,  consistent  with
changes in applicable law or regulations or the interpretation thereof;

         (b) with  respect  to any  security  issued by the U.S.  Treasury,  the
Federal  Home Loan  Mortgage  Corporation  or by the Federal  National  Mortgage
Association  that is a  book-entry  security  held  through the Federal  Reserve
System pursuant to Federal book-entry regulations, the following procedures, all
in accordance with applicable law, including  applicable Federal regulations and
Articles  8 and 9 of the UCC:  book-entry  registration  of such  Trust  Account
Property to an appropriate  book-entry account maintained with a Federal Reserve
Bank by a  financial  intermediary  which  is also a  "depository"  pursuant  to
applicable Federal regulations and issuance by such financial  intermediary of a
deposit advice or other written confirmation of such book-entry  registration to
the Trustee or its nominee or  custodian  of the  purchase by the Trustee or its
nominee or custodian of such book-entry securities; the making by such financial
intermediary  of entries in its books and records  identifying  such  book-entry
security held through the Federal Reserve System pursuant to Federal  book-entry
regulations  as  belonging  to the  Trustee  or its  nominee  or  custodian  and
indicating that such custodian folds such Trust Account Property solely as agent
for the Trustee or its nominee or custodian;  and such additional or alternative
procedures as may hereafter  become  appropriate to effect complete  transfer of
ownership  of any such Trust  Account  Property to the Trustee or its nominee or
custodian,  consistent  with changes in  applicable  law or  regulations  or the
interpretation thereof; and

                                                      -11-



<PAGE>



         (c)  with  respect  to any item of Trust  Account  Property  that is an
uncertificated  security  under Article 8 of the UCC and that is not governed by
clause (b) above, registration on the books and records of the issuer thereof in
the name of the financial  intermediary,  the sending of a  confirmation  by the
financial  intermediary  of the  purchase  by the  Trustee  or  its  nominee  or
custodian  of  such  uncertificated  security,  the  making  by  such  financial
intermediary of entries on its books and records identifying such uncertificated
certificates as belonging to the Trustee or its nominee or custodian.]

         "Depositor"  shall mean the Seller in its capacity as  Depositor  under
the Trust Agreement.

         "Determination  Date" means the earlier of (i) the seventh Business Day
of each  calendar  month and (ii) the fifth  Business Day  preceding the related
Payment Date.

         "Draw Date" means with respect to any Payment Date,  the third Business
Day immediately preceding such Payment Date.

         "Eligible  Account"  means  (i) a  segregated  trust  account  that  is
maintained with a depository  institution  acceptable to the Credit Enhancer (so
long as a Credit Enhancer Default shall not have occurred and be continuing), or
(ii)  a  segregated   direct  deposit  account   maintained  with  a  depository
institution  or trust company  organized  under the laws of the United States of
America,  or any of the States  thereof,  or the District of Columbia,  having a
certificate  of deposit,  short-term  deposit or  commercial  paper rating of at
least  "A-1" by  Standard & Poor's and "P-1" by Moody's and (so long as a Credit
Enhancer  Default shall not have occurred and be  continuing)  acceptable to the
Credit Enhancer..

         "Eligible   Investments"   mean   book-entry   securities,   negotiable
instruments  or securities  represented  by  instruments in bearer or registered
form which evidence:

         (a) direct  obligations of, and obligations  fully guaranteed as to the
full and timely payment by, the United States of America;

         (b) demand  deposits,  time deposits or  certificates of deposit of any
depository  institution  or trust  company  incorporated  under  the laws of the
United  States of  America or any State  thereof  (or any  domestic  branch of a
foreign bank) and subject to  supervision  and  examination  by Federal or State
banking or depository institution  authorities;  provided,  however, that at the
time  of the  investment  or  contractual  commitment  to  invest  therein,  the
commercial paper or other short-term unsecured debt obligations (other than such
obligations the rating of which is based on the credit of a Person other than

                                                      -12-



<PAGE>



such depository  institution or trust company)  thereof shall be rated "A-1+" by
Standard & Poor's and "P-1" by Moody's;

         (c) commercial paper that, at the time of the investment or contractual
commitment to invest therein,  is rated "A-1+" by Standard & Poor's and "P-1" by
Moody's;

         (d) bankers' acceptances issued by any depository  institution or trust
company referred to in clause (b) above;

         (e)  repurchase  obligations  with  respect to any  security  that is a
direct  obligation of, or fully guaranteed as to the full and timely payment by,
the  United  States of  America or any  agency or  instrumentality  thereof  the
obligations  of which are  backed by the full  faith  and  credit of the  United
States of America, in either case entered into with (i) a depository institution
or trust  company  (acting  as  principal)  described  in  clause  (b) or (ii) a
depository  institution or trust company whose  commercial  paper or other short
term unsecured debt  obligations are rated "A-1+" by Standard & Poor's and "P-1"
by Moody's and long term unsecured debt  obligations are rated "AAA" by Standard
& Poor's and "Aaa" by Moody's;

         (f) with the prior written consent of the Credit Enhancer, money market
mutual funds  registered  under the Investment  Company Act of 1940, as amended,
having  a  rating,  at the  time of such  investment,  from  each of the  Rating
Agencies in the highest investment category granted thereby; and

         (g) any other  investment as may be acceptable to the Credit  Enhancer,
as evidenced by a writing to that effect,  as may from time to time be confirmed
in writing to the Trustee by the Credit Enhancer.

         Any of the  foregoing  Eligible  Investments  may  be  purchased  by or
through the Owner Trustee or the Trustee or any of their respective Affiliates.

         "ERISA" shall have the meaning specified in Section 3.2.

         "FDIC" means the Federal Deposit Insurance Corporation.

         "Final Scheduled  Payment Date" means with respect to (i) the Class A-1
Notes, [ ] (the "Special A-1 Payment Date"),  (ii) the Class A-2 Notes,  the [ ]
Payment Date, (iii) the Class A-3 Notes, the [ ] Payment Date, and (v) the Class
B Notes, the [ ] Payment Date.

         "Financed Vehicle" means a new or used automobile,  light truck, van or
minivan,   together  with  all   accessions   thereto,   securing  an  Obligor's
indebtedness under a Receivable.

                                                      -13-



<PAGE>



         "Funding  Period"  means the  period  beginning  on and  including  the
Closing Date and ending on the first to occur of (a) the first date on which the
amount  on  deposit  in the  Pre-Funding  Account  (after  giving  effect to any
transfers therefrom in connection with the transfer of Subsequent Receivables to
the Issuer on such date) is less than  $100,000,  (b) the date on which an Event
of Default  or a Servicer  Termination  Event  occurs,  (c) the date on which an
Insolvency Event occurs with respect to the Seller and (d) [ ].

         "Indenture"  means the Indenture  dated as of [ ], among the Issuer and
[Norwest Bank Minnesota,  National Association],  as Trustee, as the same may be
amended and supplemented from time to time.

         "Initial Cutoff Date" means [               ].

         "Initial Receivables" means any Receivable conveyed to the Trust on the
Closing Date.

         "Insolvency  Event" means, with respect to a specified Person,  (a) the
filing of a petition  against  such Person or the entry of a decree or order for
relief by a court having  jurisdiction in the premises in respect of such Person
or any  substantial  part of its  property  in an  involuntary  case  under  any
applicable  federal or state bankruptcy,  insolvency or other similar law now or
hereafter in effect, or appointing a receiver, liquidator,  assignee, custodian,
trustee, sequestrator or similar official for such Person or for any substantial
part of its property, or ordering the winding-up or liquidation or such Person's
affairs, and such petition,  decree or order shall remain unstayed and in effect
for a period of 60 consecutive days; or (b) the commencement by such Person of a
voluntary case under any applicable  federal or state bankruptcy,  insolvency or
other  similar law now or hereafter in effect,  or the consent by such Person to
the entry of an order for relief in an  involuntary  case under any such law, or
the  consent by such Person to the  appointment  of or taking  possession  by, a
receiver,  liquidator,  assignee, custodian,  trustee,  sequestrator, or similar
official for such Person or for any  substantial  part of its  property,  or the
making by such Person of any general assignment for the benefit of creditors, or
the failure by such Person  generally to pay its debts as such debts become due,
or the taking of action by such Person in furtherance of any of the foregoing.

         "Insurance  Policy" means, with respect to a Receivable,  any insurance
policy  (including  the  insurance  policies  described  in Section  4.4 hereof)
benefiting  the holder of the  Receivable  providing  loss or  physical  damage,
credit life, credit disability,  theft, mechanical breakdown or similar coverage
with respect to the Financed Vehicle or the Obligor.

                                                      -14-



<PAGE>



         "Interest  Period" means,  with respect to any Payment Date, the period
from and  including  the Closing Date (in the case of the first Payment Date) or
from and including the most recent  Payment Date on which interest has been paid
to but excluding such Payment Date.

         "Interest  Rate" means,  with respect to (i) the Class A-1 Notes,  [ ]%
per annum  (computed  on the basis of the  actual  number of days  elapsed  in a
360-day year),  (ii) the Class A-2 Notes, the London interbank offered rates for
one-month U.S. dollar deposits ("LIBOR") plus [ ]% (computed on the basis of the
actual  number of days  elapsed in a 360-day  year),  (iii) the Class A-3 Notes,
[one month] [two month]  [three  month] [six month] LIBOR  [other] plus [ ]% per
annum (computed on the basis of a 360-day year of twelve 30-day months) and (iv)
the Class B Notes,  [ ]% per annum  (computed  on the basis of a 360-day year of
twelve 30-day months).

         "Interest  Reserve  Account"  means  the  account  designated  as such,
established and maintained pursuant to Section 5.2.

         "Interest Reserve Account Initial Deposit" means $[      ]
deposited on the Closing Date.

         "Investment Earnings" means, with respect to any Payment Date and Trust
Account,  the investment earnings on amounts on deposit in such Trust Account on
such Payment Date.

         "Issuer" means CPS Auto Receivables Trust 19[  ].

         "Lien" means a security  interest,  lien,  charge,  pledge,  equity, or
encumbrance of any kind,  other than tax liens,  mechanics'  liens and any liens
that attach to the respective Receivable by operation of law.

         "Lien  Certificate"  means,  with  respect  to a Financed  Vehicle,  an
original certificate of title,  certificate of lien or other notification issued
by the  Registrar of Titles of the  applicable  state ' to a secured party which
indicates that the lien of the secured party on the Financed Vehicle is recorded
on the original  certificate of title. In any jurisdiction in which the original
certificate  of title is  required  to be given to the  obligor,  the term "Lien
certificate"  shall mean only a certificate or notification  issued to a secured
party.

         "Liquidated  Receivable"  means  any  Receivable  (i)  which  has  been
liquidated by the Servicer  through the sale of the Financed Vehicle or (ii) for
which the related Financed Vehicle has been repossessed and 90 days have elapsed
since the date of such  repossession  or (iii) as to which an Obligor has failed
to make more than 90% of a Scheduled Payment of more than ten dollars for

                                                      -15-



<PAGE>



120 or more days as of the end of a  Collection  Period or (iv) with  respect to
which proceeds have been received which, in the Servicer's judgment,  constitute
the final amounts recoverable in respect of such Receivable.

         "Lockbox Account" means an account  maintained on behalf of the Trustee
by the Lockbox Bank pursuant to Section 4.2(c).

         "Lockbox   Agreement"   means  the  Tri-Party   Remittance   Processing
Agreement,  dated as of _________ [ ], by and among the Lockbox  Processor,  the
Servicer and the Trustee,  as such agreement may be amended or supplemented from
time to time, unless the Trustee shall cease to be a party  thereunder,  or such
agreement  shall be  terminated  in  accordance  with its terms,  in which event
"Lockbox  Agreement"  shall mean such  other  agreement,  in form and  substance
acceptable to the  Controlling  Party,  among the Servicer,  the Trustee and the
Lockbox Processor.

         "Lockbox Bank" means as of any date a depository  institution  named by
the  Servicer  and  acceptable  to the  Controlling  Party at which the  Lockbox
Account is established and maintained as of such date.

         "Mandatory  Redemption  Date" means the earlier of (i) the Payment Date
in [ ], and (ii) if the last day of the Funding Period occurs on or prior to the
Determination Date in [ ], then [ ].

         ["Master  Spread  Account  Agreement"  means the Master Spread  Account
Agreement dated as of [__________] among the Credit Enhancer, the Seller and the
Collateral Agent, as the same may be modified, supplemented or otherwise amended
in accordance with the terms thereof.]

         ["Monthly Interest Reserve Amount" means in the case of the [ ] Payment
Dates,  an amount  equal to the excess of (i) the product of (x) a fraction  the
numerator of which is the actual number of days elapsed in the related  Interest
Period and the  denominator  of which is 360, (y) the  weighted  average of each
Interest  Rate  and  (z) the  difference  between  (i) the sum of the  aggregate
principal amount of the Notes immediately  prior to the applicable  Payment Date
and (ii) the Pool Balance as of the last day of the second preceding  Collection
Period, or in the case of the [ ] Payment Date, as of the Closing Date over (ii)
the Pre-Funding Earnings for such Payment Date.]

         "Moody's" means Moody's Investors Service, Inc., or its successor.

         "Net  Liquidation   Proceeds"  means,  with  respect  to  a  Liquidated
Receivable, all amounts realized with respect to such

                                                      -16-



<PAGE>



Receivable  (other than amounts  withdrawn  from the Spread Account and drawings
under the Policies) net of (i) reasonable  expenses  incurred by the Servicer in
connection  with the  collection of such  Receivable  and the  repossession  and
disposition  of the  Financed  Vehicle and (ii)  amounts that are required to be
refunded  to the  obligor  on  such  Receivable;  provided,  however,  that  the
Liquidation  Proceeds with respect to any  Receivable  shall in no event be less
than zero.

         "Note" shall have the meaning provided in Section 1.1 of the Indenture.

         "Note  Distribution  Account"  means the  account  designated  as such,
established and maintained pursuant to Section 5.1.

         "Note Pool  Factor" for each Class of Notes as of the close of business
on a Payment Date means a seven-digit  decimal  figure equal to the  outstanding
principal  amount of such  Class of Notes  divided by the  original  outstanding
principal amount of such Class of Notes.

         "Note  Prepayment   Amount"  means,  as  of  the  Payment  Date  on  or
immediately following the last day of the Funding Period, after giving effect to
any  transfer of  Subsequent  Receivables  on such date,  an amount equal to the
Noteholders'  pro  rata  share  (based  on the  respective  current  outstanding
principal balance of each Class of Notes and the current Certificate Balance) of
the Pre- Funded Amount as of such Payment Date; provided,  that if the aggregate
remaining  amount in the  Pre-Funding  Account is $100,000 or less,  such amount
will be applied  exclusively to reduce the outstanding  principal balance of the
Class of Notes then entitled to receive distributions of principal.

         "Notes" means the Class A Notes and the Class B Notes.

         "Obligor" on a Receivable  means the purchaser or co- purchasers of the
Financed Vehicle and any other Person who owes payments under the Receivable.

         "Officers'  Certificate"  means a certificate signed by the chairman of
the board,  the president,  any vice chairman of the board,  any vice president,
the  treasurer,   the  controller  or  assistant   treasurer  or  any  assistant
controller, secretary or assistant secretary of CPS, the Seller or the Servicer,
as appropriate.

         "Opinion  of  Counsel"  means a written  opinion of counsel who may but
need not be  counsel  to the  Seller or the  Servicer,  which  counsel  shall be
reasonably  acceptable to the Trustee and the Credit  Enhancer and which opinion
shall be acceptable in form and substance to the Trustee and, if such opinion or
a copy thereof

                                                      -17-



<PAGE>



is required by the  provisions  of this  Agreement to be delivered to the Credit
Enhancer, to the Credit Enhancer.

         "Original  Pool  Balance"  means the sum,  as of any date,  of the Pool
Balance as of the Initial Cutoff Date, plus the aggregate  Principal  Balance of
the Subsequent  Receivables,  if any, sold to the Trust, as of their  respective
Subsequent Cutoff Dates.

         "Other Conveyed  Property" means all property conveyed by the Seller to
the Trust pursuant to Section 2.1(ii) through (viii) of this Agreement.

         ["Overfunded Interest Reserve Amount" means:

         With  respect  to the [ ] Payment  Date the excess of (a) the amount on
deposit in the  Interest  Reserve  Account on such  Payment  Date (after  giving
effect to the transfer of the Monthly  Interest Reserve Amount to the Collection
Account on such date) over (b) the product of (i) 1/360,  (ii) [ %] (iii) 30 and
(iv) the amount on deposit in the  Pre-Funding  Account  (excluding Pre- Funding
Earnings) at the close of business on [ ].

         With respect to the [ ] Payment  Date,  the excess of (a) the amount on
deposit in the  Interest  Reserve  Account on such  Payment  Date (after  giving
effect to the transfer of the Monthly  Interest Reserve Amount to the Collection
Account on such date) over (b) the product of (i) 1/360,  (ii) [ %] (iii) 30 and
(iv) the amount on deposit in the  Pre-Funding  Account  (excluding  Pre-Funding
Earnings) at the close of business on [ ].]

         "Owner Trust Estate" has the meaning assigned to such term in the Trust
Agreement.

         "Owner Trustee" means [ ], not in its individual capacity but solely as
Owner  Trustee  under the Trust  Agreement,  its  successors  in interest or any
successor Owner Trustee under the Trust Agreement.

         "Payment Date" means, with respect to each Collection  Period, the 15th
day of the following  calendar  month, or if such day is not a Business Day, the
immediately  following Business Day,  commencing on [ ]. The term "Payment Date"
insofar as it relates  to the Class A-1  Notes,  shall be deemed to include  the
Special A-1 Payment Date.

         "Person" means any individual,  corporation, estate, partnership, joint
venture,  association,  joint stock company,  trust  (including any  beneficiary
thereof), unincorporated

                                                      -18-



<PAGE>



organization or government or any agency or political subdivision thereof.

         ["Physical  Property"  has the  meaning  assigned  to such  term in the
definition of "Delivery" above.]

         "Pool Balance"  means, as of any date of  determination,  the aggregate
Principal  Balance  of the  Receivables  (excluding  Purchased  Receivables  and
Liquidated Receivables).

         "Post-Office Box" means the separate post-office box in the name of the
Trustee  for  the  benefit  of the  Securityholders  and  the  Credit  Enhancer,
established and maintained pursuant to Section 4.1.

         "Pre-Funded Amount" means, with respect to any Payment Date, the amount
on deposit in the Pre-Funding Account, (exclusive of Pre-Funding Earnings) which
initially shall be $[_____________].

         "Pre-Funding Account" has the meaning specified in Section 5.1.

         "Pre-Funding  Earnings"  means any  Investment  Earnings  on amounts on
deposit in the Pre-Funding Account.

         "Prepayment  Amount"  means  the  amount  deposited  in the  Collection
Account from the Pre-Funding  Account on the Mandatory  Redemption Date pursuant
to Section 5.7(a)(ii) hereof.

         "Principal Balance" of a Receivable, as of the close of business on the
last day of a Collection  Period means the Amount  Financed minus the sum of the
following  amounts  without  duplication:  (i) in the  case  of a Rule  of  78's
Receivable, that portion of all Scheduled Payments actually received on or prior
to such day allocable to principal using the actuarial or constant yield method;
(ii) in the case of a Simple Interest Receivable,  that portion of all Scheduled
Payments  actually received on or prior to such day allocable to principal using
the Simple  Interest  Method;  (iii) any  payment of the  Purchase  Amount  with
respect to the  Receivable  allocable to  principal;  (iv) any Cram Down Loss in
respect  of  such  Receivable;  and (v) any  prepayment  in full or any  partial
prepayment applied to reduce the Principal Balance of the Receivable.

         "Principal  Distributable  Amount"  means,  with respect to any Payment
Date, the sum of (i)(x) the principal portion of all Scheduled Payments received
during the preceding  Collection  Period on Rule of 78's Receivables  (excluding
Net Liquidation  Proceeds) and (y) all payments of principal  received on Simple
Interest Receivables during such preceding Collection Period; (ii) the principal
portion of all prepayments in full received

                                                      -19-



<PAGE>



during the preceding Collection Period (including  prepayments in full resulting
from  collections  with respect to a Receivable  received  during the  preceding
Collection  Period (without  duplication of amounts included in clause (i) above
and clause (iv) below);  (iii) the portion of the Purchase  Amount  allocable to
principal of each Receivable  that became a Purchased  Receivable as of the last
day of the preceding Collection Period and, at the option of the Credit Enhancer
the Principal  Balance of each Receivable that was required to be but was not so
purchased or repurchased  (without duplication of amounts referred to in clauses
(i) and (ii) above);  (iv) the Principal  Balance of each  Receivable that first
became a Liquidated  Receivable during the preceding  Collection Period (without
duplication of the amounts included in clauses (i) and (ii) above);  and (v) the
aggregate  amount of Cram Down Losses with respect to the Receivables  that have
occurred  during  the  preceding  Collection  Period;  and  (vi)  following  the
acceleration  of the Notes pursuant to Section 5.2 of the Indenture,  the amount
of money or property  collected  pursuant to Section 5.4 of the Indenture  since
the  preceding  Determination  Date by the  Trustee  or  Controlling  Party  for
distribution pursuant to Section 5.7 hereof.

         "Program" shall have the meaning specified in Section 4.11.

         "Purchase  Agreement" means the CPS Purchase Agreement and/or the Samco
Purchase Agreement.

         "Purchase  Amount" means,  with respect to a Receivable,  the Principal
Balance and all accrued and unpaid  interest  on the  Receivable,  after  giving
effect to the receipt of any moneys  collected  (from  whatever  source) on such
Receivable, if any.

         "Purchased  Receivable" means a Receivable purchased as of the close of
business  on the last day of a  Collection  Period by the  Servicer  pursuant to
Section  4.7 or  repurchased  by the Seller or CPS  pursuant  to Section  3.2 or
Section 11.1(a).

         "Rating Agency" means each of [Moody's and Standard & Poor's],  and any
successors  thereof.  If no such organization or successor maintains a rating on
the  Securities,  "Rating Agency" shall be a nationally  recognized  statistical
rating organization or other comparable Person designated by the Credit Enhancer
(so  long  as  a  Credit  Enhancer  Default  shall  not  have  occurred  and  be
continuing),  notice of which  designation  shall be given to the  Trustee,  the
Owner Trustee and the Servicer.

         "Rating Agency Condition" means, with respect to any action,  that each
Rating  Agency shall have been given [ ] days' (or such shorter  period as shall
be acceptable to each Rating  Agency) prior notice  thereof and that each of the
Rating  Agencies  shall have  notified  the  Seller,  the  Servicer,  the Credit
Enhancer, the

                                                      -20-



<PAGE>



Owner  Trustee and the Trustee in writing  that such action will not result in a
reduction or withdrawal of the then current  rating of any Class of Notes or the
Certificates.

         "Realized  Losses" means, with respect to any Receivable that becomes a
Liquidated  Receivable,  the excess of the Principal  Balance of such Liquidated
Receivable over Net Liquidation
Proceeds to the extent allocable to principal.

         "Receivable" means each retail installment sale contract for a Financed
Vehicle listed on Schedule A (which Schedule A may be in the form of microfiche)
and all rights and obligations thereunder except for Receivables that shall have
become Purchased  Receivables,  as such Schedule shall be amended to reflect the
transfer of Subsequent Receivables to the Trust.

         "Receivable Files" means the documents specified in Section 3.3.

         "Record Date" means, with respect to any Payment Date, the tenth day of
the calendar month in which such Payment Date occurs.

         "Registrar  of  Titles"   means,   with  respect  to  any  state,   the
governmental  agency  or body  responsible  for  the  registration  of,  and the
issuance of certificates of title relating to, motor vehicles and liens thereon.

         "Rule of 78's Receivable"  means any Receivable under which the portion
of a payment  allocable  to earned  interest  (which may be  referred  to in the
related retail  installment  sale contract as an add-on finance  charge) and the
portion  allocable to the Amount Financed is determined  according to the method
commonly  referred  to as the "Rule of 78's"  method or the "sum of the  months'
digits" method or any equivalent method.

         ["Samco" means Samco Acceptance Corp., a subsidiary of CPS.]

         ["Samco Purchase Agreement" means the Purchase Agreement, dated as of [
] by and  between  Samco  and the  Seller,  as such  agreement  may be  amended,
supplemented  or otherwise  modified  from time to time in  accordance  with the
terms thereof,  relating to the purchase of the Samco  Receivables by the Seller
from Samco.]

         ["Samco  Receivables"  means a Receivable  purchased by the Seller from
Samco.]

         "Schedule of Receivables"  means the schedule of all retail installment
sales contracts and promissory  notes originally held as part of the Trust which
is attached as Schedule A.

                                                      -21-



<PAGE>



         "Scheduled  Payment" means,  with respect to any Collection  Period for
any  Receivable,  the amount set forth in such Receivable as required to be paid
by the Obligor in such Collection Period (without giving effect to deferments of
payments  pursuant  to  Section  4.2  or any  rescheduling  of  payments  in any
insolvency or similar proceedings).

         "Securities" means the Notes and Certificates.

         "Security  Majority"  means  a  majority  by  principal  amount  of the
Noteholders  so long as the Notes are  outstanding  and a majority by  principal
amount of the Certificateholders thereafter.

         "Securityholder" means the Noteholders and the Certificateholders.

         "Seller" means CPS Receivables Corp., a California corporation, and its
successors in interest to the extent permitted hereunder.

         "Series  [  ]Spread  Account"  means the  account  designated  as such,
established and maintained pursuant to the Spread Account Supplement.

         "Servicer" means Consumer Portfolio Services,  Inc., as the servicer of
the Receivables, and each successor Servicer pursuant to Section 10.3.

         "Servicer Termination Event" means an event specified in Section 10.1.

         "Servicer's  Certificate" means a certificate completed and executed by
a Servicing Officer and delivered pursuant to Section 4.9,  substantially in the
form of Exhibit B.

         "Servicing   Assumption   Agreement"  means  the  Servicing  Assumption
Agreement,  dated as of [ ] among CPS, the Standby Servicer and the Trustee,  as
the same may be amended, supplemented or otherwise modified from time to time in
accordance with the terms thereof.

         "Servicing Fee" has the meaning specified in Section 4.8.

         "Servicing  Fee  Rate"  shall  be  [ %]  per  annum,  payable  monthly,
provided,  however, that if the Standby Servicer becomes the successor Servicer,
the  "Servicing  Rate"  shall be  equal to a  percentage  per  annum  determined
pursuant to the Servicing Assumption Agreement not to exceed [ %] per annum.


                                                      -22-



<PAGE>



         "Servicing  Officer"  means any Person  whose name appears on a list of
Servicing Officers delivered to the Trustee and the Credit Enhancer, as the same
may be amended from time to time.

         "Simple  Interest  Method" means the method of allocating a fixed level
payment  between  principal and interest,  pursuant to which the portion of such
payment  that is  allocated  to  interest  is  equal to the  product  of the APR
multiplied by the unpaid balance  multiplied by the period of time (expressed as
a fraction of a year,  based on the actual number of days in the calendar  month
and the actual number of days in the calendar  year) elapsed since the preceding
payment of interest  was made and the  remainder of such payment is allocable to
principal.

         "Simple Interest Receivable" means a Receivable under which the portion
of the payment  allocable to interest and the portion  allocable to principal is
determined in accordance with the Simple interest Method.

         ["Special  A-1 Payment Date" means with respect to the Class A-1 Notes,
[ ] (which shall be no later than [ ] days after the date on which the Notes are
priced).]

         "Specified  Spread Account  Requisite Amount" has the meaning specified
in the Spread Account Supplement.

         "Spread  Account  Supplement"  means the Series [ ]  Supplement  to the
Master Spread Account  Agreement dated as of [ ] among the Credit Enhancer,  the
Seller and the Collateral  Agent,  as the same may be modified,  supplemented or
otherwise amended in accordance with the terms thereof.

         "Standard & Poor's" means  Standard & Poor's Ratings  Services,  or its
successor.

         "Standby Fee" means the fee payable to the Standby  Servicer so long as
CPS is the Servicer calculated in the same manner, on the same basis and for the
same period as the Servicing Fee is calculated  pursuant to Section 3.8 based on
a rate of [ %] per annum rather than the Servicing Rate.

         "Standby   Servicer"   means   [Norwest   Bank   Minnesota,    National
Association,] in its capacity as Standby  Servicer  pursuant to the terms of the
Servicing  Assumption  Agreement  or such  Person as shall  have been  appointed
Standby Servicer pursuant to Section 9.2(c).

         "Subsequent  Cutoff Date" means (i) the last day of the month preceding
the month in which particular  Subsequent  Receivables are conveyed to the Trust
pursuant to this Agreement or (ii) if

                                                      -23-



<PAGE>



any such  Subsequent  Receivable  is  originated  in the  month  of the  related
Subsequent Transfer Date, the date of origination.

         "Subsequent  Purchase  Agreement" means an agreement by and between the
Seller and CPS or the Seller and Samco pursuant to which the Seller will acquire
Subsequent Receivables.

         "Subsequent  Receivables"  means  the  Receivables  transferred  to the
Issuer  pursuant  to Section  2.2,  which  shall be listed on  Schedule A to the
related Subsequent Transfer Agreement.

         "Subsequent  Spread  Account  Deposit"  means,  with  respect  to  each
Subsequent  Transfer  Date, an amount equal to [ %] of the  aggregate  principal
balance of  Subsequent  Receivables  as of the  related  Subsequent  Cutoff Date
transferred to the Trust on such Subsequent  Transfer Date from amounts released
from the Pre- Funding Account.

         "Subsequent  Transfer  Agreement" means the agreement among the Issuer,
the Seller and the Servicer, substantially in the form of Exhibit A.

         "Subsequent   Transfer   Date"  means,   with  respect  to   Subsequent
Receivables,  any date, occurring not more frequently than [ ] per month, during
the Funding Period on which Subsequent  Receivables are to be transferred to the
Trust  pursuant  to this  Agreement,  and a  Subsequent  Transfer  Agreement  is
executed and delivered to the Trust.

         "Total  Distribution  Amount" means,  for each Payment Date, the sum of
the following amounts with respect to the preceding  Collection  Period: (i) all
collections on the Receivables,  (ii) Net Liquidation  Proceeds  received during
the Collection Period with respect to Liquidated Receivables; (iii) all Purchase
Amounts  deposited  in the  Collection  Account  during the  related  Collection
Period; (iv) Investment Earnings for the related Payment Date; (v) following the
acceleration  of the Notes pursuant to Section 5.2 of the Indenture,  the amount
of money or property  collected  pursuant to Section 5.7 of the Indenture  since
the preceding  Payment Date by the Trustee or Controlling Party for distribution
pursuant to Section 5.6 and Section 5.8 hereof, (vi) if such Payment Date is the
Mandatory  Redemption  Date,  any  Pre-Funded  Amount to be  deposited  into the
Collection  Account on such Payment Date pursuant to Section 5.7(a) hereof,  and
(vii) the proceeds of any purchase or sale of the assets of the Trust  described
in Section 11.1 hereof.

         "Trigger Event" has the meaning  assigned thereto in the Spread Account
Supplement.

         "Trust" means the Issuer.

                                                      -24-



<PAGE>



         "Trust  Account  Property"  means the Trust  Accounts,  all amounts and
investments  held from time to time in any Trust Account (whether in the form of
deposit  accounts,  Physical  Property,  book-entry  securities,  uncertificated
securities or otherwise), and all proceeds of the foregoing.

         "Trust Accounts" has the meaning assigned thereto in Section 5.1.

         "Trust  Agreement"  means the Trust  Agreement dated as of [ ], between
the Seller and the Owner  Trustee,  as the same may be amended and  supplemented
from time to time.

         "Trustee"  means the Person acting as Trustee under the Indenture,  its
successors in interest and any successor trustee under the Indenture.

         "Trust  Officer"  means,  (i) in the  case  of the  Trustee,  any  vice
president,  any assistant vice president, any assistant secretary, any assistant
treasurer,  any trust officer,  or any other officer of the Trustee  customarily
performing  functions  similar to those performed by any of the above designated
officers and also means,  with respect to a particular  corporate  trust matter,
any other  officer to whom such matter is referred  because of his  knowledge of
and familiarity with the particular  subject,  and (ii) in the case of the Owner
Trustee,  any officer in the corporate  trust office of the Owner Trustee or any
agent of the Owner Trustee under a power of attorney with direct  responsibility
for the administration of this Agreement or any of the Basic Documents on behalf
of the Owner Trustee.

         "Trust Property" means the property and proceeds  conveyed  pursuant to
Section 2.1,  together with certain  monies paid on or after the Initial  Cutoff
Date, the Policies,  the Collection Account (including all Eligible  Investments
therein  and all  proceeds  therefrom),  the Lockbox  Account and certain  other
rights under this Agreement. Although the Seller [and its Affiliate] has pledged
the Spread Account to the Trustee and the Credit Enhancer pursuant to the Master
Spread Account  Agreement,  the Spread Account shall not under any circumstances
be  deemed  to be a part of or  otherwise  includable  in the Trust or the Trust
Property.

         "Trust Receipt" has the meaning assigned thereto by Section 3.5.

         "UCC" means the Uniform  Commercial  Code as in effect in the  relevant
jurisdiction on the date of the Agreement.


                                                      -25-



<PAGE>



         SECTION 1.2.  Other Definitional Provisions.

         (a) Capitalized terms used herein and not otherwise defined herein have
the meanings  assigned to them in the Indenture or, if not defined  therein,  in
the Trust Agreement.

         (b) All terms defined in this Agreement shall have the defined meanings
when used in any  instrument  governed  hereby and in any  certificate  or other
document made or delivered pursuant hereto unless otherwise defined therein.

         (c)  Accounting  terms used but not  defined or partly  defined in this
Agreement,  in any  instrument  governed  hereby or in any  certificate or other
document made or delivered  pursuant  hereto,  to the extent not defined,  shall
have the respective  meanings given to them under generally accepted  accounting
principles  as in effect on the date of this  Agreement or any such  instrument,
certificate or other document, as applicable. To the extent that the definitions
of accounting terms in this Agreement or in any such instrument,  certificate or
other document are inconsistent  with the meanings of such terms under generally
accepted accounting  principles,  the definitions contained in this Agreement or
in any such instrument, certificate or other document shall control.

         (d) The words  "hereof,"  "herein,"  "hereunder"  and words of  similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not to any particular provision of this Agreement.

         (e)  Section,   Schedule  and  Exhibit  references  contained  in  this
Agreement  are  references  to  Sections,  Schedules  and Exhibits in or to this
Agreement  unless  otherwise  specified;  and the term  "including"  shall  mean
"including without limitation."

         (f) The  definitions  contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the  masculine as well
as to the feminine and neuter genders of such terms.

         (g) Any agreement,  instrument or statute defined or referred to herein
or in any instrument or certificate  delivered in connection herewith means such
agreement,  instrument  or statute as the same may from time to time be amended,
modified or supplemented and includes (in the case of agreements or instruments)
references  to  all  attachments  and  instruments  associated  therewith;   all
references to a Person include its permitted successors and assigns.



                                                      -26-



<PAGE>



                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES

         SECTION 2.1. Conveyance of Initial Receivables. In consideration of the
Issuer's  delivery to or upon the order of the Seller on the Closing Date of the
net  proceeds  from the sale of the  Notes  and the  Certificates  and the other
amounts to be distributed from time to time to the Seller in accordance with the
terms of this Agreement, the Seller does hereby sell, transfer, assign, set over
and otherwise convey to the Issuer, without recourse (subject to the obligations
set forth herein):

                  (a) all right,  title and interest of the Seller in and to the
         Initial  Receivables  listed in Schedule A hereto and,  with respect to
         Initial  Receivables that are Rule of 78's Receivables,  all monies due
         or to become due  thereon  after the  Initial  Cutoff  Date  (including
         Scheduled  Payments  due  after  the  Initial  Cutoff  Date  (including
         principal prepayments relating to such Scheduled Payments) but received
         by the Seller or CPS on or before the Initial  Cutoff  Date) and,  with
         respect to Initial  Receivables  that are Simple Interest  Receivables,
         all monies  received  thereunder  after the Initial Cutoff Date and all
         Net  Liquidation   Proceeds  received  with  respect  to  such  Initial
         Receivables on or after the Initial Cutoff Date;

                  (b) all right,  title and interest of the Seller in and to the
         security  interests  in  the  Financed  Vehicles  granted  by  Obligors
         pursuant  to the  Receivables  and any other  interest of the Seller in
         such Financed Vehicles, including, without limitation, the certificates
         of title or,  with  respect to such  Financed  Vehicles in the State of
         Michigan, all other evidence of ownership with respect to such Financed
         Vehicles;

                  (c) all right,  title and interest of the Seller in and to any
         proceeds  from claims on any  physical  damage,  credit life and credit
         accident and health insurance policies or certificates  relating to the
         Financed Vehicles or the Obligors;

                  (d) all right,  title and interest of the Seller in and to the
         Purchase Agreements,  including a direct right to cause CPS to purchase
         Initial Receivables from the Trust under certain circumstances;

                  (e) all  right,  title and  interest  of the  Seller in and to
         refunds for the costs of extended  service  contracts  with  respect to
         Financed  Vehicles  Securing Initial  Receivables,  refunds of unearned
         premiums with respect to credit life and

                                                      -27-



<PAGE>



         credit accident and health insurance policies or certificates  covering
         an Obligor or Financed  Vehicle or his or her obligations  with respect
         to a  Financed  Vehicle  and any  recourse  to  Dealers  for any of the
         foregoing;

                  (f) the Receivable File related to each Initial Receivable;

                  (g) all  amounts  and  property  from  time to time held in or
         credited to the Collection Account or the Lockbox Account; and

                  (h)  the proceeds of any and all of the foregoing.

         It is the  intention  of the Seller that the  transfer  and  assignment
contemplated  by this Agreement  shall  constitute a sale of the Receivables and
other Trust Property from the Seller to the Issuer and the  beneficial  interest
in and title to the  Receivables  and the other Trust Property shall not be part
of the Seller's estate in the event of the filing of a bankruptcy petition by or
against the Seller under any bankruptcy law. In the event that,  notwithstanding
the intent of the Seller,  the transfer and  assignment  contemplated  hereby is
held not to be a sale,  this  Agreement  shall  constitute a grant of a security
interest in the property  referred to in this Section 2.1 for the benefit of the
Securityholders and the Credit Enhancer.

         SECTION 2.2.  Conveyance of Subsequent Receivables.

         (a) Subject to the  conditions  set forth in  paragraph  (b) below,  in
consideration of the Issuer's delivery on each related Subsequent  Transfer Date
to or upon the order of the Seller of the amount described in Section 5.10(a) to
be delivered to the Seller, the Seller does hereby sell,  transfer,  assign, set
over and  otherwise  convey  to the  Issuer  without  recourse  (subject  to the
obligations  set forth herein),  all right,  title and interest of the Seller in
and to:

                  (i) all right,  title and interest of the Seller in and to the
         Subsequent  Receivables  listed in Schedule A to the related Subsequent
         Transfer Agreement and, with respect to Subsequent Receivables that are
         Rule of 78's Receivables, all monies due or to become due thereon after
         the related  Subsequent Cutoff Date (including  Scheduled  Payments due
         after  the  related   Subsequent   Cutoff  Date  (including   principal
         prepayments  relating to such  Scheduled  Payments) but received by the
         Seller or CPS on or before the  related  Subsequent  Cutoff  Date) and,
         with  respect  to  Subsequent  Receivables  that  are  Simple  Interest
         Receivables,   all  monies  received   thereunder   after  the  related
         Subsequent  Cutoff Date and all  Liquidation  Proceeds  and  Recoveries
         received with

                                                      -28-



<PAGE>



         respect  to  such  Subsequent  Receivables  on  or  after  the  related
         Subsequent Cutoff Date;

                  (ii) all right, title and interest of the Seller in and to the
         security  interests  in  the  Financed  Vehicles  granted  by  Obligors
         pursuant to the  Subsequent  Receivables  and any other interest of the
         Seller in such Financed Vehicles,  including,  without limitation,  the
         certificates of title or, with respect to such Financed Vehicles in the
         State of Michigan, all other evidence of ownership with respect to such
         Financed Vehicles;

                  (iii) all right,  title and  interest  of the Seller in and to
         any proceeds from claims on any physical damage, credit life and credit
         accident and health insurance policies or certificates  relating to the
         Financed Vehicles or the Obligors;

                  (iv) all right, title and interest of the Seller in and to the
         Subsequent Purchase  Agreements,  including a direct right to cause CPS
         to purchase Receivables from the Trust under certain circumstances;

                  (v) all  right,  title and  interest  of the  Seller in and to
         refunds for the costs of extended  service  contracts  with  respect to
         Financed Vehicles securing Subsequent Receivables,  refunds of unearned
         premiums  with  respect to credit life and credit  accident  and health
         insurance  policies  or  certificates  covering  an Obligor or Financed
         Vehicle or his or her  obligations  with respect to a Financed  Vehicle
         and any recourse to Dealers for any of the foregoing;

                  (vi)  the Receivable File related to each Subsequent
         Receivable;

                  (vii) all  amounts and  property  from time to time held in or
         credited  to  the  Collection  Account,  the  Lockbox  Account  or  the
         Certificate Account; and

                  (viii)  the proceeds of any and all of the foregoing.

         (b) The Seller shall transfer to the Issuer the Subsequent  Receivables
and the other  property and rights  related  thereto  described in paragraph (a)
above only upon the satisfaction of each of the following conditions on or prior
to the related Subsequent Transfer Date:

                  (i) the Seller  shall have  provided  the  Trustee,  the Owner
         Trustee,  the Credit  Enhancer and the Rating Agencies with an Addition
         Notice not later than five days prior to

                                                      -29-



<PAGE>



         such  Subsequent  Transfer Date and shall have provided any information
         reasonably  requested  by any  of the  foregoing  with  respect  to the
         Subsequent Receivables;

                  (ii) the Seller shall have  delivered to the Owner Trustee and
         the Trustee a duly executed  Subsequent  Transfer Agreement which shall
         include supplements to Schedule A, listing the Subsequent Receivables;

                  (iii) the Seller shall,  to the extent required by Section 4.2
         of  this  Agreement,  have  deposited  in the  Collection  Account  all
         collections in respect of the Subsequent Receivables;

                  (iv) as of each Subsequent Transfer Date, (A) the Seller shall
         not be  insolvent  and shall not  become  insolvent  as a result of the
         transfer of Subsequent  Receivables on such  Subsequent  Transfer Date,
         (B) the Seller shall not intend to incur or believe that it shall incur
         debts that would be beyond its ability to pay as such debts mature, (C)
         such  transfer  shall not have been made with actual  intent to hinder,
         delay or defraud any Person and (D) the assets of the Seller  shall not
         constitute  unreasonably  small  capital to carry out its  business  as
         conducted;

                  (v)  the Funding Period shall not have terminated;

                  (vi)  after  giving  effect  to  any  transfer  of  Subsequent
         Receivables on a Subsequent Transfer Date, the Receivables  transferred
         to the Trust pursuant  hereto shall meet the following  criteria (based
         on the characteristics of the Initial Receivables on the Initial Cutoff
         Date and the Subsequent  Receivables on the related  Subsequent  Cutoff
         Dates): [ ];

                  (vii) each of the  representations  and warranties made by the
         Seller   pursuant  to  Section  3.1  with  respect  to  the  Subsequent
         Receivables to be transferred on such Subsequent Transfer Date shall be
         true and correct as of the related  Subsequent  Transfer  Date, and the
         Seller  shall have  performed  all  obligations  to be  performed by it
         hereunder on or prior to such Subsequent Transfer Date;

                  (viii) the Seller  shall,  at its own expense,  on or prior to
         the  Subsequent  Transfer Date indicate in its computer  files that the
         Subsequent  Receivables identified in the Subsequent Transfer Agreement
         have been sold to the Trust pursuant to this Agreement;

                  (ix) the  Seller  shall  have  taken any  action  required  to
         maintain the first priority perfected ownership interest

                                                      -30-



<PAGE>



         of the Trust in the Owner Trust Estate and the first priority perfected
         security interest of the Trustee in the Collateral;

                  (x) no selection  procedures  adverse to the  interests of the
         Securityholders  or the Credit  Enhancer  shall have been  utilized  in
         selecting the Subsequent Receivables;

                  (xi) the addition of any such Subsequent Receivables shall not
         result  in a  material  adverse  tax  consequence  to the  Trust or the
         Securityholders;

                  (xii)  the  Seller  shall  have  delivered  (A) to the  Rating
         Agencies and the Credit  Enhancer an opinion of Counsel with respect to
         the transfer of such Subsequent  Receivables  substantially in the form
         of the  Opinion of Counsel  delivered  to the Rating  Agencies  and the
         Credit  Enhancer on the Closing Date and (B) to the Trustee the opinion
         of Counsel required by Section 13.2(i)(1);

                  (xiii) each Rating Agency shall have confirmed that the rating
         on the  Notes  shall not be  withdrawn  or  reduced  as a result of the
         transfer of such Subsequent Receivables to the Trust;

                  (xiv)  the  Credit  Enhancer  (so long as no  Credit  Enhancer
         Default  shall have  occurred and be  continuing),  in its absolute and
         sole  discretion,  shall have approved the transfer of such  Subsequent
         Receivables  to the  Trust  and the  Credit  Enhancer  shall  have been
         reimbursed for any fees and expenses incurred by the Credit Enhancer in
         connection with the granting of such approval;

                  (xv) the Seller shall  simultaneously  transfer the Subsequent
         Spread  Account  Deposit to the  Collateral  Agent with  respect to the
         Subsequent  Receivables  transferred on such Subsequent  Transfer Date;
         and

                  (xvi) the Seller shall have  delivered to the Credit  Enhancer
         and the Trustee an Officers' Certificate confirming the satisfaction of
         each condition precedent specified in this paragraph (b).

         The Seller covenants that in the event any of the foregoing  conditions
precedent are not  satisfied  with respect to any  Subsequent  Receivable on the
date required as specified above,  the Seller will  immediately  repurchase such
Subsequent  Receivable  from the Trust,  at a price equal to the Purchase Amount
thereof, in the manner specified in Section 4.7.


                                                      -31-



<PAGE>



         SECTION 2.3.  Further Encumbrance of Trust Property.

         (a)  Immediately  upon the conveyance to the Trust by the Seller of any
item of the Trust Property pursuant to Section 2.1 or 2.2, all right,  title and
interest of the Seller in and to such item of Trust  Property  shall  terminate,
and all such right,  title and interest  shall vest in the Trust,  in accordance
with the  Trust  Agreement  and  Sections  3802 and 3805 of the  Business  Trust
Statute (as defined in the Trust Agreement).

         (b)  Immediately  upon the vesting of the Trust  Property in the Trust,
the Trust shall have the sole right to pledge or otherwise encumber,  such Trust
Property.  Pursuant to the Indenture,  the Trust shall grant a security interest
in the Trust  Property to secure the  repayment of the Notes.  The  Certificates
shall represent  beneficial  ownership interests in the Trust Property,  and the
Certificateholders  shall be  entitled  to receive  distributions  with  respect
thereto as set forth herein.

         (c)  Following  the  payment in full of the Notes and the  release  and
discharge of the Indenture, all covenants of the Issuer under Article III of the
Indenture shall, until payment in full of the Certificates,  remain as covenants
of the Issuer  for the  benefit of the  Certificateholders,  enforceable  by the
Certificateholders  to the same extent as such covenants were enforceable by the
Noteholders  prior to the discharge of the Indenture.  Any rights of the Trustee
under Article III of the  Indenture,  following the discharge of the  Indenture,
shall vest in the Certificateholders.

         (d)  The  Trustee  shall,  at  such  time as  there  are no  Securities
outstanding  and all sums due to the Trustee  pursuant to the Indenture and this
Agreement,  have been paid,  release any remaining portion of the Trust Property
to the Certificateholders.


                                   ARTICLE III

                                 THE RECEIVABLES

         SECTION 3.1. Representations and Warranties of Seller. The Seller makes
the following representations and warranties as to the Receivables to the Credit
Enhancer,  the Issuer and to the Trustee on which the Issuer relies in acquiring
the Receivables and on which the Credit Enhancer relies in issuing the Policies.
Such  representations  and warranties  speak as of the execution and delivery of
this  Agreement  and  as of  the  Closing  Date,  in the  case  of  the  Initial
Receivables,  and as of the related  Subsequent  Transfer  Date,  in case of the
Subsequent  Receivables,  but shall survive the sale, transfer and assignment of
the Receivables to

                                                      -32-



<PAGE>



the Issuer and the pledge thereof to the Trustee pursuant to the Indenture.

                  (i)  Characteristics  of Receivables.  (A) Each Receivable (1)
         has been originated in the United States of America by a Dealer for the
         retail  sale of a  Financed  Vehicle  in the  ordinary  course  of such
         Dealer's business,  has been fully and properly executed by the parties
         thereto and has been  purchased  by CPS (or,  with respect to the Samco
         Receivables, Samco) in connection with the sale of Financed Vehicles by
         the Dealers, (2) has created a valid, subsisting, and enforceable first
         priority  perfected security interest in favor of CPS (or, with respect
         to the  Samco  Receivables,  Samco)  in  the  Financed  Vehicle,  which
         security  interest  has been  assigned by CPS (or,  with respect to the
         Samco  Receivables,  Samco) to the Seller,  which in turn has  assigned
         such  security  interest to the  Trustee,  (3) contains  customary  and
         enforceable  provisions such that the rights and remedies of the holder
         or assignee  thereof  shall be  adequate  for  realization  against the
         collateral  of the  benefits of the  security,  (4)  provides for level
         monthly  payments  that fully  amortize  the Amount  Financed  over the
         original term (except for the last payment, which may be different from
         the level  payment) and yield interest at the Annual  Percentage  Rate,
         (5) has an Annual  Percentage Rate of not less than [ ]%, (6) that is a
         Rule of 78's  Receivable  provides for, in the event that such contract
         is prepaid,  a  prepayment  that fully pays the  Principal  Balance and
         includes a full month's  interest,  in the month of prepayment,  at the
         Annual  Percentage  Rate, (7) is a Rule of 78's  Receivable or a Simple
         Interest Receivable, and (8) was originated by a Dealer and was sold by
         the Dealer without any fraud or  misrepresentation  on the part of such
         Dealer.

                  (B)  Approximately [ ]% of the aggregate  Principal Balance of
         the  Receivables,  constituting [ ]% of the number of contracts,  as of
         the  Cutoff  Date,  represents  financing  of used  automobiles,  light
         trucks,  vans or minivans;  the remainder of the Receivables  represent
         financing  of  new  automobiles,   light  trucks,   vans  or  minivans;
         approximately  [  ]%  of  the  aggregate   Principal   Balance  of  the
         Receivables  as of the  Cutoff  Date  were  originated  in the State of
         California;  approximately [ ]% of the aggregate  Principal  Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         alpha program; approximately [ ]% of the aggregate Principal Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         delta program; approximately [ ]% of the aggregate Principal Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         first time buyer program; approximately [ ]% of the

                                                      -33-



<PAGE>



         aggregate  Principal  Balance of the Receivables  were originated under
         the CPS standard program; the remaining [ ]% of the aggregate Principal
         Balance of the  Receivables  as of the Cutoff Date were acquired by CPS
         from  unaffiliated  parties;   approximately  [  ]%  of  the  aggregate
         Principal  Balance  of  the  Receivables  are  Samco  Receivables;   no
         Receivable  shall have a payment  that is more than [ ] days overdue as
         of the Cutoff  Date;  [ ]% of the  aggregate  Principal  Balance of the
         Receivables  are  Rule of 78's  Receivables  and [ ]% of the  aggregate
         Principal  Balance of the Receivables are Simple Interest  Receivables;
         each Receivable shall have a final scheduled  payment due no later than
         [ ]; each  Receivable  has an original term to maturity of at least [ ]
         months and not more than [ ] months and a remaining term to maturity of
         not  less  than [ ]  months  nor  greater  than [ ]  months;  and  each
         Receivable was originated on or before the Cutoff Date.

                  (ii) Schedule of Receivables.  The information with respect to
         the  Receivables  set forth in Schedule A to this Agreement is true and
         correct in all  material  respects  as of the close of  business on the
         Cutoff Date, and no selection procedures adverse to the Securityholders
         have been utilized in selecting the Receivables.

                  (iii)  Compliance with Law. Each  Receivable,  the sale of the
         Financed Vehicle and the sale of any physical  damage,  credit life and
         credit accident and health insurance and any extended service contracts
         complied at the time the related  Receivable was originated or made and
         at the execution of this  Agreement  complies in all material  respects
         with all requirements of applicable Federal, State, and local laws, and
         regulations thereunder including,  without limitation,  usury laws, the
         Federal  Truth-in-Lending  Act, the Equal Credit  Opportunity  Act, the
         Fair Credit Reporting Act, the Fair Debt Collection  Practices Act, the
         Federal  Trade  Commission  Act, the  Magnuson-Moss  Warranty  Act, the
         Federal Reserve Board's Regulations B and Z, the Soldiers' and Sailors'
         Civil  Relief  Act  of  1940,  the  Texas  Consumer  Credit  Code,  the
         California  Automobile  Sales Finance Act and State  adaptations of the
         National  Consumer Act and of the Uniform  Consumer  Credit  Code,  and
         other consumer credit laws and equal credit  opportunity and disclosure
         laws.

                  (iv) No Government  Obligor.  None of the  Receivables are due
         from the  United  States of  America  or any State or from any  agency,
         department,  or  instrumentality of the United States of America or any
         State.

                  (v)  Security  Interest  in  Financed   Vehicle.   Immediately
         subsequent to the sale, assignment and transfer thereof to

                                                      -34-



<PAGE>



         the Trust,  each  Receivable  shall be  secured by a validly  perfected
         first priority  security  interest in the Financed  Vehicle in favor of
         the Trust as secured party, and such security  interest is prior to all
         other liens upon and security  interests in such Financed Vehicle which
         now exist or may hereafter arise or be created (except, as to priority,
         for any tax liens or mechanics' liens which may arise after the Closing
         Date).

                  (vi)  Receivables in Force.  No Receivable has been satisfied,
         subordinated or rescinded,  nor has any Financed  Vehicle been released
         from the lien granted by the related Receivable in whole or in part.

                  (vii) No Waiver. No provision of a Receivable has been waived.

                  (viii) No Amendments.  No Receivable has been amended,  except
         as such  Receivable  may have been  amended to grant  extensions  which
         shall not have  numbered  more than (a) one  extension  of one calendar
         month  in  any  calendar  year  or (b)  three  such  extensions  in the
         aggregate.

                  (ix) No Defenses. No right of rescission, setoff, counterclaim
         or defense  exists or has been asserted or  threatened  with respect to
         any  Receivable.  The  operation of the terms of any  Receivable or the
         exercise  of any  right  thereunder  will not  render  such  Receivable
         unenforceable  in whole  or in part or  subject  to any  such  right of
         rescission, setoff, counterclaim, or defense.

                  (x) No  Liens.  As of the  Cutoff  Date  there are no liens or
         claims  existing or which have been filed for work,  labor,  storage or
         materials  relating to a Financed Vehicle that shall be liens prior to,
         or equal or  coordinate  with,  the  security  interest in the Financed
         Vehicle granted by the Receivable.

                  (xi)   No   Default;   Repossession.    Except   for   payment
         delinquencies  continuing  for a period of not more than thirty days as
         of the Cutoff Date, no default,  breach,  violation or event permitting
         acceleration  under the terms of any  Receivable  has occurred;  and no
         continuing  condition  that  with  notice  or the  lapse of time  would
         constitute   a  default,   breach,   violation   or  event   permitting
         acceleration  under the terms of any  Receivable  has  arisen;  and the
         Seller shall not waive and has not waived any of the foregoing;  and no
         Financed Vehicle shall have been repossessed as of the Cutoff Date.


                                                      -35-



<PAGE>



                  (xii)   Insurance;   Other.  (A)  Each  Obligor  has  obtained
         insurance  covering  the  Financed  Vehicle as of the  execution of the
         Receivable  insuring  against  loss  and  damage  due to  fire,  theft,
         transportation,   collision  and  other  risks  generally   covered  by
         comprehensive and collision coverage,  and each Receivable requires the
         Obligor to obtain and  maintain  such  insurance  naming CPS (or,  with
         respect to the Samco Receivables, Samco) and its successors and assigns
         as an additional insured, (B) each Receivable that finances the cost of
         premiums for credit life and credit  accident  and health  insurance is
         covered by an insurance  policy or certificate of insurance  naming CPS
         (or with  respect  to the Samco  Receivables,  Samco)  as  policyholder
         (creditor)   under  each  such  insurance  policy  and  certificate  of
         insurance  and (C) as to each  Receivable  that finances the cost of an
         extended  service  contract,  the  respective  Financed  Vehicle  which
         secures the Receivable is covered by an extended service contract.

                  (xiii)  Title.  It is the  intention  of the  Seller  that the
         transfer and assignment  herein  contemplated  constitute a sale of the
         Receivables  from the  Seller  to the  Trust  and  that the  beneficial
         interest in and title to such  Receivables  not be part of the Seller's
         estate  in the  event of the  filing  of a  bankruptcy  petition  by or
         against the Seller under any  bankruptcy  law. No  Receivable  has been
         sold,  transferred,  assigned,  or  pledged by the Seller to any Person
         other than the Trust.  Immediately prior to the transfer and assignment
         herein  contemplated,  the Seller had good and marketable title to each
         Receivable and was the sole owner thereof, free and clear of all liens,
         claims,  encumbrances,  security interests,  and rights of others, and,
         immediately upon the transfer thereof, the Trust for the benefit of the
         Securityholders  and the Credit Enhancer shall have good and marketable
         title to each such Receivable and will be the sole owner thereof,  free
         and clear of all liens, encumbrances, security interests, and rights of
         others, and the transfer has been perfected under the UCC.

                  (xiv) Lawful Assignment. No Receivable has been originated in,
         or is subject to the laws of, any  jurisdiction  under  which the sale,
         transfer,  and  assignment of such  Receivable  under this Agreement or
         pursuant to transfers of the  Securities  shall be unlawful,  void,  or
         voidable.  The  Seller  has not  entered  into any  agreement  with any
         account debtor that  prohibits,  restricts or conditions the assignment
         of any portion of the Receivables.

                  (xv)  All  Filings  Made.  All  filings  (including,   without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Trust a first priority perfected

                                                      -36-



<PAGE>



         ownership  interest in the Receivables and the proceeds thereof and the
         other Conveyed Property have been made, taken or performed.

                  (xvi) Receivable File; One Original.  CPS has delivered to the
         Trustee a complete  Receivable  File with  respect to each  Receivable.
         There is only one original executed copy of each Receivable.

                  (xvii) Chattel Paper.  Each  Receivable  constitutes  "chattel
         paper" under the UCC.

                  (xviii) Title Documents.  (A) If the Receivable was originated
         in a State  in which  notation  of a  security  interest  on the  title
         document of the related  Financed  Vehicle is required or  permitted to
         perfect  such  security  interest,  the title  document  of the related
         Financed Vehicle for such Receivable  shows, or if a new or replacement
         title  document  is being  applied  for with  respect to such  Financed
         Vehicle the title document (or, with respect to Receivables  originated
         in the State of Michigan,  all other evidence of ownership with respect
         to such  Financed  Vehicle)  will be received  within 180 days and will
         show, CPS (or, with respect to the Samco  Receivables,  Samco) named as
         the original  secured party under the related  Receivable as the holder
         of a first priority security interest in such Financed Vehicle, and (B)
         if the  Receivable  was  originated in a State in which the filing of a
         financing  statement  under the UCC is  required  to perfect a security
         interest in motor  vehicles,  such filings or recordings have been duly
         made and show CPS (or,  with respect to the Samco  Receivables,  Samco)
         named as the original secured party under the related  Receivable,  and
         in either case, the Trust has the same rights as such secured party has
         or would  have (if such  secured  party  were  still  the  owner of the
         Receivable)  against all parties  claiming an interest in such Financed
         Vehicle.  With respect to each  Receivable for which the title document
         of the  related  Financed  Vehicle has not yet been  returned  from the
         Registrar of Titles, CPS has received written evidence from the related
         Dealer that such title  document  showing CPS (or,  with respect to the
         Samco Receivables, Samco) as first lienholder has been applied for.

                  (xix) Valid and Binding Obligation of Obligor. Each Receivable
         is the legal,  valid and binding  obligation of the Obligor  thereunder
         and is  enforceable in accordance  with its terms,  except only as such
         enforcement  may be limited by  bankruptcy,  insolvency or similar laws
         affecting the  enforcement  of  creditors'  rights  generally,  and all
         parties to such contract had full legal capacity to execute and

                                                      -37-



<PAGE>



         deliver such contract and all other  documents  related  thereto and to
         grant the security interest purported to be granted thereby.

                  (xx)  Tax  Liens.  As of the  Cutoff  Date,  there  is no lien
         against the related Financed Vehicle for delinquent taxes.

                  (xxi)  Characteristics  of  Obligors.  As of the  date of each
         Obligor's  application  for the loan from which the related  Receivable
         arises,  such  Obligor  (a) did not have any  material  past due credit
         obligations  or any  personal  or real  property  repossessed  or wages
         garnished within one year prior to the date of such application, unless
         such amounts have been repaid or discharged through bankruptcy, (b) was
         not the subject of any Federal,  State or other bankruptcy,  insolvency
         or similar  proceeding  pending on the date of application  that is not
         discharged,  (c) had not been the  subject  of more  than one  Federal,
         State or other bankruptcy,  insolvency or similar  proceeding,  and (d)
         was domiciled in the United States.

                  (xxii)  Origination  Date.  Each Receivable has an origination
         date on or after [ ].

                  (xxiii)  Maturity  of  Receivables.  Each  Receivable  has  an
         original term to maturity of not less than [ ] months and not more than
         [ ] months;  the  weighted  average  original  term to  maturity of the
         Receivables  is [ ] months as of the Cutoff Date; the remaining term to
         maturity  of each  Receivable  was [ ] months or less as of the  Cutoff
         Date;  the  weighted   average   remaining  term  to  maturity  of  the
         Receivables was [ ] months as of the Cutoff Date.

                  (xxiv)  Scheduled  Payments.  Each  Receivable had an original
         principal  balance  of not  less  than $[ ] nor  more  than $[ ] had an
         outstanding principal balance as of the Cutoff Date of not less than $[
         ] nor more than $[ ] and has a first Scheduled  Payment due on or prior
         to [ ].

                  (xxv) Origination of Receivables. Based on the billing address
         of the  Obligors  and the  Principal  Balances  as of the Cutoff  Date,
         approximately  [  ]%  of  the  aggregate   Principal   Balance  of  the
         Receivables  represents Receivables that were originated in California,
         approximately  [  ]%  of  the  aggregate   Principal   Balance  of  the
         Receivables    represents   Receivables   that   were   originated   in
         Pennsylvania,  approximately [ ]% of the aggregate Principal Balance of
         the Receivables  represents  Receivables that were originated in Texas,
         approximately [ ]% of the

                                                      -38-



<PAGE>



         aggregate Principal Balance of the Receivables  represents  Receivables
         that  were  originated  in  New  York  and  the  remaining  [ ]% of the
         aggregate Principal Balance of the Receivables  represents  Receivables
         that were originated in other States.

                  (xxvi) Post-Office Box. On or prior to the next billing period
         after the Cutoff Date,  CPS will notify each  Obligor to make  payments
         with  respect  to its  respective  Receivables  after the  Cutoff  Date
         directly to the Post-  Office Box, and will provide each Obligor with a
         monthly  statement  in order to enable such  Obligors to make  payments
         directly to the Post-Office Box.

                  (xxvii)  Location of Receivable  Files. A complete  Receivable
         File with respect to each  Receivable  has been or prior to the Closing
         Date  will be  delivered  to the  Trustee  at the  location  listed  in
         Schedule B.

                  (xxviii)   Casualty.   No  Financed  Vehicle  has  suffered  a
         Casualty.

                  (xxix) Principal Balance/Number of Contracts. As of the Cutoff
         Date, the total aggregate  principal  balance of the Receivables was $[
         ]. The Receivables are evidenced by [ ] Contracts.

                  (xxx) Full Amount Advanced. The full amount of each Receivable
         has been advanced to each Obligor,  and there are no  requirements  for
         future advances thereunder.  The Obligor with respect to the Receivable
         does not have any option under the Receivable to borrow from any person
         additional funds secured by the Financed Vehicle.

         SECTION 3.2.  Repurchase upon Breach.

         (a) The Seller, the Servicer,  the Credit Enhancer,  the Trustee or the
Owner  Trustee,  as the case may be,  shall  inform  the other  parties  to this
Agreement promptly, in writing, upon the discovery of any breach of the Seller's
representations  and warranties  made pursuant to Section 3.1 (without regard to
any limitations therein as to the Seller's  knowledge).  Unless the breach shall
have been cured by the last day of the second  Collection  Period  following the
discovery  thereof  by the  Trustee  or the  Credit  Enhancer  or receipt by the
Trustee,  the Owner Trustee and the Credit Enhancer of notice from the Seller or
the  Servicer  of such  breach,  CPS shall  repurchase  any  Receivable  if such
Receivable is materially and adversely affected by the breach as of the last day
of such second Collection Period (or, at CPS's option, the last day of the first
Collection Period following the discovery) and, in the event that the breach

                                                      -39-



<PAGE>



relates to a  characteristic  of the  Receivables in the  aggregate,  and if the
interests of the Trust, the Noteholders or the Certificateholders are materially
and adversely  affected by such breach,  unless the breach shall have been cured
by the last day of such  second  Collection  Period,  CPS  shall  purchase  such
aggregate  Principal  Balance of Receivables,  such that following such purchase
such  representation  shall be true and correct with respect to the remainder of
the  Receivables  in the  aggregate.  In  consideration  of the  purchase of the
Receivable,  CPS shall remit the  Purchase  Amount,  in the manner  specified in
Section 5.6. For purposes of this Section,  the Purchase  Amount of a Receivable
which is not consistent  with the warranty  pursuant to Section  3.1(i)(A)(4) or
(A)(5) shall include such additional amount as shall be necessary to provide the
full amount of interest as contemplated  therein. The sole remedy of the Issuer,
the  Owner   Trustee,   the  Trustee,   the  Trustee,   the   Noteholders,   the
Certificateholders   or  the  Credit  Enhancer  with  respect  to  a  breach  of
representations and warranties pursuant to Section 3.1 shall be to enforce CPS's
obligation to purchase such Receivables  pursuant to the CPS Purchase Agreement;
provided,  however,  that CPS shall indemnify the Trustee, the Standby Servicer,
the  Collateral  Agent,  the  Trustee,  the Credit  Enhancer,  the Trust and the
Securityholders  against  all  costs,  expenses,  losses,  damages,  claims  and
liabilities,  including  reasonable  fees and expenses of counsel,  which may be
asserted  against or incurred  by any of them as a result of third party  claims
arising out of the events or facts giving rise to such  breach.  Upon receipt of
the Purchase  Amount and written  instructions  from the  Servicer,  the Trustee
shall  release to CPS or its  designee  the related  Receivables  File and shall
execute and  deliver  all  reasonable  instruments  of  transfer or  assignment,
without recourse, as are prepared by the Seller and delivered to the Trustee and
necessary  to vest in CPS or such  designee  title to the  Receivable.  If it is
determined that consummation of the transactions  contemplated by this Agreement
and the other transaction documents referenced in this Agreement,  the servicing
and operation of the Trust pursuant to this Agreement and such other  documents,
or the ownership of a [Note or Certificate] by a Holder  constitutes a violation
of the prohibited  transaction rules of the Employee  Retirement Income Security
Act of 1974,  as amended  ("ERISA"),  or the Internal  Revenue Code of 1986,  as
amended (the "Code") or any successor statutes of similar impact,  together with
the regulations  thereunder,  to which no statutory  exception or administrative
exemption  applies,  such  violation  shall  not be  treated  as a breach of the
Seller's  representations  and  warranties  made  pursuant to Section 2.6 if not
otherwise such a breach.

         (b) Pursuant to Section 2.1 of this  Agreement,  the Seller conveyed to
the Trust all of the  Seller's  right,  title and  interest  in its  rights  and
benefits,  but none of its obligations or burdens, under the Purchase Agreements
including the Seller's

                                                      -40-



<PAGE>



rights  under  the   Purchase   Agreements   and  the   delivery   requirements,
representations  and  warranties  and the cure or repurchase  obligations of CPS
thereunder.  The Seller  hereby  represents  and warrants to the Trust that such
assignment  is valid,  enforceable  and effective to permit the Trust to enforce
such obligations of CPS under the Purchase Agreements.

         SECTION 3.3.  Custody of Receivables Files.

         (a) In  connection  with  the  sale,  transfer  and  assignment  of the
Receivables  and the  other  Conveyed  Property  to the Trust  pursuant  to this
Agreement  the Trustee  shall act as  custodian  of the  following  documents or
instruments  in its  possession  which shall be  delivered  to the Trustee on or
before the Closing Date (with respect to each Receivable):

                  (i) The fully executed  original of the  Receivable  (together
         with  any  agreements  modifying  the  Receivable,   including  without
         limitation any extension agreements);

                  (ii) The original certificate of title in the name of CPS (or,
         with respect to the Samco  Receivables,  Samco) or such  documents that
         CPS shall keep on file,  in accordance  with its customary  procedures,
         evidencing the security  interest of CPS (or, with respect to the Samco
         Receivables,  Samco) in the Financed Vehicle or, if not yet received, a
         copy of the application  therefor  showing CPS (or, with respect to the
         Samco Receivables, Samco) as secured party.

         (b) Upon payment in full of any  Receivable,  the Servicer  will notify
the  Trustee  pursuant to a  certificate  of an officer of the  Servicer  (which
certificate shall include a statement to the effect that all amounts received in
connection  with  such  payments  which  are  required  to be  deposited  in the
Collection  Account  pursuant to Section 4.1 have been so  deposited)  and shall
request delivery of the Receivable and Receivable File to the Servicer.

         SECTION 3.4.  Acceptance  of Receivable  Files by Trustee.  The Trustee
acknowledges  receipt  of  files  which  the  Seller  has  represented  are  the
Receivable  Files.  The  Trustee  has  reviewed  the  Receivable  Files  and has
determined  that it has  received  a file  for  each  Receivable  identified  in
Schedule  A to this  Agreement.  The  Trustee  declares  that it holds  and will
continue  to hold such files and any  amendments,  replacements  or  supplements
thereto and all other  Trust  Assets as Trustee in trust for the use and benefit
of all present  and future  Securityholders.  The Trustee  agrees to review each
file  delivered to it no later than 45 days after the Closing Date or applicable
Subsequent  Transfer Date to determine whether such Receivable Files contain the
documents referred to in

                                                      -41-



<PAGE>



Section  3.3(i) and (ii).  If the  Trustee  has found or finds that a file for a
Receivable has not been received, or that a file is unrelated to the Receivables
identified in Schedule A to this Agreement or that any of the documents referred
to in Section 3.3(i) or (ii) are not contained in a Receivable File, the Trustee
shall inform CPS, the Seller,  [the Owner Trustee],  the [Trustee],  the Standby
Servicer and the Credit Enhancer promptly, in writing, of the failure to receive
a file  with  respect  to  such  Receivable  (or of  the  failure  of any of the
aforementioned  documents to be included in the Receivable File) or shall return
to CPS as the Seller's designee any file unrelated to a Receivable identified in
Schedule A to this Agreement (it being understood that the Trustee's  obligation
to review the contents of any  Receivable  File shall be limited as set forth in
the preceding sentence). Unless such defect with respect to such Receivable File
shall have been cured by the last day of the second  Collection Period following
discovery thereof by the Trustee, CPS shall repurchase any such Receivable as of
such last day. In  consideration  of the purchase of the  Receivable,  CPS shall
remit the  Purchase  Amount,  in the manner  specified  in Section 5.6. The sole
remedy of the  Trustee,  the Trust,  or the  Securityholders  with  respect to a
breach  pursuant to this  Section  3.4 shall be to require  CPS to purchase  the
applicable  Receivables  pursuant  to this  Section  3.4.  Upon  receipt  of the
Purchase Amount and written  instructions  from the Servicer,  the Trustee shall
release to CPS or its designee the related Receivable File and shall execute and
deliver all reasonable instruments of transfer or assignment,  without recourse,
as are prepared by CPS and delivered to the Trustee and are necessary to vest in
CPS or such designee title to the  Receivable.  The Trustee shall make a list of
Receivables  for  which an  application  for a  certificate  of title but not an
original certificate of title or, with respect to Receivables  originated in the
State of Michigan,  a "Form RD108" stamped by the Department of Motor  Vehicles,
is  included  in the  Receivable  File  as of the  date  of  its  review  of the
Receivable  Files and  deliver a copy of such  list to the  Servicer,  the Owner
Trustee and the Credit  Enhancer.  On the date which is 180 days  following  the
Closing Date (or applicable  Subsequent  Transfer  Date) or the next  succeeding
Business  Day,  the  Trustee  shall  inform  CPS and the other  parties  to this
Agreement  and the  Credit  Enhancer  of any  Receivable  for which the  related
Receivable  File on such date does not include an original  certificate of title
or, with respect to Financed  Vehicles in the State of  Michigan,  for which the
related  Receivable File on such date does not include a "Form RD108" stamped by
the Department of Motor Vehicles,  and CPS shall  repurchase any such Receivable
as of the last day of the current Collection Period.

         SECTION 3.5. Access to Receivable  Files.  The Trustee shall permit the
Servicer, any Securityholder and the Credit Enhancer

                                                      -42-



<PAGE>



access to the  Receivable  Files at all  reasonable  times during the  Trustee's
normal business hours;  provided,  however,  that the Trustee shall provide such
access  to any  Securityholder  only (i) in such  cases  where  the  Trustee  is
required  by  applicable  statutes or  regulations  (whether  applicable  to the
Trustee,  the Servicer or to such  Securityholder) to permit such Securityholder
to review the Receivable  Files or (ii) if a Credit Enhancer  Default shall have
occurred and be continuing.  In addition,  the Trustee shall provide such access
to any  Securityholder  at all  reasonable  times  during the  Trustee's  normal
business hours if an Event of Default shall have occurred and be continuing.  In
each case, such access shall be afforded without charge but only upon reasonable
request. Each Securityholder shall be deemed to have agreed by its acceptance of
a Note or  Certificate  to use its  best  efforts  to  hold  in  confidence  all
Confidential  Information  in  accordance  with its then  customary  procedures;
provided that nothing herein shall prevent any  Securityholder  from  delivering
copies  of  any  financial   statements  and  other  documents  whether  or  not
constituting Confidential Information, and disclosing other information, whether
or not  Confidential  Information,  to (i) its directors,  officers,  employees,
agents and professional consultants,  (ii) any other institutional investor that
holds  Notes or  Certificates,  (iii)  any  prospective  institutional  investor
transferee in connection with the contemplated transfer of a Note or Certificate
or any part thereof or participation  therein who is subject to  confidentiality
arrangements  at least  substantially  similar  hereto,  (iv)  any  governmental
authority,  (v) the  National  Association  of  Insurance  Commissioners  or any
similar organization, (vi) any nationally recognized rating agency in connection
with the rating of the  Certificates by such agency or (vii) any other Person to
which such  delivery  or  disclosure  may be  necessary  or  appropriate  (a) in
compliance with any applicable law, rule,  regulation or order,  (b) in response
to any subpoena or other legal process, (c) in connection with any litigation to
which such Securityholder is a party, or (d) in order to protect or enforce such
Person's  investment  in any Note  Certificate.  The Trustee  shall,  within two
Business  Days of the request of the  Servicer,  the Owner Trustee or the Credit
Enhancer,  execute  such  documents  and  instruments  as  are  prepared  by the
Servicer, the Owner Trustee or the Credit Enhancer and delivered to the Trustee,
as the Servicer,  the Owner Trustee or the Credit  Enhancer  deems  necessary to
permit the Servicer, in accordance with its customary servicing  procedures,  to
enforce the Receivable on behalf of the Trust and any related insurance policies
covering  the  Obligor,  the  Receivable  or  Financed  Vehicle  so long as such
execution in the Trustee's sole discretion does not conflict with this Agreement
and will not  cause  it  undue  risk or  liability.  The  Trustee  shall  not be
obligated to release any document from any Receivable  File unless it receives a
trust receipt signed by a Servicing Officer in the form of Exhibit C hereto (the
"Trust Receipt"). Such Trust Receipt shall obligate

                                                      -43-



<PAGE>



the Servicer to return such document(s) to the Trustee when the need therefor no
longer exists unless the  Receivable  shall be liquidated,  in which case,  upon
receipt of a certificate  of a Servicing  Officer  substantially  in the form of
Exhibit D hereto to the effect that all amounts  required to be deposited in the
Collection  Account with respect to such Receivable have been so deposited,  the
Trust Receipt shall be released by the Trustee to the Servicer.


                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

         SECTION 4.1.  Duties of the Servicer.  The  Servicer,  as agent for the
Trust,  the  Securityholders  and the Credit  Enhancer  (to the extent  provided
herein)  shall  manage,   service,   administer  and  make  collections  on  the
Receivables  with  reasonable  care,  using that  degree of skill and  attention
customary  and  usual  for  institutions  which  service  motor  vehicle  retail
installment  contracts  similar  to the  Receivables  and,  to the  extent  more
exacting,  that the Servicer exercises with respect to all comparable automotive
receivables that it services for itself or others.  The Servicer's  duties shall
include  collection  and posting of all  payments,  responding  to  inquiries of
Obligors  on such  Receivables,  investigating  delinquencies,  sending  payment
statements to Obligors,  reporting tax  information to Obligors,  accounting for
collections,  furnishing  monthly  and annual  statements  to the  Trustee,  the
Trustee and the Credit Enhancer with respect to distributions.  Without limiting
the  generality of the  foregoing,  and subject to the  servicing  standards set
forth in this  Agreement,  the Servicer is authorized and empowered by the Trust
to execute and deliver,  on behalf of itself, the Trust, the  Securityholders or
any of them, any and all instruments of satisfaction or cancellation, or partial
or full release or discharge, and all other comparable instruments, with respect
to such Receivables or to the Financed Vehicles securing such Receivables and/or
the certificates of title or, with respect to Financed  Vehicles in the State of
Michigan, other evidence of ownership with respect to such Financed Vehicles. If
the Servicer  shall  commence a legal  proceeding to enforce a  Receivable,  the
Trust shall thereupon be deemed to have automatically  assigned,  solely for the
purpose of collection,  such  Receivable to the Servicer.  If in any enforcement
suit or legal  proceeding  it shall be held that the  Servicer may not enforce a
Receivable  on the  ground  that it shall not be a real party in  interest  or a
holder entitled to enforce such  Receivable,  the Trust shall, at the Servicer's
expense and direction, take steps to enforce such Receivable, including bringing
suit in its  name or the  name of the  Certificateholders.  The  Servicer  shall
prepare and furnish and the Trustee and the

                                                      -44-



<PAGE>



Owner  Trustee  shall  execute,  any  powers of  attorney  and  other  documents
reasonably  necessary  or  appropriate  to enable the  Servicer to carry out its
servicing and administrative duties hereunder.

         SECTION  4.2.  Collection  of  Receivable  Payments;  Modifications  of
Receivables; Lockbox Agreements.

         (a) Consistent with the standards,  policies and procedures required by
this  Agreement,  the  Servicer  shall make  reasonable  efforts to collect  all
payments  called for under the terms and  provisions of the  Receivables  as and
when the same shall become due and shall follow such collection procedures as it
follows with respect to all comparable  automotive  receivables that it services
for itself or others;  provided,  however,  that the Servicer  shall notify each
Obligor to make all payments with respect to the  Receivables to the Post-Office
Box. The Servicer will provide each Obligor with a monthly statement in order to
notify such  Obligors to make  payments  directly to the  Post-Office  Box.  The
Servicer shall allocate collections between principal and interest in accordance
with  the  customary  servicing  procedures  it  follows  with  respect  to  all
comparable  automotive  receivables that it services for itself or others and in
accordance  with the terms of this  Agreement.  Except as  provided  below,  the
Servicer,  for so  long  as  CPS is the  Servicer,  may  grant  extensions  on a
Receivable;  provided,  however,  that the  Servicer may not grant more than one
extension  per calendar  year with respect to a Receivable or grant an extension
with respect to a Receivable for more than one calendar month or grant more than
three extensions in the aggregate with respect to a Receivable without the prior
written  consent of the  Credit  Enhancer  and  provided,  further,  that if the
Servicer  extends the date for final  payment by the  Obligor of any  Receivable
beyond the last day of the  penultimate  Collection  Period  preceding the Final
Scheduled Payment Date, it shall promptly purchase the Receivable from the Trust
in  accordance  with the terms of Section 4.7 hereof (and for purposes  thereof,
the Receivable  shall be deemed to be materially and adversely  affected by such
breach).  If the Servicer is not CPS, the Servicer may not make any extension on
a  Receivable  without the prior  written  consent of the Credit  Enhancer.  The
Servicer may in its  discretion  waive any late payment charge or any other fees
that  may be  collected  in the  ordinary  course  of  servicing  a  Receivable.
Notwithstanding  anything to the contrary  contained herein,  the Servicer shall
not agree to any  alteration  of the interest  rate on any  Receivable or of the
amount of any Scheduled Payment on Receivables.

         (b) The Trustee shall  establish the Lockbox Account in the name of the
Trustee for the benefit of the Securityholders and the Credit Enhancer, provided
that pursuant to the Lockbox

                                                      -45-



<PAGE>



Agreement,  the Lockbox  Processor  and no other Person,  save the Trustee,  has
authority  to direct  disposition  of funds on  deposit in the  Lockbox  Account
consistent with the provisions of this Agreement and the Lockbox Agreement.  The
Trustee  shall have no liability or  responsibility  with respect to the Lockbox
Processor's directions or activities as set forth in the preceding sentence. The
Lockbox  Account shall be  established  pursuant to and maintained in accordance
with the  Lockbox  Agreement  and shall be a demand  deposit  account  initially
established  and  maintained  with Bank of  America,  or at the  request  of the
Certificate  Credit  Enhancer  (unless  a Credit  Enhancer  Default  shall  have
occurred and be continuing)  an Eligible  Account  satisfying  clause (i) of the
definition thereof; provided,  however, that the Trustee shall give the Servicer
prior written notice of any change made at the request of the Credit Enhancer in
the location of the Lockbox  Account.  The Trustee shall  establish and maintain
the  Post-Office  Box at a United  States Post Office  Branch in the name of the
Trustee for the benefit of the Securityholders and the Credit Enhancer.

         (c) Notwithstanding any Lockbox Agreement,  or any of the provisions of
this  Agreement  relating to the Lockbox  Agreement,  the Servicer  shall remain
obligated and liable to the Trust, the Trustee and Securityholders for servicing
and  administering the Receivables and the other Conveyed Property in accordance
with the provisions of this Agreement  without  diminution of such obligation or
liability by virtue thereof.

         (d) In the event the Servicer  shall for any reason no longer be acting
as such, the Standby Servicer or a successor Servicer shall thereupon assume all
of the  rights  and  obligations  of the  outgoing  Servicer  under the  Lockbox
Agreement. In such event, the successor Servicer shall be deemed to have assumed
all of the  outgoing  Servicer's  interest  therein  and to  have  replaced  the
outgoing  Servicer as a party to the Lockbox  Agreement to the same extent as if
such Lockbox Agreement had been assigned to the successor Servicer,  except that
the  outgoing  Servicer  shall not  thereby  be  relieved  of any  liability  or
obligations on the part of the outgoing  Servicer to the Lockbox Bank under such
Lockbox Agreement. The outgoing Servicer shall, upon request of the Trustee, but
at the expense of the outgoing  Servicer,  deliver to the successor Servicer all
documents  and records  relating to the Lockbox  Agreement  and an accounting of
amounts  collected  and  held by the  Lockbox  Bank and  otherwise  use its best
efforts to effect the orderly and efficient transfer of any Lockbox Agreement to
the successor  Servicer.  In the event that the Certificate  Credit Enhancer (so
long as a Credit Enhancer  Default shall not have occurred and be continuing) or
Holders of Class A Notes  evidencing more than 50% of the outstanding  principal
balance of the Class A Notes (if a Credit  Enhancer  Default shall have occurred
and be continuing) shall elect to change the identity of

                                                      -46-



<PAGE>



the Lockbox Bank, the Servicer, at its expense,  shall cause the Lockbox Bank to
deliver,  at the  direction  of the  Certificate  Credit  Enhancer (so long as a
Credit Enhancer Default shall not have occurred and be continuing) or Holders of
Class A Notes evidencing more than 50% of the outstanding  principal  balance of
the Class A Notes (if a Credit  Enhancer  Default  shall  have  occurred  and be
continuing)  to the Trustee or a  successor  Lockbox  Bank,  all  documents  and
records  relating  to the  Receivables  and  all  amounts  held  (or  thereafter
received) by the Lockbox Bank  (together with an accounting of such amounts) and
shall  otherwise  use its best  efforts  to effect  the  orderly  and  efficient
transfer of the Lockbox arrangements.

         (e) On each  Business  Day,  pursuant  to the  Lockbox  Agreement,  the
Lockbox  Processor  will  transfer any payments  from  Obligors  received in the
Post-Office Box to the Lockbox  Account.  Within two Business Days of receipt of
funds into the Lockbox  Account,  the  Servicer  shall cause the Lockbox Bank to
transfer funds from the Lockbox Account to the Collection  Account. In addition,
the Servicer  shall remit all payments by or on behalf of the Obligors  received
by  the  Servicer  with  respect  to  the  Receivables   (other  than  Purchased
Receivables),  and all  Liquidation  Proceeds  no later  than the  Business  Day
following receipt directly  (without deposit into any intervening  account) into
the Lockbox Account or the Collection Account.

         SECTION 4.3. Realization Upon Receivables.  On behalf of the Trust, the
Securityholders  and the  Credit  Enhancer,  the  Servicer  shall  use its  best
efforts, consistent with the servicing procedures set forth herein, to repossess
or  otherwise  convert  the  ownership  of the  Financed  Vehicle  securing  any
Receivable as to which the Servicer shall have  determined  eventual  payment in
full is unlikely.  The Servicer shall commence efforts to repossess or otherwise
convert  the  ownership  of a  Financed  Vehicle on or prior to the date that an
Obligor  has  failed to make more than 90% of a  Scheduled  Payment  thereon  in
excess of $10 for 120 days or more;  provided,  however,  that the  Servicer may
elect not to commence such efforts  within such time period if in its good faith
judgment it determines  either that it would be  impracticable  to do so or that
the proceeds  ultimately  recoverable  with respect to such Receivable  would be
increased by  forbearance.  The Servicer  shall follow such  customary and usual
practices  and  procedures  as it  shall  deem  necessary  or  advisable  in its
servicing of automotive  receivables,  consistent with the standards of care set
forth in Section 4.2, which may include  reasonable  efforts to realize upon any
recourse to Dealers and selling the Financed  Vehicle at public or private sale.
The foregoing  shall be subject to the provision  that, in any case in which the
Financed Vehicle shall have suffered damage, the Servicer shall not expend funds
in  connection  with the repair or the  repossession  of such  Financed  Vehicle
unless it shall

                                                      -47-



<PAGE>



determine in its discretion that such repair and/or  repossession  will increase
the proceeds ultimately recoverable with respect to such Receivable by an amount
greater than the amount of such expenses.

         SECTION 4.4.  Insurance.

         (a) The Servicer,  in  accordance  with the  servicing  procedures  and
standards  set forth  herein,  shall  require that (i) each  Obligor  shall have
obtained  insurance  covering  the  Financed  Vehicle,  as of  the  date  of the
execution  of the  Receivable,  insuring  against  loss and  damage due to fire,
theft,   transportation,   collision  and  other  risks  generally   covered  by
comprehensive and collision coverage and each Receivable requires the Obligor to
maintain such physical loss and damage insurance naming CPS (or, with respect to
the Samco  Receivables,  Samco) and its  successors and assigns as an additional
insured, (ii) each Receivable that finances the cost of premiums for credit life
and credit  accident and health  insurance is covered by an insurance  policy or
certificate  naming CPS (or,  with respect to the Samco  Receivables,  Samco) as
policyholder  (creditor) and (iii) as to each  Receivable that finances the cost
of an extended service contract,  the respective  Financed Vehicle which secures
the Receivable is covered by an extended service contract.

         (b) To the extent  applicable,  the Servicer  shall not take any action
which would result in noncoverage  under any of the insurance  policies referred
to in Section 4.4(a) which, but for the actions of the Servicer, would have been
covered  thereunder.  The  Servicer,  on behalf of the  Trust,  shall  take such
reasonable  action as shall be  necessary  to permit  recovery  under any of the
foregoing insurance policies. Any amounts collected by the Servicer under any of
the foregoing  insurance  policies shall be deposited in the Collection  Account
pursuant to Section [5.4].

         SECTION 4.5.  Maintenance of Security Interests in Vehicles.

         (a)  Consistent  with the  policies  and  procedures  required  by this
Agreement,  the  Servicer  shall  take such  steps on behalf of the Trust as are
necessary  to  maintain  perfection  of the  security  interest  created by each
Receivable  in the  related  Financed  Vehicle,  including  but not  limited  to
obtaining the execution by the Obligors and the recording,  registering, filing,
rerecording,  re-filing,  re-recording,   re-registering  and  refiling  of  all
security  agreements,   financing  statements  and  continuation  statements  or
instruments  as are necessary to maintain the security  interest  granted by the
Obligors under the  respective  Receivables.  The Trustee hereby  authorizes the
Servicer,  and the Servicer  agrees,  to take any and all steps necessary to re-
perfect or continue the  perfection of such  security  interest on behalf of the
Trust as necessary because of the relocation of a

                                                      -48-



<PAGE>



Financed Vehicle or for any other reason.  In the event that the assignment of a
Receivable  to the Trust is  insufficient,  without a  notation  on the  related
Financed  Vehicle's  certificate of title, or without  fulfilling any additional
administrative  requirements  under the laws of the state in which the  Financed
Vehicle is  located,  to perfect a security  interest  in the  related  Financed
Vehicle in favor of the Trust, the Servicer hereby agrees that CPS's designation
as the secured party on the  certificate of title is in its capacity as Servicer
as agent of the Trust.

         (b) Upon the occurrence of an Insurance Agreement Event of Default, the
Credit  Enhancer  may (so  long as a  Credit  Enhancer  Default  shall  not have
occurred  and be  continuing)  instruct  the Trustee and the Servicer to take or
cause to be taken,  or, if a Credit Enhancer  Default shall have occurred,  upon
the  occurrence of a Servicer  Termination  Event,  the Trustee and the Servicer
shall take or cause to be taken such action as may, in the opinion of counsel to
the Trustee,  which opinion shall not be an expense of the Trustee, be necessary
to perfect  or  re-perfect  the  security  interests  in the  Financed  Vehicles
securing  the  Receivables  in the  name of the  Trust  by  amending  the  title
documents of such Financed Vehicles or by such other reasonable means as may, in
the opinion of counsel to the Trustee,  which opinion shall not be an expense of
the  Trustee,  be necessary  or prudent.  CPS hereby  agrees to pay all expenses
related to such  perfection  or  reperfection  and to take all action  necessary
therefor.  The  Servicer  hereby  agrees  to pay all  expenses  related  to such
perfection  or  reperfection  and to take  all  action  necessary  therefor.  In
addition,  prior to the occurrence of an Insurance  Agreement  Event of Default,
the Controlling Party may instruct the Trustee and the Servicer to take or cause
to be taken such  action as may,  in the  opinion of counsel to the  Controlling
Party,  be  necessary  to perfect or  re-perfect  the  security  interest in the
Financed Vehicles underlying the Receivables in the name of the Trust, including
by  amending  the title  documents  of such  Financed  Vehicles or by such other
reasonable means as may, in the opinion of counsel to the Controlling  Party, be
necessary or prudent; provided,  however, that if the Controlling Party requests
(unless a Credit  Enhancer  Default shall have occurred and be continuing)  that
the title documents be amended prior to the occurrence of an Insurance Agreement
Event of Default,  the out-of-pocket  expenses of the Servicer or the Trustee in
connection  with such action shall be reimbursed to the Servicer or the Trustee,
as applicable, by the Controlling Party.

         SECTION 4.6.  Covenants,  Representations,  and Warranties of Servicer.
The Servicer  shall not release the Financed  Vehicle  securing each  Receivable
from the security interest granted by such Receivable in whole or in part except
in the event of

                                                      -49-



<PAGE>



payment  in full by the  Obligor  thereunder  or  repossession,  nor  shall  the
Servicer impair the rights of the Securityholders in such Receivables, nor shall
the  Servicer  amend a  Receivable,  except  that  extensions  may be granted in
accordance with Section 4.2.

         SECTION 4.7.  Purchase of  Receivables  Upon Breach of  Covenant.  Upon
discovery by any of the Servicer,  the Credit Enhancer,  the Trustee,  the Owner
Trustee or the Trustee of a breach of any of the  covenants set forth in Section
4.2(a),  4.4, 4.5(a) or 4.6, the party discovering such breach shall give prompt
written notice to the others;  provided,  however,  that the failure to give any
such notice shall not affect any  obligation of the Servicer  under this Section
4.7.  Unless  the  breach  shall  have been  cured by the last day of the second
Collection Period following such discovery (or, at the Servicer's election,  the
last day of the first following  Collection Period), the Servicer shall purchase
any   Receivable   materially  and  adversely   affected  by  such  breach.   In
consideration of the purchase of such  Receivable,  the Servicer shall remit the
Purchase  Amount in the manner  specified in Section 5.6. The sole remedy of the
Trustee,   the  Trust,   the  Owner   Trustee,   the  Credit   Enhancer  or  the
Securityholders  with  respect to a breach of Section  4.2,  4.4,  4.5(a) or 4.6
shall be to require the  Servicer  to  repurchase  Receivables  pursuant to this
Section 4.7; provided,  however,  that the Servicer shall indemnify the Trustee,
the Trustee,  the Standby  Servicer,  the Collateral Agent, the Credit Enhancer,
the Owner Trustee the Trust and the Securityholders against all costs, expenses,
losses, damages, claims and liabilities,  including reasonable fees and expenses
of counsel, which may be asserted against or incurred by any of them as a result
of third party  claims  arising  out of the events or facts  giving rise to such
breach. If it is determined that the management, administration and servicing of
the   Receivables  and  operation  of  the  Trust  pursuant  to  this  Agreement
constitutes a violation of the prohibited transaction rules of ERISA or the Code
to which no  statutory  exception  or  administrative  exemption  applies,  such
violation shall not be treated as a breach of Section 4.2, 4.4, 4.5(a) or 4.6 if
not otherwise such a breach.

         SECTION  4.8.  Servicing  Fee.  (a) The  Servicing  Fee for the initial
Payment  Date shall equal the product of (i) one  twelfth of the  Servicing  Fee
Rate,  (ii) the  Original  Pool Balance and (iii) a fraction,  the  numerator of
which is the number of days from and including the Closing Date to and including
the last day of the initial  Collection  Period and the  denominator of which is
30. Thereafter,  the Servicing Fee for a Payment Date shall equal the product of
(x) one  twelfth of the  Servicing  Fee Rate and (y) the Pool  Balance as of the
last day of the second preceding Collection Period. The Servicing Fee shall also
include all late fees,  prepayment charges  including,  in the case of a Rule of
78's

                                                      -50-



<PAGE>



Receivable  that is prepaid in full,  to the  extent not  required  by law to be
remitted to the related Obligor, the difference between the Principal Balance of
such Rule of 78's Receivable  (plus accrued  interest to the date of prepayment)
and the principal balance of such Receivable  computed according to the "Rule of
78's",  and other  administrative  fees or similar charges allowed by applicable
law with  respect  to  Receivables,  collected  (from  whatever  source)  on the
Receivables.

         SECTION 4.9. Servicer's  Certificate.  By 10:00 a.m., Minneapolis time,
on each  Determination  Date,  the Servicer  shall  deliver to the Trustee,  the
Trustee,  the Credit  Enhancer,  the Rating Agencies and the Seller a Servicer's
Certificate  containing  all  information  necessary  to make the  distributions
pursuant to Section 4.6  (including,  if required,  withdrawals  from the Spread
Account)  for the  Collection  Period  preceding  the  date  of such  Servicer's
Certificate and all information  necessary for the Trustee to send statements to
the Securityholders and the Certificate Credit Enhancer pursuant to Section 4.8.
Receivables  to be  purchased by the Servicer or to be purchased by CPS shall be
identified by the Servicer by account number with respect to such Receivable (as
specified in Schedule A).

         SECTION 4.10.  Annual  Statement as to  Compliance,  Notice of Servicer
Termination Event.

         (a) The Servicer shall deliver to the Trustee,  the Owner Trustee,  the
Trustee, the Standby Servicer, the Credit Enhancer and each Rating Agency, on or
before July 31 of each year beginning July 31, 199[ ], an Officer's Certificate,
dated as of March 31 of such year,  stating that (i) a review of the  activities
of the Servicer  during the  preceding  12-month  period (or, in the case of the
first such certificate, the period from the Cutoff Date to March 31, 199[ ]) and
of its  performance  under this  Agreement  has been made  under such  officer's
supervision  and (ii) to the  best of such  officer's  knowledge,  based on such
review,  the Servicer has fulfilled  all its  obligations  under this  Agreement
throughout  such  year  (or,  in the case of the first  such  certificate,  such
shorter period),  or, if there has been a default in the fulfillment of any such
obligation,  specifying  each such default  known to such officer and the nature
and status  thereof.  The Trustee shall send a copy of such  certificate and the
report  referred to in Section 4.11 to the Rating  Agencies.  The Trustee  shall
forward a copy of such  certificate as well as the report referred to in Section
4.11 to each Securityholder.

         (b) The Servicer shall deliver to the Trustee,  the Owner Trustee,  the
Trustee,  the Standby Servicer,  the Credit Enhancer,  the Collateral Agent, and
each Rating Agency,  promptly after having obtained knowledge thereof, but in no
event  later  than  two (2)  Business  Days  thereafter,  written  notice  in an
Officer's

                                                      -51-



<PAGE>



Certificate  of any event  which with the giving of notice or lapse of time,  or
both, would become a Servicer Termination Event under Section 10.1.

         SECTION 4.11.  Annual  Independent  Accountants'  Report.  The Servicer
shall  cause  a firm  of  nationally  recognized  independent  certified  public
accountants (the "Independent Accountants"),  who may also render other services
to the Servicer or to the Seller, to deliver to the Trustee,  the Owner Trustee,
the Trustee,  the Standby Servicer,  the Credit Enhancer and each Rating Agency,
on or before July 31 of each year  beginning  July 31, [ ], a report dated as of
March 31 of such year (the  "Accountants'  Report") and reviewing the Servicer's
activities  during the preceding  12-month  period (or, in the case of the first
such report, the period from the Cutoff Date to March 31, [ ]), addressed to the
Board of  Directors of the  Servicer,  to the Trustee,  the Owner  Trustee,  the
Trustee,  the Standby  Servicer and to the Credit  Enhancer,  to the effect that
such firm has examined the  financial  statements of the Servicer and issued its
report  therefor  and that  such  examination  (1) was made in  accordance  with
generally accepted auditing  standards,  and accordingly  included such tests of
the  accounting  records  and  such  other  auditing  procedures  as  such  firm
considered  necessary in the circumstances;  (2) included tests relating to auto
loans  serviced for others in accordance  with the  requirements  of the Uniform
Single Audit  Program for Mortgage  Bankers (the  "Program"),  to the extent the
procedures in the Program are applicable to the servicing  obligations set forth
in this  Agreement;  (3) included an  examination  of the  delinquency  and loss
statistics  relating to the  Servicer's  portfolio of automobile and light truck
installment  sales  contracts;  and  (4)  except  as  described  in the  report,
disclosed no  exceptions  or errors in the records  relating to  automobile  and
light truck loans  serviced for others that,  in the firm's  opinion,  paragraph
four of the Program requires such firm to report. The accountant's  report shall
further state that (1) a review in accordance  with agreed upon  procedures  was
made of three randomly selected Servicer  Certificates;  (2) except as disclosed
in the report, no exceptions or errors in the Servicer  Certificates were found;
and (3) the  delinquency  and  loss  information,  relating  to the  Receivables
contained in the Servicer Certificates were found to be accurate.

         The  Report  will also  indicate  that the firm is  independent  of the
Servicer within the meaning of the Code of  Professional  Ethics of the American
Institute of Certified Public Accountants.

         SECTION 4.12. Access to Certain Documentation and Information Regarding
Receivables.  The Servicer shall provide to representatives of the Trustee,  the
Owner  Trustee,  the  Trustee,  the  Standby  Servicer  and the Credit  Enhancer
reasonable access to the documentation regarding the Receivables.  In each case,
such

                                                      -52-



<PAGE>



access shall be afforded  without  charge but only upon  reasonable  request and
during normal  business  hours.  Nothing in this Section shall derogate from the
obligation of the Servicer to observe any applicable law prohibiting  disclosure
of  information  regarding  the  Obligors,  and the  failure of the  Servicer to
provide access as provided in this Section as a result of such obligation  shall
not constitute a breach of this Section.

         SECTION 4.13. Verification of Servicer's Certificate.  (a) On or before
the fifth  calendar day of each month,  the Servicer will deliver to the Trustee
and the Standby Servicer a computer diskette (or other electronic  transmission)
in a format  acceptable  to the  Trustee  and the  Standby  Servicer  containing
information  with respect to the  Receivables as of the close of business on the
last day of the preceding  Collection  Period which information is necessary for
preparation of the Servicer's  Certificate.  The Standby Servicer shall use such
computer   diskette  (or  other  electronic   transmission)  to  verify  certain
information specified in Section 4.13(b) contained in the Servicer's Certificate
delivered by the Servicer,  and the Standby  Servicer  shall notify the Servicer
and the Credit  Enhancer of any  discrepancies  on or before the second Business
Day following  the  Determination  Date. In the event that the Standby  Servicer
reports any  discrepancies,  the Servicer and the Standby Servicer shall attempt
to reconcile such  discrepancies  prior to the second  Business Day prior to the
related  Payment Date,  but in the absence of a  reconciliation,  the Servicer's
Certificate shall control for the purpose of calculations and distributions with
respect to the related Payment Date. In the event that the Standby  Servicer and
the Servicer are unable to reconcile  discrepancies with respect to a Servicer's
Certificate  by the related  Payment  Date,  the Servicer  shall cause a firm of
independent  certified public  accountants,  at the Servicer's expense, to audit
the Servicer's Certificate and, prior to the fifth calendar day of the following
month,  reconcile the discrepancies.  The effect, if any, of such reconciliation
shall be  reflected  in the  Servicer's  Certificate  for such  next  succeeding
Determination  Date.  Other  than  the  duties  specifically  set  forth in this
Agreement, the Standby Servicer shall have no obligations hereunder,  including,
without limitation, to supervise,  verify, monitor or administer the performance
of the Servicer.  The Standby  Servicer  shall have no liability for any actions
taken or omitted by the  Servicer.  The duties and  obligations  of the  Standby
Servicer shall be determined solely by the express  provisions of this Agreement
and no  implied  covenants  or  obligations  shall be read into  this  Agreement
against the Standby Servicer.


                                                      -53-



<PAGE>



         (b) The  Standby  Servicer  shall  review each  Servicer's  Certificate
delivered pursuant to Section 4.13(a) and shall:

                  (i) confirm that such  Servicer's  Certificate  is complete on
         its face;

                  (ii) load the  computer  diskette  (which shall be in a format
         acceptable to the Standby Servicer) received from the Servicer pursuant
         to Section 4.13(a) hereof,  confirm that such computer diskette is in a
         readable form and  calculate and confirm the Principal  Balance of each
         Receivable for the most recent Payment Date;

                  (iii)  confirm  that  the  Total   Distribution   Amount,  the
         Principal Distributable Amount, the Class A Noteholders'  Distributable
         Amount,  the Class B  Noteholders'  Distributable  Amount,  the Class A
         Principal  Distributable  Amount,  the Class A  Interest  Distributable
         Amount,  the  Class  B  Distributable  Amount,  the  Class  B  Interest
         Distributable  Amount, the Class B Principal  Distributable Amount, the
         Certificateholders'   Distributable  Amount,  the   Certificateholders'
         Interest  Distributable  Amount,  the   Certificateholders'   Principal
         Distributable  Amount,  the Standby Fee, the Servicing Fee, the Trustee
         Fee,  the amount on deposit in the Spread  Account,  and the Premium in
         the   Servicer's   Certificate   are  accurate   based  solely  on  the
         recalculation of the Servicer's Certificate; and

                  (iv)  confirm the  calculation  of the  performance  tests set
         forth in the Spread Account Agreement.

         SECTION  4.14.  Retention  and  Termination  of Servicer.  The Servicer
hereby  covenants and agrees to act as such under this  Agreement for an initial
term  commencing  on the  Closing  Date and  ending on [ ],  which term shall be
automatically  extended by the Credit  Enhancer for  successive  terms of ninety
(90) days each as specified in a writing  delivered by the Credit Enhancer prior
to the  expiration  of each current  term to the Servicer and the Trustee  which
provides  that the  Servicer  will be  automatically  extended  for a succeeding
ninety  (90) day term  unless an Event of  Default  shall have  occurred  and be
continuing,  in which case the Credit  Enhancer  may extend the  Servicer in its
sole discretion (or, at the discretion of the Credit Enhancer exercised pursuant
to revocable written standing instructions from time to time to the Servicer and
the Trustee,  for any  specified  number of terms  greater than one),  until the
Notes and the  Certificates  are paid in full. Each such notice  (including each
notice  pursuant to standing  instructions,  which shall be deemed  delivered at
successive  ninety (90) day  intervals for so long as such  instructions  are in
effect)  (a  "Servicer  Extension  Notice")  shall be  delivered  by the  Credit
Enhancer to the Trustee

                                                      -54-



<PAGE>



and the Servicer.  The Servicer hereby agrees that, upon its receipt of any such
Servicer  Extension Notice, the Servicer shall become bound, for the duration of
the term covered by such Servicer  Extension Notice, to continue as the Servicer
subject to and in accordance with the other  provisions of this Agreement.  If a
Credit  Enhancer  Default  has  occurred  and is  continuing,  the  term  of the
Servicer's  appointment  hereunder  shall be deemed to have been extended  until
such time,  if any, as such Credit  Enhancer  Default has been cured unless such
appointment  is  terminated   sooner  in  accordance  with  the  terms  of  this
Agreement).

         SECTION 4.15.  Fidelity  Bond.  The Servicer  shall maintain a fidelity
bond in such form and amount as is customary for entities acting as custodian of
funds and documents in respect of consumer  contracts on behalf of institutional
investors.


                                    ARTICLE V

                         TRUST ACCOUNTS; DISTRIBUTIONS;
                STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS

         SECTION 5.1.  Establishment of Trust Accounts.

         (a) The  Trustee,  on  behalf  of the  Securityholders  and the  Credit
Enhancer,  shall establish and maintain in its own name an Eligible Account (the
"Collection  Account"),  bearing a designation clearly indicating that the funds
deposited therein are held for the benefit of the Trustee on behalf of the
Securityholders and the Credit Enhancer.

                  (i) The Trustee, on behalf of the Noteholders, shall establish
and  maintain  in its own  name an  Eligible  Account  (the  "Note  Distribution
Account"),  bearing a designation  clearly  indicating  that the funds deposited
therein are held for the benefit of the Trustee on behalf of the Noteholders and
the  Credit  Enhancer.   The  Note  Distribution   Account  shall  initially  be
established with the Trustee.

                  (ii) The Trustee, on behalf of the  Certificateholders,  shall
establish  and maintain in its own name an Eligible  Account  (the  "Certificate
Distribution Account"),  bearing a designation clearly indicating that the funds
deposited  therein  are held for the  benefit  of the  Trustee  on behalf of the
Certificateholders and the Credit Enhancer. The Certificate Distribution Account
shall initially be established with the Trustee.

                  (iii) The Trustee,  on behalf of the  Securityholders  and the
Credit  Enhancer,  shall  establish  and  maintain  in its own name an  Eligible
Account (the "Pre-Funding Account"), bearing a

                                                      -55-



<PAGE>



designation clearly indicating that the funds deposited therein are held for the
benefit of the Trustee on behalf of the Securityholders and the Credit Enhancer.

         (b)  Funds on  deposit  in the  Collection  Account,  the Pre-  Funding
Account, the Note Distribution Account, the Certificate Distribution Account and
the  Interest  Reserve  Account  (collectively,  the "Trust  Accounts")  and the
Lockbox Accounts shall be invested by the Trustee (or any custodian with respect
to funds on deposit in any such  account)  in Eligible  Investments  selected in
writing by the Servicer  (pursuant to standing  instructions or otherwise).  All
such Eligible  Investments  shall be held by or on behalf of the Trustee for the
benefit  of  the  Noteholders  and/or  the  Certificateholders  and  the  Credit
Enhancer, as applicable.  Other than as permitted by the Rating Agencies and the
Credit  Enhancer,  funds on deposit in any Account shall be invested in Eligible
Investments  that will mature so that such funds will be  available at the close
of business on the Business Day  immediately  preceding  the  following  Payment
Date.  Funds  deposited in a Trust  Account on the day  immediately  preceding a
Payment Date upon the maturity of any Eligible  Investments  are not required to
be invested overnight. All Eligible investments will be held to maturity.

         (c) All investment  earnings of moneys  deposited in the Trust Accounts
shall be deposited (or caused to be deposited) by the Trustee in the  Collection
Account for distribution pursuant to Section 5.7(b), and any loss resulting from
such investments shall be charged to such account.  The Servicer will not direct
the  Trustee  to make  any  investment  of any  funds  held in any of the  Trust
Accounts unless the security interest granted and perfected in such account will
continue to be perfected in such investment,  in either case without any further
action by any Person,  and, in  connection  with any direction to the Trustee to
make any such  investment,  if  requested by the  Trustee,  the  Servicer  shall
deliver to the Trustee an opinion of Counsel, acceptable to the Trustee, to such
effect.

         (d) The  Trustee  shall not in any way be held  liable by reason of any
insufficiency  in any of the  Trust  Accounts  resulting  from  any  loss on any
Eligible  Investment  included  therein  except for losses  attributable  to the
Trustee's  negligence  or bad  faith or its  failure  to make  payments  on such
Eligible  Investments  issued by the  Trustee,  in its  commercial  capacity  as
principal obligor and not as trustee, in accordance with their terms.

         (e) If (i) the Servicer shall have failed to give investment directions
for any funds on  deposit  in the Trust  Accounts  to the  Trustee  by 2:00 p.m.
Eastern  Time (or such other time as may be agreed by the Issuer and Trustee) on
any Business

                                                      -56-



<PAGE>



Day; or (ii) a Default or Event of Default shall have occurred and be continuing
with  respect to the Notes but the Notes  shall not have been  declared  due and
payable, or, if such Notes shall have been declared due and payable following an
Event of Default,  amounts  collected or receivable  from the Trust Property are
being  applied  as if there had not been such a  declaration;  then the  Trustee
shall, to the fullest extent practicable, invest and reinvest funds in the Trust
Accounts in one or more Eligible Investments.

         (f) The  Trustee  shall  possess all right,  title and  interest in all
funds on deposit  from time to time in the Trust  Accounts  and in all  proceeds
thereof  (including all Investment  Earnings on the Collection  Account) and all
such funds,  investments,  proceeds  and income shall be part of the Owner Trust
Estate.  Except as otherwise  provided herein, the Trust Accounts shall be under
the sole dominion and control of the Trustee for the benefit of the  Noteholders
and the  Certificateholders,  as the case may be, and the Credit Enhancer. If at
any time  any of the  Trust  Accounts  ceases  to be an  Eligible  Account,  the
Servicer with the consent of the Credit Enhancer shall within five Business Days
establish a new Trust Account as an Eligible Account and shall transfer any cash
and/or any  investments to such new Trust  Account.  The Servicer shall promptly
notify  the  Rating  Agencies  of  any  change  in  the  location  of any of the
aforementioned  accounts. In connection with the foregoing,  the Servicer agrees
that,  in the event that any of the Trust  Accounts  are not  accounts  with the
Trustee,  the Servicer shall notify the Trustee in writing  promptly upon any of
such Trust Accounts ceasing to be an Eligible Account.

         (i) With  respect to the Trust  Account  Property,  the Trustee  agrees
that:

                           (A)  any Trust Account Property  or  any  property in
the Certificate  Distribution  Account that is held in deposit accounts shall be
held solely in the Eligible Accounts;  and, except as otherwise provided herein,
each such Eligible Account shall be subject to the exclusive custody and control
of the Trustee, and the Trustee shall have sole signature authority with respect
thereto;

                           (B)  any  Trust  Account  Property  that  constitutes
Physical Property shall be delivered to the Trustee in accordance with paragraph
(a) of the  definition  of  "Delivery"  and shall be held,  pending  maturity or
disposition,  solely by the Trustee or a financial intermediary (as such term is
defined in Section B- 313(4) of the UCC) acting solely for the Trustee;

                           (C)  any  Trust  Account  Property  that  is  a book-
entry security held through the Federal Reserve System pursuant

                                                      -57-



<PAGE>



to  Federal  book-entry  regulations  shall  be  delivered  in  accordance  with
paragraph (b) of the  definition  of  "Delivery"  and shall be maintained by the
Trustee,   pending  maturity  or  disposition,   through  continued   book-entry
registration of such Trust Account Property as described in such paragraph; and

                           (D)       any  Trust  Account  Property  that  is  an
"uncertificated security" under Article 8 of the UCC and that is not governed by
clause (C) above shall be delivered to the Trustee in accordance  with paragraph
(c) of the  definition  of  "Delivery"  and shall be  maintained by the Trustee,
pending maturity or disposition, through continued registration of the Trustee's
(or its nominees) ownership of such security.

         (g) The Servicer shall have the power, revocable by the Credit Enhancer
or,  with the  consent of the  Credit  Enhancer  by the  Trustee or by the Owner
Trustee  with the  consent  of the  Trustee,  to  instruct  the  Trustee to make
withdrawals  and payments from the Trust  Accounts for the purpose of permitting
the Servicer and the Trustee to carry out its respective duties hereunder.

         SECTION 5.2.  Interest Reserve Account.

         (a) The Servicer  shall cause the Trustee to establish  and maintain an
Eligible Account (the "Interest  Reserve  Account") with the Trustee,  bearing a
designation  clearly  indicating  that the funds  deposited  therein are held in
trust for the  benefit  of the  Noteholders,  Certificateholders  and the Credit
Enhancer.

         On or prior to the Closing  Date,  the Seller  shall  deposit an amount
equal to the Interest  Reserve Account Initial Deposit into the Interest Reserve
Account.

         (b) On the Payment Dates  occurring in [ ] the Trustee  shall  withdraw
from the Interest  Reserve Account the Monthly  Interest Reserve Amount for such
Payment  Date and  deposit  such  amount in the  Collection  Account  as further
provided in Section 5.7.

         (i) on the Payment Dates  occurring in [ ] the Servicer  shall instruct
the Trustee to withdraw from the Interest  Reserve Account and pay to the Seller
on such Payment Date an amount equal to the Overfunded  Interest  Reserve Amount
for such Payment Date. Any amounts  remaining in the Interest Reserve Account on
the Payment Date which  immediately  follows the end of the Funding Period after
taking into account the transfer pursuant to Section 5.7(a)(i) shall be remitted
by the Trustee to the Seller.  Upon any such  distributions  to the Seller,  the
Noteholders, the Certificateholders and the Credit Enhancer will have no further
rights in, or claims to, such amounts.

                                                      -58-



<PAGE>



         SECTION 5.3. Certain  Reimbursements to the Servicer. The Servicer will
be entitled to be reimbursed  from amounts on deposit in the Collection  Account
with  respect to a  Collection  Period for amounts  previously  deposited in the
Collection  Account but later  determined  by the Servicer to have resulted from
mistaken  deposits or postings or checks returned for  insufficient  funds.  The
amount to be reimbursed  hereunder  shall be paid to the Servicer on the related
Payment Date pursuant to Section 5.7(b)(i) upon certification by the Servicer of
such amounts and the provision of such information to the Trustee and the Credit
Enhancer as may be necessary in the opinion of the Credit Enhancer to verify the
accuracy of such  certification.  In the event that the Credit  Enhancer has not
received  evidence   satisfactory  to  it  of  the  Servicer's   entitlement  to
reimbursement  pursuant to this  Section,  the Credit  Enhancer  shall (unless a
Credit Enhancer  Default shall have occurred and be continuing) give the Trustee
notice to such effect,  following  receipt of which the Trustee shall not make a
distribution  to the Servicer in respect of such amount pursuant to Section 5.7,
or if the Servicer  prior thereto has been  reimbursed  pursuant to Section 5.7,
the Trustee shall withhold such amounts from amounts otherwise  distributable to
the Servicer on the next succeeding Payment Date.

         SECTION 5.4.  Application  of  Collections.  All  collections  for each
Collection Period shall be applied by the Servicer as follows:

         With respect to each  Receivable  (other than a Purchased  Receivable),
payments by or on behalf of the Obligor shall be applied,  in the case of a Rule
of 78's  Receivable,  first,  to the  Scheduled  Payment  of  such  Rule of 78's
Receivable  and,  second,  to any late fees accrued with respect to such Rule of
78's Receivable and, in the case of a Simple  Interest  Receivable,  to interest
and principal in accordance with the Simple Interest Method.

         SECTION 5.5. Withdrawals from Spread Account. (a) In the event that the
Servicer's  Certificate with respect to any Determination  Date shall state that
the  Total  Distribution  Amount  with  respect  to such  Determination  Date is
insufficient  (taking into account the application of the Distribution Amount to
the payment  required to be made on the related Payment Date pursuant to Section
5.7(b)(vi)) to make the payments required to be made on the related Payment Date
pursuant to Section  5.7(b)(i),  (ii),  (iii),  (iv), (v), (vii) or (viii) (such
deficiency being a "Deficiency  Claim Amount"),  then on the fourth Business Day
immediately preceding the related Payment Date, the Trustee shall deliver to the
Collateral Agent, the Owner Trustee, the Credit Enhancer,  and the Servicer,  by
hand delivery, telex or facsimile transmission,  a written notice (a "Deficiency
Notice") specifying

                                                      -59-



<PAGE>



the Deficiency Claim Amount for such Payment Date. Such Deficiency  Notice shall
direct the Collateral Agent to remit such Deficiency Claim Amount (to the extent
of  the  funds  available  to be  distributed  pursuant  to the  Spread  Account
Agreement) to the Trustee for deposit in the Collection Account and distribution
pursuant to Sections 5.7(b)(i),  (ii), (iii), (iv), (v), (vii) and/or (viii), as
applicable.

         (b) Any  Deficiency  Notice shall be delivered by 10:00 a.m.,  New York
City time, on the fourth  Business Day preceding  such Payment Date. The amounts
distributed  by the  Collateral  Agent to the Trustee  pursuant to a  Deficiency
Notice shall be deposited by the Trustee into the Collection Account pursuant to
Section 5.6.

         (c) In the event that the  Servicer's  Certificate  with respect to any
Determination Date shall state that the Total  Distribution  Amount with respect
to such Payment Date is insufficient to make the payments required to be made on
the related Payment Date pursuant to Section  5.7(b)(vi) or (x) (such deficiency
being a "Class B  Deficiency"),  then on the  fourth  Business  Day  immediately
preceding the related  Payment Date, the Trustee shall deliver to the Collateral
Agent, the Owner Trustee and the Servicer, by hand delivery,  telex or facsimile
transmission,  a written notice  specifying the amount of the Class B Deficiency
for such Payment Date. Such notice shall direct the Collateral Agent to remit to
the Trustee an amount equal to such Class B  Deficiency  (but only to the extent
that,  pursuant  to the  Spread  Account  Agreement,  funds are  required  to be
released from the Spread Account to the Seller on the related  Payment Date) for
deposit  into the  Collection  Account  and  distribution  pursuant  to  Section
5.7(b)(vi) and/or Section 5.7(b)(x), as applicable, and any funds so remitted to
the Trustee  shall be deemed to have been released to the Seller and paid to the
Trustee at the direction of the Seller.

         SECTION 5.6.  Additional Deposits.

         (a) The Servicer or CPS, as the case may be, shall  deposit or cause to
be  deposited  in the  Collection  Account the  aggregate  Purchase  Amount with
respect to Purchased  Receivables  and the Servicer  shall  deposit  therein all
amounts to be paid under  Section  4.8(b) or 11.1.  All such  deposits  shall be
made,  in  immediately  available  funds,  on the  Business  Day  preceding  the
Determination  Date. On or before the third  Business Day preceding each Payment
Date, the Trustee shall remit to the Collection Account any amounts delivered to
the Trustee by the Collateral Agent pursuant to Section 5.5.


                                                      -60-



<PAGE>



         SECTION 5.7.  Distributions.

         (a) On each  Payment  Date,  the  Trustee  shall  (based  solely on the
information  contained in the  Servicer's  Certificate  delivered on the related
Determination Date)cause to be made the following transfers and distributions in
the amounts set forth in the Servicer's Certificate for such Payment Date:

                  (i) During  the  Funding  Period,  from the  Interest  Reserve
Account to the Collection Account,  in immediately  available funds, the Monthly
Interest Reserve Amount for such Payment Date; and

                  (ii) If such Payment Date is the  Mandatory  Redemption  Date,
from the Pre-Funding Account to the Collection Account, in immediately available
funds,  the Pre-Funded  Amount after giving effect to the purchase of Subsequent
Receivables, if any, on the Mandatory Redemption Date.

         (b) On  each  Payment  Date,  the  Trustee  (based  on the  information
contained in the Servicer's  Certificate  delivered on the related Determination
Date) shall make the following distributions in the following order of priority:

                  [(i) to the Servicer,  from the Total Distribution Amount, the
         Servicing  Fee and all  unpaid  Servicing  Fees from  prior  Collection
         Periods;  provided,  however,  that as long as CPS is the  Servicer and
         [Norwest Bank Minnesota, National Association] is the Standby Servicer,
         the Indenture Trustee will first pay to the Standby Servicer out of the
         Servicing Fee  otherwise  payable to CPS an amount equal to the Standby
         Fee;

                  (ii) in the  event the  Standby  Servicer  or any other  party
         becomes the successor  Servicer,  to the Standby Servicer or such other
         successor  servicer,  from the Total Distribution Amount (as such Total
         Distribution Amount has been reduced by payments pursuant to clause (i)
         above),  to the extent not previously paid by the predecessor  Servicer
         pursuant to the Sale and  Servicing  Agreement,  reasonable  transition
         expenses  (up to a maximum of $50,000)  incurred in acting as successor
         Servicer;

                  (iii) to the  Trustee  and the Owner  Trustee,  from the Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by payments  pursuant to clauses (i) and (ii) above),  the fees payable
         thereto for services  pursuant to the Indenture and the Trust Agreement
         (the "Trustee  Fee") and  reasonable  out-of-pocket  expenses  thereof,
         (including  counsel fees and expenses) and all unpaid  Trustee Fees and
         all unpaid reasonable out-of-pocket expenses (including

                                                      -61-



<PAGE>



         counsel fees and expenses)  from prior  Collection  Periods;  provided,
         however,  that unless an Event of Default  shall have  occurred  and be
         continuing,  expenses  payable to the  Trustee  pursuant to this clause
         (iii) and expenses  payable to the Collateral  Agent pursuant to clause
         (iv) below shall be limited to a total of $50,000 per annum;

                  (iv)  to  the   Total   Collateral   Agent,   from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by payments pursuant to clauses (i) through (iii) above),  all fees and
         expenses  payable to the Collateral  Agent with respect to such Payment
         Date;

                  (v)  to  the  Note  Distribution   Account,   from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by payments pursuant Total to clauses (i) through (iv) above, the Class
         A Noteholders' Interest Distributable Amount for such Payment Date;

                  (vi)  to  the  Note  Distribution   Account,  from  the  Total
         Distribution  Amount (as such  Distribution  Amount has been reduced by
         payments  pursuant  to  clauses  (i)  through  (v)  above)  the Class B
         Noteholders' Interest Distributable
         Amount for such Distribution Date;

                  (vii)  to  the  Note  Distribution  Account,  from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by payments  pursuant to clauses (i) through (vi)  above),  the Class A
         Noteholders'  Principal  Distributable  Amount plus,  on the  Mandatory
         Redemption   Date,  the  Class  A  Note  Prepayment   Amount  for  such
         Distribution Date;

                  (viii) to the  Credit  Enhancer,  from the Total  Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         made pursuant to clauses (i) through (vii) above), any amounts owing to
         the Credit  Enhancer under this  Agreement and the Insurance  Agreement
         and not paid;

                  (ix) in the event any Person  other than the Standby  Servicer
         becomes the successor Servicer,  to such successor  Servicer,  from the
         Total Distribution  Amount (as such Total Distribution  Amount has been
         reduced by payments  pursuant to clauses (i) through  (viii)  above) to
         the extent not previously paid by the predecessor Servicer,  reasonable
         transition  expenses (up to a maximum of $50,000) incurred in acting as
         successor Servicer;

                  (x)  to  the  Note  Distribution   Account,   from  the  Total
         Distribution Amount (as such Total Distribution Amount has

                                                      -62-



<PAGE>



         been  reduced by payments  pursuant to Clauses (i) through  (ix) above,
         the  Class B  Noteholders'  Principal  Distributable  Amount  for  such
         Payment Date;

                  (xi) to the Certificate  Distribution  Account, from the Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by  payments   pursuant   to  clauses   (i)  through  (x)  above,   the
         Certificateholders' Distributable Amount for such Payment Date;



                  (xii) to the  Collateral  Agent,  for deposit  into the Spread
         Account, the remaining Total Distribution Amount, if any;


provided, however, that, (A) following an acceleration of the Notes or, (B) if a
Credit  Enhancer  Default shall have occurred and be continuing  and an Event of
Default pursuant to Section 5.1(i),  5.1(ii),  5.1(iv), 5.1(v) or 5.1(vi) of the
Indenture  shall  have  occurred  and be  continuing,  or  (C)  the  receipt  of
Insolvency  Proceeds pursuant to Section 11.1(b),  amounts deposited in the Note
Distribution  Account and the Certificate  Distribution  Account  (including any
such   Insolvency   Proceeds)   shall  be  paid  to  the   Noteholders  and  the
Certificateholders, pursuant to Section 5.6 of the Indenture.]

         (c) In the event  that the  Collection  Account is  maintained  with an
institution  other than the Trustee,  the Servicer shall instruct and cause such
institution to make all deposits and distributions pursuant to Section 5.7(b) on
the related Payment Date.

         SECTION 5.8.  Note Distribution Account.

         (a) On each Payment Date,  the Trustee shall  distribute all amounts on
deposit in the Note Distribution  Account to Noteholders in respect of the Notes
to the extent of amounts due and unpaid on the Notes for  principal and interest
in the following amounts and in the following order of priority:

                  (i) to the  Holders  of the Class A Notes the Class A Interest
Distributable  Amount;  provided that if there are not  sufficient  funds in the
Note  Distribution  Account to pay the entire  then due on each Class of Class A
Notes,  the  amount in the Note  Distribution  Account  shall be  applied to the
payment of such interest on each Class of Class A Notes pro rata on the basis of
the amount of accrued and unpaid interest due on each Class of Class A Notes;


                                                      -63-



<PAGE>



                  (ii)  to the  Holders  of the  Class  B  Notes,  the  Class  B
Noteholders'  Interest  Distributable  Amount;  provided  that if there  are not
sufficient  funds remaining in the Note  Distribution  Account to pay the entire
Class B  Interest  Distributable  Amount,  the  amount in the Note  Distribution
Account  shall be applied to the  payment of such  interest on the Class B Notes
pro rata on the basis of the amount of accrued  and unpaid  interest  due on the
Class B Notes;

                  (iii) any amounts deposited in the Note  Distribution  Account
with respect to the Note Prepayment  Amount,  shall be distributed  first to the
Holders of the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the
Class B Notes, respectively, based upon the pro rata share as represented by the
relative outstanding Amount of each Class of Notes;

                  (iv) to the  Holders  of the  Class  A-1  Notes,  the  Class A
Noteholders'  Principal  Distributable  Amount until the  outstanding  principal
balance of the Class A-1 Notes is reduced to zero;

                  (v) to the  Holders  of the  Class  A-2  Notes,  the  Class  A
Noteholders'  Principal  Distributable  Amount until the  outstanding  principal
balance of the Class A-2 Notes is reduced to zero; and

                  (vi) to the  Holders  of the  Class  A-3  Notes,  the  Class A
Noteholders'  Principal  Distributable  Amount until the  outstanding  principal
balance of the Class A-3 Notes is reduced
to zero.

                  (vii)  to the  holders  of the  Class  B  Notes,  the  Class B
Noteholders'  Principal  Distributable  Amount until the  outstanding  principal
amount of the Class B Notes is reduced to zero.

         (b) The rights of the Class B Noteholders to receive  distributions  in
respect of the Class B Notes  pursuant to Section  5.8(a)(ii)  on a Payment Date
shall be and hereby are subordinated to the payment of the amounts distributable
pursuant to Section 5.8(a)(i).  The rights of the Class B Noteholders to receive
distributions in respect of the Class B Notes pursuant to Section  5.8(a)(vi) on
a Payment  Date  shall be and  hereby  are  subordinated  to the  payment of the
amounts  distributable  pursuant to Sections 5.8(a)(i) through (v). At such time
as the  Class A Notes  are paid in full and the  Credit  Enhancer  has  received
payment  in full  for all  amounts  owed to the  Credit  Enhancer,  the  Class B
Noteholders  shall be  entitled to  exercise  all rights  granted to the Class A
Noteholders  under this Agreement to the extent that the exercise of such rights
does not conflict with the provisions of the Spread Account Agreement.


                                                      -64-



<PAGE>



         (c) On each Payment Date, the Trustee shall send to each Noteholder the
statement  provided to the  Trustee by the  Servicer  pursuant  to Section  5.11
hereof on such Payment Date.

         (d) In the event that any  withholding  tax is  imposed on the  Trust's
payment (or  allocations  of income) to a Noteholder,  such tax shall reduce the
amount  otherwise  distributable  to the  Noteholder  in  accordance  with  this
Section.  The Trustee is hereby  authorized  and directed to retain from amounts
otherwise  distributable to the Noteholders  sufficient funds for the payment of
any tax that is  legally  owed by the Trust  (but such  authorization  shall not
prevent the Trustee from contesting any such tax in appropriate proceedings, and
withholding  payment of such tax, if  permitted  by law,  pending the outcome of
such  proceedings).  The amount of any withholding tax imposed with respect to a
Noteholder  shall be treated as cash  distributed to such Noteholder at the time
it is withheld by the Trust and remitted to the appropriate taxing authority. If
there is a  possibility  that  withholding  tax is  payable  with  respect  to a
distribution (such as a distribution to a non-US Noteholder), the Trustee may in
its sole discretion withhold such amounts in accordance with this clause (f). In
the event that a Noteholder wishes to apply for a refund of any such withholding
tax, the Trustee shall reasonably  cooperate with such Noteholder in making such
claim  so long as such  Noteholder  agrees  to  reimburse  the  Trustee  for any
out-of-pocket expenses incurred.

         (e)  Distributions  required to be made to  Noteholders  on any Payment
Date shall be made to each  Noteholder  of record on the  preceding  Record Date
either by wire transfer,  in immediately available funds, to the account of such
Holder at a bank or other entity having appropriate  facilities therefor, if (i)
such Noteholder  shall have provided to the Note Registrar  appropriate  written
instructions  at least five  Business  Days prior to such  Payment Date and such
Holder's  Notes in the  aggregate  evidence  a  denomination  of not  less  than
$1,000,000 or (ii) such Noteholder is the Seller, or an Affiliate  thereof,  or,
if not,  by check  mailed  to such  Noteholder  at the  address  of such  holder
appearing in the Note Register; provided, however, that, unless Definitive Notes
have been issued pursuant to Section 3.13 of the Trust  Agreement,  with respect
to  Notes  registered  on the  Record  Date in the  name of the  nominee  of the
Clearing Agency (initially,  such nominee to be Cede & Co.),  distributions will
be  made  by  wire  transfer  in  immediately  available  funds  to the  account
designated  by  such  nominee.   Notwithstanding   the   foregoing,   the  final
distribution in respect of any Note (whether on the Final Scheduled Payment Date
or otherwise) will be payable only upon  presentation and surrender of such Note
at the  office or  agency  maintained  for that  purpose  by the Note  Registrar
pursuant to Section 2.4 of the Indenture.


                                                      -65-



<PAGE>



         [SECTION 5.9.  Certificate Distribution Account.

                  (a) On each Payment  Date,  the Trustee shall  distribute  all
amounts on deposit in the Certificate Distribution Account to Certificateholders
in respect of the  Certificates  to the extent of amounts  due and unpaid on the
Certificates  for  principal  and interest in the  following  amounts and in the
following order of priority:

         (i) accrued and unpaid interest on the  Certificates;  provided that if
there are not sufficient  funds in the Certificate  Distribution  Account to pay
the entire amount of accrued and unpaid  interest then due on the  Certificates,
the  amount in the  Certificate  Distribution  Account  shall be  applied to the
payment of such interest on the Certificates pro rata on the basis of the amount
of accrued and unpaid interest due on the Certificates;

         (ii)  to the  Holders  of  the  Certificates,  the  Certificateholders'
Principal  Distributable  Amount and the Accelerated  Principal Amount until the
outstanding principal balance of the Certificates is reduced to zero.

         (b)  On  each   Payment   Date,   the   Trustee   shall  send  to  each
Certificateholder the statement provided to the Trustee by the Servicer pursuant
to Section 5.11 hereof on such Payment Date.

         (i) In the event that any  withholding  tax is  imposed on the  Trust's
payment (or allocations of income) to a Certificateholder, such tax shall reduce
the amount otherwise  distributable to the  Certificateholder in accordance with
this  Section.  The  Trustee is hereby  authorized  and  directed to retain from
amounts otherwise  distributable to the Certificateholders  sufficient funds for
the payment of any tax that is legally owed by the Trust (but such authorization
shall not  prevent  the  Trustee  from  contesting  any such tax in  appropriate
proceedings,  and withholding  payment of such tax, if permitted by law, pending
the outcome of such proceedings). The amount of any withholding tax imposed with
respect to a  Certificateholder  shall be treated  as cash  distributed  to such
Certificateholder  at the time it is withheld  by the Trust and  remitted to the
appropriate taxing authority.  If there is a possibility that withholding tax is
payable  with  respect to a  distribution  (such as a  distribution  to a non-US
Certificateholder), the Trustee may in its sole discretion withhold such amounts
in  accordance  with this  clause  (c).  In the event that an  Certificateholder
wishes to apply for a refund of any such  withholding  tax,  the  Trustee  shall
reasonably cooperate with such Certificateholder in making such claim so long as
such  Certificateholder  agrees to reimburse  the Trustee for any  out-of-pocket
expenses incurred.]

                                                      -66-



<PAGE>



         (c) Any funds remaining in the Certificate  Distribution  Account after
distribution  of all amounts  specified in this Section shall be  distributed to
the Depositor.

         (d)  Distributions  required  to be made to  Certificateholders  on any
Payment Date shall be made to each  Certificateholder of record on the preceding
Record Date either by wire transfer,  in  immediately  available  funds,  to the
account of such Holder at a bank or other entity having  appropriate  facilities
therefor, if (i) such  Certificateholder  shall have provided to the Certificate
Registrar  appropriate written instructions at least five Business Days prior to
such Payment Date and such Holder's  certificates  in the  aggregate  evidence a
denomination of not less than $1,000,000 or (ii) such  Certificateholder  is the
Depositor,  or an  Affiliate  thereof,  or,  if not,  by  check  mailed  to such
Certificateholder  at the address of such holder  appearing  in the  Certificate
Register;  provided,  however,  that, unless  Definitive  Certificates have been
issued  pursuant  to  Section  3.13 of the  Trust  Agreement,  with  respect  to
Certificates  registered  on the Record  Date in the name of the  nominee of the
Clearing Agency (initially,  such nominee to be Cede & Co.),  distributions will
be  made  by  wire  transfer  in  immediately  available  funds  to the  account
designated  by  such  nominee.   Notwithstanding   the   foregoing,   the  final
distribution  in  respect of any  Certificate  (whether  on the Final  Scheduled
Payment Date or otherwise) will be payable only upon  presentation and surrender
of such  Certificate at the office or agency  maintained for that purpose by the
Certificate Registrar pursuant to Section 3.8 of the Trust Agreement.

         (i) Subject to Section  5.1 and this  section,  monies  received by the
Trustee  hereunder  need not be  segregated  in any manner  except to the extent
required by law and may be  deposited  under such general  conditions  as may be
prescribed  by  law,  and the  Trustee  shall  not be  liable  for any  interest
thereon.]

         SECTION 5.10.  Pre-Funding Account.

         (a) On the Closing  Date,  the Trustee will  deposit,  on behalf of the
Seller,  in the  Pre-Funding  Account $[ ] from the  proceeds of the sale of the
Notes and the Certificates. On each Subsequent Transfer Date, the Servicer shall
instruct  the Trustee to  withdraw  from the  Pre-Funding  Account (i) an amount
equal to [ ]% of the Principal Balance of the Subsequent Receivables transferred
to the Issuer on such Subsequent  Transfer Date and to distribute such amount to
or upon the order of the Seller upon satisfaction of the conditions set forth in
this  Agreement  with  respect to such  transfer and (ii) an amount equal to the
Subsequent Spread Account Deposit on such Subsequent

                                                      -67-



<PAGE>



Transfer Date upon  satisfaction  of the  conditions set forth in this Agreement
with respect to such transfer.

         (b) If the  Pre-Funded  Amount has not been reduced to zero on the date
on which the Funding  Period ends after giving  effect to any  reductions in the
Pre-Funded  Amount on such date,  the  Servicer  shall  instruct  the Trustee to
withdraw  from the Pre- Funding  Account on the  Mandatory  Redemption  Date the
Pre-Funded Amount (exclusive of any Pre-Funding  Earnings) and deposit an amount
equal to the Note Prepayment Amount in the Note Distribution Account.

         SECTION  5.11.  Statements  to   Certificateholders   and  Noteholders.
Statements to  Certificateholders  and Noteholders.  On or prior to each Payment
Date,  the  Servicer  shall  provide to the  Trustee  (with a copy to the Credit
Enhancer and the Rating  Agencies) for the Trustee to forward to each Noteholder
of record, and to each Certificateholder of record, a statement setting forth at
least the  following  information  as to the Notes and the  Certificates  to the
extent applicable:

         (i) the amount of such  distribution  allocable  to  principal  of each
Class of Notes and to the Certificate Balance of the Certificates;

         (ii) the amount of such  distribution  allocable to interest on or with
respect to each Class of Notes [and to the Certificates];

         (iii) the amount of such distribution  payable out of amounts withdrawn
from the Spread Account or pursuant to a claim on the Credit  Enhancement or the
Certificate Policy;

         (iv) the Pool  Balance as of the close of  business  on the last day of
the preceding Collection Period;

         (v) the aggregate  outstanding principal amount of each Class of Notes,
the Note Pool  Factor  for each  such  Class  after  giving  effect to  payments
allocated to principal reported under clause (i) above;

         (vi) the amount of the Servicing Fee (inclusive of the Standby Fee paid
to the  Standby  Servicer)  paid to the  Servicer  with  respect to the  related
Collection Period, and the amount of any unpaid Servicing Fees (inclusive of the
Standby Fee) and the change in such amount from that of the prior Payment Date;

         (vii) the Class A Noteholders' Interest Carryover Shortfall,  the Class
B Noteholders' Interest Carryover Shortfall,  the Class A Noteholders' Principal
Carryover Shortfall, and the Class B Noteholders' Principal Carryover Shortfall;

                                                      -68-



<PAGE>



         (viii) the amount  distributable to the Certificate  Credit Enhancer on
such Payment Date;

         (ix) the number of Receivables and the aggregate gross amount scheduled
to be paid thereon,  including unearned finance and other charges, for which the
related Obligors are delinquent in making  scheduled  payments between 31 and 59
days and 60 days or more;

         (x) the amount of the aggregate Realized Losses, if any, for the second
preceding Collection Period;

         (xi) the number and the aggregate Purchase Amounts for Receivables,  if
any, that were  repurchased in such period and summary  information as to losses
and delinquencies with respect to the Receivables;

         (xii) for  Payment  Dates  during  the  Funding  Period  (if any),  the
remaining Pre-Funded Amount; and

         (xiii)  for the  final  Subsequent  Transfer  Date,  the  amount of any
remaining  Pre-Funded  Amount  that has not been  used to fund the  purchase  of
Subsequent Receivables.

         (xiv) the  cumulative  amount of  Realized  Losses,  since the  Initial
Cutoff Date to the last day of the related Collection Period.

Each amount set forth pursuant to paragraph (i), (ii), (iii),  (vi), (vii), (xi)
and (xii) above shall be expressed as a dollar  amount per $1,000 of the initial
principal  balance of the Notes (or Class  thereof) or the  initial  Certificate
Balance, as applicable.


                                   ARTICLE VI

                              [CREDIT ENHANCEMENT]



                                   ARTICLE VII

                                   [Reserved]




                                                      -69-



<PAGE>



                                  ARTICLE VIII

                                   THE SELLER

         SECTION 7.1.  Representations of Seller. The Seller makes the following
representations  on which the Credit  Enhancer shall be deemed to have relied in
executing and  delivering the Policies and on which the Issuer is deemed to have
relied  in  acquiring  the  Receivables.  The  representations  speak  as of the
execution and delivery of this Agreement and as of the Closing Date, in the case
of Initial  Receivables,  and as of the applicable  subsequent Transfer Date, in
the  case  of  Subsequent  Receivables,  and  shall  survive  the  sale  of  the
Receivables to the Issuer and the pledge thereof to the Trustee  pursuant to the
Indenture.

                  (a) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of California,  with power and authority to
         own its properties  and to conduct its business as such  properties are
         currently  owned and such business is currently  conducted,  and had at
         all relevant times,  and now has,  power,  authority and legal right to
         acquire,  own and sell the Receivables and the other Conveyed  Property
         transferred to the Trust.

                  (b) Due  Qualification.  The  Seller is duly  qualified  to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or lease of property or the  conduct of its  business  shall
         require such qualifications.

                  (c)  Power  and  Authority.  The  Seller  has  the  power  and
         authority to execute and deliver this Agreement and the Basic Documents
         to which it is a party and to carry  out its  terms  and  their  terms,
         respectively;  the  Seller  has full  power and  authority  to sell and
         assign the Receivables  and the Other Conveyed  Property to be sold and
         assigned to and deposited with the Trust by it and has duly  authorized
         such  sale  and  assignment  to the  Trust by all  necessary  corporate
         action;  and the execution,  delivery and performance of this Agreement
         and the Basic  Documents  to which the Seller is a party have been duly
         authorized by the Seller by all necessary corporate action.

                  (d) Valid Sale, Binding Obligations.  This Agreement effects a
         valid sale,  transfer and assignment of the  Receivables  and the Other
         Conveyed Property,  enforceable against the Seller and creditors of and
         purchasers from the Seller;  and this Agreement and the Basic Documents
         to which the Seller is a party, when duly executed and delivered,

                                                      -70-



<PAGE>



         shall  constitute  legal,  valid and binding  obligations of the Seller
         enforceable  in  accordance  with  their  respective  terms,  except as
         enforceability may be limited by bankruptcy, insolvency, reorganization
         or other similar laws affecting the  enforcement  of creditors'  rights
         generally and by equitable  limitations on the availability of specific
         remedies,  regardless of whether such enforceability is considered in a
         proceeding in equity or at law.

                  (e)  No  Violation.   The  consummation  of  the  transactions
         contemplated  by  this  Agreement  and  the  Basic  Documents  and  the
         fulfillment  of the terms of this  Agreement  and the  Basic  Documents
         shall not conflict  with,  result in any breach of any of the terms and
         provisions of or constitute  (with or without notice,  lapse of time or
         both) a default under the  certificate of  incorporation  or by-laws of
         the Seller,  or any indenture,  agreement,  mortgage,  deed of trust or
         other  instrument  to  which  the  Seller  is a party or by which it is
         bound,  or result in the creation or imposition of any Lien upon any of
         its properties pursuant to the terms of any such indenture,  agreement,
         mortgage, deed of trust or other instrument, other than this Agreement,
         or violate any law, order, rule or regulation  applicable to the Seller
         of any court or of any federal or state regulatory body, administrative
         agency or other governmental  instrumentality  having jurisdiction over
         the Seller or any of its properties.

                  (f) No Proceedings. There are no proceedings or investigations
         pending or, to the Seller's  knowledge,  threatened against the Seller,
         before  any  court,  regulatory  body,  administrative  agency or other
         tribunal or governmental  instrumentality  having jurisdiction over the
         Seller  or  its   properties  (A)  asserting  the  invalidity  of  this
         Agreement, the Securities or any of the Basic Documents, (B) seeking to
         prevent the issuance of the  Securities or the  consummation  of any of
         the  transactions  contemplated  by this  Agreement or any of the Basic
         Documents,   (C)  seeking  any   determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, this Agreement
         or any of the Basic Documents,  or (D) relating to the Seller and which
         might adversely affect the federal or state income,  excise,  franchise
         or similar tax attributes of the Securities.

                  (g) No Consents. No consent, approval,  authorization or order
         of or declaration or filing with any governmental authority is required
         for the issuance or sale of the Securities or the  consummation  of the
         other transactions

                                                      -71-



<PAGE>



         contemplated by this  Agreement,  except such as have been duly made or
         obtained.

                  (h) The  Seller  has filed on a timely  basis all tax  returns
         required to be filed by it and paid all taxes,  to the extent that such
         taxes have become due.

                  (i) Chief Executive Office.  The chief executive office of the
         Seller is at 2 Ada, Irvine, California 92618.

         SECTION 7.2.  [Reserved].

         SECTION  7.3.  Liability  of Seller;  Indemnities.  The Seller shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Agreement.

         (a) The Seller shall  indemnify,  defend and hold  harmless the Issuer,
the Owner  Trustee,  the Trust,  the Credit  Enhancer  and the Trustee  from and
against any taxes that may at any time be asserted  against any such Person with
respect to the transactions  contemplated in this Agreement and any of the Basic
Documents  (except  any  income  taxes  arising  out of fees  paid to the  Owner
Trustee,  the Trustee and the Credit  Enhancer and except any taxes to which the
Owner Trustee, or the Trustee may otherwise be subject to), including any sales,
gross receipts,  general corporation,  tangible personal property,  privilege or
license taxes (but, in the case of the Issuer,  not including any taxes asserted
with respect to, federal or other income taxes arising out of  distributions  on
the Certificates and the Notes) and costs and expenses in defending  against the
same.

         (b) The Seller shall  indemnify,  defend and hold  harmless the Issuer,
the Owner Trustee, the Trustee, the Credit Enhancer,  the Certificateholders and
the  Noteholders  from and against any loss,  liability  or expense  incurred by
reason of (i) the Seller's willful  misfeasance,  bad faith or negligence in the
performance  of its  duties  under  this  Agreement,  or by reason  of  reckless
disregard  of its  obligations  and  duties  under this  Agreement  and (ii) the
Seller's  or the  Issuer's  violation  of  Federal or state  securities  laws in
connection with the offering and sale of the Notes and the Certificates.

         (c) The Seller  shall  indemnify,  defend and hold  harmless  the Owner
Trustee,  the Trustee,  and the Standby  Servicer and its  officers,  directors,
employees  and agents  from and  against  any and all costs,  expenses,  losses,
claims,  damages and liabilities  arising out of, or incurred in connection with
the  acceptance or  performance of the trusts and duties set forth herein and in
the Basic Documents except to the extent that such cost,  expense,  loss, claim,
damage or liability shall be due to the willful

                                                      -72-



<PAGE>



misfeasance,  bad faith or  negligence  (except for errors in  judgment)  of the
Owner Trustee.

         Indemnification  under this Section  shall survive the  resignation  or
removal  of the  Owner  Trustee  or the  Trustee  and  the  termination  of this
Agreement or the  Indenture or the Trust  Agreement,  as  applicable,  and shall
include   reasonable  fees  and  expenses  of  counsel  and  other  expenses  of
litigation.  If the Seller shall have made any  indemnity  payments  pursuant to
this  Section  and the  Person to or on behalf  of whom such  payments  are made
thereafter  shall  collect any of such amounts  from  others,  such Person shall
promptly repay such amounts to the Seller, without interest.

         SECTION  7.4.  Merger  or  Consolidation   of,  or  Assumption  of  the
Obligations  of,  Seller.  Any Person (a) into which the Seller may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Seller shall be a party or (c) which may succeed to the properties and assets of
the Seller  substantially as a whole, which Person in any of the foregoing cases
executes an agreement of assumption  to perform  every  obligation of the Seller
under this Agreement, shall be the successor to the Seller hereunder without the
execution  or filing of any document or any further act by any of the parties to
this Agreement;  provided,  however, that (i) the Seller shall have received the
written  consent  of the  Credit  Enhancer  prior  to  entering  into  any  such
transaction,  (ii)  immediately  after  giving  effect to such  transaction,  no
representation or warranty made pursuant to Section 3.1 shall have been breached
and no Servicer  Termination Event, and no event which, after notice or lapse of
time, or both, would become a Servicer Termination Event shall have happened and
be continuing,  (iii) the Seller shall have delivered to the Owner Trustee,  the
Trustee  and the Credit  Enhancer  an  Officers'  Certificate  and an Opinion of
Counsel each  stating that such  consolidation,  merger or  succession  and such
agreement  of  assumption  comply  with  this  Section  and that all  conditions
precedent,  if any, provided for in this Agreement  relating to such transaction
have been  complied  with,  (iv) the  Rating  Agency  Condition  shall have been
satisfied  with  respect  to such  transaction  and (v) the  Seller  shall  have
delivered to the Owner Trustee,  the Trustee and the Credit  Enhancer an Opinion
of  Counsel  stating  that,  in the  opinion  of such  counsel,  either  (A) all
financing  statements and  continuation  statements and amendments  thereto have
been  executed  and filed that are  necessary  fully to preserve and protect the
interest of the Owner Trustee and the Trustee,  respectively, in the Receivables
and  reciting  the  details  of such  filings  or (B) no such  action  shall  be
necessary to preserve and protect such interest. Notwithstanding anything herein
to the  contrary,  the execution of the  foregoing  agreement of assumption  and
compliance with clauses (i), (ii), (iii), (iv) and (v) above shall be conditions
to the

                                                      -73-



<PAGE>



consummation of the transactions referred to in clauses (a), (b) or (c) above.

         SECTION 7.5.  Limitation on Liability of Seller and Others.  The Seller
and any  director or officer or employee or agent of the Seller may rely in good
faith on the advice of  counsel  or on any  document  of any kind,  prima  facie
properly  executed and submitted by any Person  respecting  any matters  arising
under any Basic Document. The Seller shall not be under any obligation to appear
in,  prosecute  or defend any legal action that shall not be  incidental  to its
obligations under this Agreement,  and that in its opinion may involve it in any
expense or liability.

         SECTION 7.6. Seller May Own  Certificates or Notes.  The Seller and any
Affiliate  thereof may in its individual or any other capacity become the ,owner
or pledgee of  Certificates or Notes with the same rights as it would have if it
were not the Seller or an Affiliate thereof, except as expressly provided herein
or in any Basic  Document.  Notes or Certificates so owned by the Seller or such
Affiliate shall have an equal and proportionate  benefit under the provisions of
the Basic Documents,  without preference,  priority, or distinction as among all
of the Notes or Certificates;  provided, however, that any Notes or Certificates
owned by the  Seller or any  Affiliate  thereof  during  the time such  Notes or
Certificates  are owned by them,  shall be without voting rights for any purpose
set forth in the Basic  Documents and All not be entitled to the benefits of the
Policies.  The Seller shall notify the Owner Trustee, the Trustee and the Credit
Enhancer  promptly  after  it or any of its  Affiliates  become  the  owner of a
Certificate or a Note.


                                  ARTICLE VIII

                                  THE SERVICER

         SECTION  8.1.  Representations  of  Servicer.  The  Servicer  makes the
following  representations  on which the Credit Enhancer shall be deemed to have
relied in  executing  and  delivering  the  Policies  and on which the Issuer is
deemed to have relied in acquiring the Receivables. The representations speak as
of the execution  and delivery of this  Agreement and as of the Closing Date, in
the  case  of the  Initial  Receivables,  and as of  the  applicable  Subsequent
Transfer Date, in the case of the Subsequent Receivables,  and shall survive the
sale of the  Receivables  to the Issuer and the  pledge  thereof to the  Trustee
pursuant to the Indenture.

                  (a) Organization and Good Standing. The Servicer has been duly
         organized and is validly  existing and in good standing  under the laws
         of its jurisdiction of organization,

                                                      -74-



<PAGE>



         with  power,  authority  and legal right to own its  properties  and to
         conduct its business as such  properties  are currently  owned and such
         business is presently  conducted,  and had at all relevant  times,  and
         shall  have,  power,  authority  and legal  right to  acquire,  own and
         service the Receivables;

                  (b) Due  Qualification.  The Servicer is duly  qualified to do
         business as a foreign corporation in good standing and has obtained all
         necessary  licenses and approvals,  in all  jurisdictions  in which the
         ownership  or  lease  of  property  or  the  conduct  of  its  business
         (including  the  servicing  of the  Receivables  as  required  by  this
         Agreement) requires or shall require such qualification;

                  (c)  Power  and  Authority.  The  Servicer  has the  power and
         authority to execute and deliver this Agreement and its Basic Documents
         and to carry  out its  terms and  their  terms,  respectively,  and the
         execution,   delivery  and   performance  of  this  Agreement  and  the
         Servicer's Basic Documents have been duly authorized by the Servicer by
         all necessary corporate action;

                  (d) Binding Obligation. This Agreement and the Basic Documents
         to which to the Servicer is a party shall constitute  legal,  valid and
         binding  obligations  of the Servicer  enforceable  in accordance  with
         their  respective  terms,  except as  enforceability  may be limited by
         bankruptcy, insolvency, reorganization, or other similar laws affecting
         the  enforcement  of  creditors'  rights  generally  and  by  equitable
         limitations on the  availability  of specific  remedies,  regardless of
         whether such  enforceability is considered in a proceeding in equity or
         at law;

                  (e)  No  Violation.   The  consummation  of  the  transactions
         contemplated  by this Agreement and the Basic Documents to which to the
         Servicer is a party, and the fulfillment of the terms of this Agreement
         and the Basic  Documents  to which the  Servicer is a party,  shall not
         conflict with,  result in any breach of any of the terms and provisions
         of, or constitute  (with or without  notice or lapse of time) a default
         under, the articles of incorporation or bylaws of the Servicer,  or any
         indenture,  agreement,  mortgage,  deed of trust or other instrument to
         which  the  Servicer  is a party  or by which it is bound or any of its
         properties are subject,  or result in the creation or imposition of any
         Lien  upon  any of its  properties  pursuant  to the  terms of any such
         indenture,  agreement,  mortgage,  deed of trust  or other  instrument,
         other  than  this  Agreement,  or  violate  any  law,  order,  rule  or
         regulation applicable to the Servicer of any court or of any federal or

                                                      -75-



<PAGE>



         state  regulatory  body,  administrative  agency or other  governmental
         instrumentality  having  jurisdiction  over the  Servicer or any of its
         properties;

                  (f) No Proceedings. There are no proceedings or investigations
         pending  or,  to  the  Servicer's  knowledge,  threatened  against  the
         Servicer,  before any court, regulatory body,  administrative agency or
         other tribunal or governmental instrumentality having jurisdiction over
         the Servicer or its  properties  (A) asserting  the  invalidity of this
         Agreement  or any of the Basic  Documents,  (B)  seeking to prevent the
         issuance  of  the  Securities  or  the   consummation  of  any  of  the
         transactions  contemplated  by  this  Agreement  or any  of  the  Basic
         Documents,  or (C)  seeking  any  determination  or ruling  that  might
         materially and adversely  affect the performance by the Servicer of its
         obligations   under,  or  the  validity  or  enforceability   of,  this
         Agreement, the Securities or any of the Basic Documents or (D) relating
         to the Servicer and which might  adversely  affect the federal or state
         income, excise, franchise or similar tax attributes of the Securities;

                  (g) No Consents. No consent, approval,  authorization or order
         of or declaration or filing with any governmental authority is required
         for the issuance or sale of the Securities or the  consummation  of the
         other transactions contemplated by this Agreement,  except such as have
         been duly made or obtained.

                  (h) Taxes.  The  Servicer  has filed on a timely basis all tax
         returns  required  to be filed by it and paid all taxes,  to the extent
         that such taxes have become due.

                  (i) Chief Executive Office. The Servicer hereby represents and
         warrants to the Trustee that the Servicer's principal place of business
         and chief  executive  office is, and for the four months  preceding the
         date of this Agreement has been, located at: 2 Ada, Irvine, California.

         SECTION 8.2.  Liability of Servicer; Indemnities.

         (a) The Servicer  (in its  capacity as such) shall be liable  hereunder
only to the extent of the obligations in this Agreement specifically  undertaken
by the Servicer and the representations made by the Servicer.

                  (i) The Servicer shall defend, indemnify and hold harmless the
Trust,  the  Trustee,  the Owner  Trustee,  the  Standby  Servicer,  the  Credit
Enhancer,  and the Securityholders from and against any and all costs, expenses,
losses,  damages,  claims and liabilities,  arising out of or resulting from the
use, ownership

                                                      -76-



<PAGE>



or operation by the Servicer or any Affiliate thereof of any Financed Vehicle;

                  (ii) The Servicer  shall  indemnify,  defend and hold harmless
the Trust,  the Trustee,  the Owner Trustee,  the Standby  Servicer,  the Credit
Enhancer,  and the  Securityholders  from and  against any taxes that may at any
time be asserted  against any of such parties  with respect to the  transactions
contemplated in this Agreement,  including, without limitation, any sales, gross
receipts, general corporation,  tangible personal property, privilege or license
taxes (but not including any federal or other income taxes,  including franchise
taxes  asserted  with  respect  to,  and as of the  date  of,  the  sale  of the
Receivables  and the Other  Conveyed  Property to the Trust or the  issuance and
original sale of the Securities) and costs and expenses in defending against the
same;

                  (iii) The Servicer shall  indemnify,  defend and hold harmless
the Trust,  the Trustee,  the Owner Trustee,  the Standby  Servicer,  the Credit
Enhancer,  their respective  officers,  directors,  agents and employees and the
Securityholders from and against any and all costs,  expenses,  losses,  claims,
damages,  and liabilities to the extent that such cost,  expense,  loss,  claim,
damage,  or liability arose out of, or was imposed upon the Trust,  the Trustee,
the Standby  Servicer,  the Credit Enhancer or the  Securityholders  through the
negligence,  willful misfeasance or bad faith of the Servicer in the performance
of its duties  under this  Agreement  or by reason of reckless  disregard of its
obligations and duties under this Agreement.

                  (iv) The Servicer shall indemnify,  defend,  and hold harmless
the Trustee,  the Standby Servicer and the Collateral Agent from and against all
costs,  expenses,  losses,  claims,  damages,  and liabilities arising out of or
incurred in  connection  with the  acceptance or  performance  of the trusts and
duties herein contained,  if any, except to the extent that such cost,  expense,
loss, claim, damage or liability:  (A) shall be due to the willful  misfeasance,
bad faith,  or  negligence  (except for errors in judgment) of the Trustee,  the
Standby  Servicer or Collateral  Agent,  as applicable or (B) relates to any tax
other than the taxes with  respect to which the  Servicer  shall be  required to
indemnify the Trustee, the Standby Servicer or the Collateral Agent.

         (b) Notwithstanding the foregoing,  the Servicer shall not be obligated
to defend,  indemnify,  and hold  harmless  any  Securityholder  for any losses,
claims,  damages or liabilities  incurred by any Securityholders  arising out of
claims, complaints,  actions and allegations relating to Section 406 of ERISA or
Section 4975 of the Code as a result of the purchase or holding of a Security by
such Securityholder with the assets of a

                                                      -77-



<PAGE>



plan  subject  to  such  provisions  of  ERISA  or the  Code  or the  servicing,
management and operation of the Trust.

         (c) For purposes of this  Section 9.2, in the event of the  termination
of the rights and obligations of the Servicer (or any successor thereto pursuant
to Section 9.3) as Servicer  pursuant to Section 10.1, or a resignation  by such
Servicer  pursuant to this  Agreement,  such Servicer  shall be deemed to be the
Servicer pending  appointment of a successor  Servicer pursuant to Section 10.2.
The  provisions  of this  Section  9.2(b)  shall in no way affect  the  survival
pursuant to Section 9.2(c) of the  indemnification  by the Servicer  provided by
Section 9.2(a).

         (d)   Indemnification   under  this  Section  9.2  shall   survive  the
termination of this Agreement and any  resignation or removal of CPS as Servicer
and shall  include  reasonable  fees and  expenses  of counsel  and  expenses of
litigation.  If the Servicer shall have made any indemnity  payments pursuant to
this  Section and the  recipient  thereafter  collects  any of such amounts from
others, the recipient shall promptly repay such amounts to the Servicer, without
interest.

         SECTION  8.3.  Merger  or  Consolidation   of,  or  Assumption  of  the
Obligations of, the Servicer or Standby Servicer.

         (a) CPS shall not merge or consolidate  with any other person,  convey,
transfer or lease substantially all its assets as an entirety to another Person,
or permit any other  Person to become the  successor to CPS's  business  unless,
after the merger, consolidation,  conveyance, transfer, lease or succession, the
successor or surviving  entity shall be capable of fulfilling  the duties of CPS
contained in this  Agreement and shall be acceptable to the  Controlling  Party,
and, if a Credit Enhancer  Default shall have occurred and be continuing,  shall
be an Eligible  Servicer.  Any  corporation  (i) into which CPS may be merged or
consolidated, (ii) resulting from any merger or consolidation to which CPS shall
be a party, (iii) which acquires by conveyance, transfer, or lease substantially
all of the assets of CPS, or (iv)  succeeding  to the business of CPS, in any of
the  foregoing  cases shall  execute an agreement of assumption to perform every
obligation  of CPS under this  Agreement  and,  whether  or not such  assumption
agreement  is  executed,  shall be the  successor  to CPS under  this  Agreement
without the  execution  or filing of any paper or any further act on the part of
any of the parties to this Agreement, anything in this Agreement to the contrary
notwithstanding;  provided,  however,  that  nothing  contained  herein shall be
deemed to  release  CPS from any  obligation.  CPS shall  provide  notice of any
merger,  consolidation  or  succession  pursuant  to this  Section  to the Owner
Trustee, the Trustee,  the Securityholders,  the Credit Enhancer and each Rating
Agency. Notwithstanding the foregoing, CPS shall not merge or consolidate

                                                      -78-



<PAGE>



with any other  Person or permit any other Person to become a successor to CPS's
business,  unless (x) immediately  after giving effect to such  transaction,  no
representation or warranty made pursuant to Section 4.6 shall have been breached
(for purposes hereof, such  representations and warranties shall speak as of the
date of the consummation of such transaction) and no event that, after notice or
lapse of time,  or both,  would become an Insurance  Agreement  Event of Default
shall have occurred and be continuing, (y) CPS shall have delivered to the Owner
Trustee,  the Trustee,  the Rating Agencies and the Credit Enhancer an officer's
Certificate  and an Opinion of Counsel  each  stating  that such  consolidation,
merger or succession and such  agreement of assumption  comply with this Section
and  that all  conditions  precedent,  if any,  provided  for in this  Agreement
relating to such  transaction  have been complied  with,  and (z) CPS shall have
delivered to the Owner Trustee,  the Trustee, the Rating Agencies and the Credit
Enhancer an opinion of Counsel,  stating in the opinion of such counsel,  either
(A) all financing statements and continuation  statements and amendments thereto
have been  executed  and filed that are  necessary  to preserve  and protect the
interest of the Trust in the  Receivables  and the Other  Conveyed  Property and
reciting  the details of the filings or (B) no such action shall be necessary to
preserve and protect such interest.

         (b) Any corporation  (i) into which the Standby  Servicer may be merged
or  consolidated,  (ii) resulting from any merger or  consolidation to which the
Standby Servicer shall be a party, (iii) which acquires by conveyance,  transfer
or lease  substantially  all of the  assets  of the  Standby  Servicer,  or (iv)
succeeding  to the  business of the Standby  Servicer,  in any of the  foregoing
cases shall execute an agreement of  assumption  to perform every  obligation of
the Standby  Servicer under this Agreement and,  whether or not such  assumption
agreement is executed, shall be the successor to the Standby Servicer under this
Agreement without the execution or filing of any paper or any further act on the
part of any of the parties to this Agreement,  anything in this Agreement to the
contrary notwithstanding; provided, however, that nothing contained herein shall
be deemed to release the Standby Servicer from any obligation.

         SECTION 8.4. Limitation on Liability of Servicer,  Standby Servicer and
Others.

         Neither the Servicer,  the Standby Servicer nor any of the directors or
officers or  employees or agents of the  Servicer or Standby  Servicer  shall be
under any liability to the Trust or the  Securityholders,  except as provided in
this  Agreement,  for any action taken or for refraining  from the taking of any
action pursuant to this Agreement;  provided, however, that this provision shall
not protect the Servicer, the Standby Servicer or

                                                      -79-



<PAGE>



any such person against any liability that would  otherwise be imposed by reason
of a breach of this Agreement or willful misfeasance, bad faith or negligence in
the performance of duties. CPS, the Standby Servicer and any director,  officer,
employee  or  agent of CPS or  Standby  Servicer  may rely in good  faith on the
written  advice of counsel or on any  document of any kind prima facie  properly
executed and submitted by any Person  respecting any matters  arising under this
Agreement.

         SECTION  8.5.  Delegation  of  Duties.  The  Servicer  may at any  time
delegate duties under this Agreement to sub-contractors  who are in the business
of  servicing  automotive  receivables  with the prior  written  consent  of the
controlling  party as  determined  pursuant  to  Section  13.15 and  (unless  an
Insurance  Agreement  Event of Default  shall have occurred and be continuing or
Norwest Bank  Minnesota,  National  Association  shall then be the Servicer) the
Holders of Class B Notes  evidencing more than 50% of the outstanding  principal
balance of the Class B Notes;  provided,  however,  that no such  delegation  or
sub-contracting  of duties by the  Servicer  shall  relieve the  Servicer of its
responsibility  with respect to such  duties;  and  provided  further,  that the
consent of the Holders of the requisite percentage of the outstanding  principal
balance of the Class B Notes shall not be  unreasonably  withheld or delayed and
shall be deemed to have been given unless,  on or before the Objection  Date (as
defined below),  the Trustee shall have received  Objection  Notices (as defined
below)  from  Holders  of  Class  B  Notes  representing  more  than  50% of the
outstanding  principal balance of the Class B Notes. Upon written request of the
Servicer,  the Trustee  shall deliver to each Class B Noteholder of record as of
the most recent  Record Date a notice (a  "Delegation  Notice")  prepared by the
Servicer  (i)  specifying  the duties the Servicer  proposes to  delegate,  (ii)
identifying the  sub-contractor  to whom it proposes to delegate such duties and
(iii)  informing  such  Class B  Noteholder  that if it  wishes to object to the
proposed  delegation  of duties,  it must deliver a written  notice of objection
(specifying in reasonable  detail the reasons for its objection;  such notice of
objection  an  "Objection  Notice")  on or  before  the date  specified  in such
Delegation Notice (the "Objection  Date"),  which Objection Date shall be a date
which is not more than 10  Business  Days after the date the  Servicer  delivers
such Delegation Notice to the Trustee.

         SECTION 8.6.  Servicer and Standby  Servicer Not to Resign.  Subject to
the  provisions  of Section 9.3,  neither the Servicer nor the Standby  Servicer
shall resign from the  obligations and duties imposed on it by this Agreement as
Servicer or Standby  Servicer  except upon a  determination  that by reason of a
change in legal  requirements the performance of its duties under this Agreement
would cause it to be in violation of such legal  requirements  in a manner which
would have a material adverse effect on the Servicer or the Standby Servicer, as
the case may

                                                      -80-



<PAGE>



be, and the Credit Enhancer (so long as a Credit Enhancer Default shall not have
occurred and be continuing) or a Security Majority (if a Credit Enhancer Default
shall have occurred and be continuing)  does not elect to waive the  obligations
of the  Servicer  or the  Standby  Servicer,  as the case may be, to perform the
duties  which  render it legally  unable to act or to delegate  those  duties to
another  Person.  Any  such  determination  permitting  the  resignation  of the
Servicer or Standby Servicer shall be evidenced by an opinion of Counsel to such
effect  delivered  and  acceptable  to the  Trustee,  the Owner  Trustee and the
Security Credit Enhancer  (unless a Credit Enhancer  Default shall have occurred
and be continuing). No resignation of the Servicer shall become effective until,
so long as no Credit Enhancer Default shall have occurred and be continuing, the
Standby  Servicer or an entity  acceptable to the Security Credit Enhancer shall
have  assumed the  responsibilities  and  obligations  of the  Servicer or, if a
Credit  Enhancer  Default  shall have  occurred and be  continuing,  the Standby
Servicer or a successor Servicer that is an Eligible Servicer shall have assumed
the responsibilities and obligations of the Standby Servicer.  No resignation of
the Standby Servicer shall become effective until, so long as no Credit Enhancer
Default  shall have  occurred and be  continuing,  an entity  acceptable  to the
Security Credit Enhancer shall have assumed the responsibilities and obligations
of the Standby Servicer or, if a Credit Enhancer Default shall have occurred and
be  continuing  a Person that is an  Eligible  Servicer  shall have  assumed the
responsibilities  and obligations of the Standby  Servicer;  provided,  however,
that in the event a successor  Standby  Servicer is not appointed within 60 days
after the Standby  Servicer has given notice of its resignation and has provided
the Opinion of Counsel  required by this Section  9.6, the Standby  Servicer may
petition a court for its removal.


                                   ARTICLE IX

                                     DEFAULT

         SECTION  9.1.  Servicer   Termination   Event.  For  purposes  of  this
Agreement,  each of the  following  shall  constitute  a  "Servicer  Termination
Event":

         (a)  Any  failure  by  the  Servicer  to  deliver  to the  Trustee  for
distribution  to  Securityholders  any  proceeds  or payment  required  to be so
delivered  under the terms of this  Agreement  that  continues  unremedied for a
period of two  Business  Days (one  Business  Day with  respect  to  payment  of
Purchase  Amounts)  after  written  notice is received by the Servicer  from the
Trustee  or  (unless  a Credit  Enhancer  Default  shall  have  occurred  and be
continuing)  the  Credit  Enhancer  or  after  discovery  of such  failure  by a
Responsible officer of the Servicer;

                                                      -81-



<PAGE>



         (b) Failure by the Servicer to deliver to the Trustee and (so long as a
Credit  Enhancer  Default shall not have occurred and be continuing)  the Credit
Enhancer  the  Servicer's  Certificate  within five days after the date on which
such Servicer's Certificate is required to be delivered,  or failure on the part
of the Servicer to observe its  covenants  and  agreements  set forth in Section
9.3(a);

         (c) Failure on the part of the Servicer  duly to observe or perform any
other covenants or agreements of the Servicer set forth in this Agreement, which
failure (i)  materially  and  adversely  affects  the rights of  Securityholders
(determined without regard to the availability of funds under the Policy), or of
the Credit Enhancer (unless a Credit Enhancer Default shall have occurred and be
continuing),  and (ii)  continues  unremedied  for a period of 30 days after the
date on which written notice of such failure, requiring the same to be remedied,
shall have been given (1) to the Servicer by the Trustee or the Credit  Enhancer
or (2) to the Servicer and to the Trustee and the Credit Enhancer by the Holders
of Class A Notes  evidencing  not less  than  25% of the  outstanding  principal
balance of the Class A Notes or,  after the Class A Notes have been paid in full
and all  outstanding  Reimbursement  Obligations  and other  amounts  due to the
Credit  Enhancer  have  been  paid in  full,  by the  Holders  of  Class B Notes
evidencing not less than 25% of the outstanding principal balance of the Class B
Notes;

         (d) The entry of a decree or order by a court or agency or  supervisory
authority  having  jurisdiction  in  the  premises  for  the  appointment  of  a
conservator, receiver, or liquidator for the Servicer or the Seller (or, so long
as  CPS  is  Servicer,  any of the  Servicer's  Affiliates)  in any  bankruptcy,
insolvency,  readjustment  of debt,  marshalling of assets and  liabilities,  or
similar  proceedings,  or for the winding up or liquidation of its affairs,  and
the  continuance of any such decree or order unstayed and in effect for a period
of 60 consecutive days; or

         (e) The  consent by the  Servicer  or the Seller (or, so long as CPS is
Servicer, any of the Servicer's Affiliates) to the appointment of a conservator,
trustee, receiver or liquidator in any bankruptcy,  insolvency,  readjustment of
debt,  marshalling  of assets  and  liabilities,  or similar  proceedings  of or
relating to the Servicer or the Seller (or, so long as CPS is  Servicer,  any of
the Servicer's  Affiliates) of or relating to substantially all of its property;
or the  Servicer  or the  Seller  (or,  so long as CPS is  Servicer,  any of the
Servicer's  Affiliates)  shall admit in writing its  inability  to pay its debts
generally  as  they  become  due,  file a  petition  to  take  advantage  of any
applicable  insolvency or  reorganization  statute,  make an assignment  for the
benefit of its creditors, or voluntarily suspend payment of its obligations; or

                                                      -82-



<PAGE>



         (f) Any  representation,  warranty or statement of the Servicer made in
this Agreement or any certificate,  report or other writing  delivered  pursuant
hereto shall prove to be  incorrect in any material  respect as of the time when
the same shall have been made,  and the  incorrectness  of such  representation,
warranty  or  statement  has a  material  adverse  effect  on the  Trust  or the
Securityholders and, within 30 days after written notice thereof shall have been
given (1) to the  Servicer by the  Trustee or the Credit  Enhancer or (2) to the
Servicer  and to the Trustee  and the Credit  Enhancer by the Holders of Class A
Notes evidencing not less than 25% of the outstanding  principal  balance of the
Class A Notes  or,  after  the  Class A Notes  have  been  paid in full  and all
outstanding  Reimbursement  Obligations  and  other  amounts  due to the  Credit
Enhancer have been paid in full, by the Holders of Class B Notes  evidencing not
less than 25% of the  outstanding  principal  balance of the Class B Notes,  the
circumstances or condition in respect of which such representation,  warranty or
statement was incorrect shall not have been eliminated or otherwise cured; or

         (g) So long as a Credit Enhancer Default shall not have occurred and be
continuing,  the Credit  Enhancer shall not have delivered a Servicer  Extension
Notice pursuant to Section 4.14; or

         (h) So long as a Credit Enhancer Default shall not have occurred and be
continuing, an Insurance Agreement Event of Default or under any other Insurance
and Indemnity  Agreement  relating to any Series an Event of Default  thereunder
shall have occurred; or

         (i)  A claim is made under the Credit Enhancement.

         SECTION  9.2.  Consequences  of  a  Servicer  Termination  Event.  If a
Servicer  Termination  Event shall occur and be continuing,  the Credit Enhancer
(or, if a Credit Enhancer  Default shall have occurred and be continuing  either
the Trustee or (to the extent it has knowledge thereof) a Security Majority), by
notice  given in writing  to the  Servicer  (and to the  Trustee if given by the
Credit Enhancer or the  Securityholders)  or by non-extension of the term of the
Servicer  as  referred to in Section  4.14 may  terminate  all of the rights and
obligations of the Servicer under this Agreement. The Servicer shall be entitled
to its pro  rata  share  of the  Servicing  Fee for  the  number  of days in the
Collection  Period prior to the effective date of its  termination.  On or after
the receipt by the Servicer of such written  notice or upon  termination  of the
term of the Servicer, all authority,  power, obligations and responsibilities of
the  Servicer  under this  Agreement,  whether  with  respect to the Notes,  the
Certificates or the Other Conveyed  Property or otherwise,  automatically  shall
pass to, be vested in and become obligations

                                                      -83-



<PAGE>



and  responsibilities  of the Standby Servicer (or such other successor Servicer
appointed by the Controlling Party under Section 10.3); provided,  however, that
the successor  Servicer  shall have no liability  with respect to any obligation
which was required to be performed by the terminated  Servicer prior to the date
that the successor  Servicer  becomes the Servicer or any claim of a third party
based  on any  alleged  action  or  inaction  of the  terminated  Servicer.  The
successor  Servicer is authorized and empowered by this Agreement to execute and
deliver, on behalf of the terminated Servicer, as attorney-in-fact or otherwise,
any and all documents and other  instruments  and to do or accomplish  all other
acts or things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the Receivables
and the other  Conveyed  Property  and  related  documents  to show the Trust as
lienholder or secured party on the related Lien Certificates,  or otherwise. The
terminated Servicer agrees to cooperate with the successor Servicer in effecting
the termination of the  responsibilities  and rights of the terminated  Servicer
under  this  Agreement,  including,  without  limitation,  the  transfer  to the
successor  Servicer for  administration  by it of all cash amounts that shall at
the time be held by the terminated  Servicer for deposit, or have been deposited
by the terminated  Servicer,  in the Collection  Account or thereafter  received
with respect to the  Receivables  and the delivery to the successor  Servicer of
all Receivable  Files and a computer tape in readable form as of the most recent
Business  Day  containing  all  information  necessary  to enable the  successor
Servicer  or a  successor  Servicer  to service  the  Receivables  and the Other
Conveyed Property. All reasonable costs and expenses (including attorneys' fees)
incurred in connection with  transferring  the Receivable Files to the successor
Servicer and amending  this  Agreement  to reflect such  succession  as Servicer
pursuant to this Section  10.1 shall be paid by the  predecessor  Servicer  upon
presentation  of  reasonable  documentation  of  such  costs  and  expenses.  In
addition, any successor Servicer shall be entitled to payment from the immediate
predecessor  Servicer for reasonable  transition expenses incurred in connection
with acting as successor  Servicer,  and to the extent not so paid, such payment
shall be made pursuant to Section 5.7(b)  hereof.  Upon receipt of notice of the
occurrence of Servicer  Termination Event, the Trustee shall give notice thereof
to the Rating  Agencies.  If requested by the Controlling  Party,  the successor
Servicer shall  terminate the Lockbox  Agreement and direct the Obligors to make
all payments under the Receivables  directly to the successor Servicer (in which
event the successor  Servicer  shall  process such  payments in accordance  with
Section 4.2(e)),  or to a lockbox  established by the successor  Servicer at the
direction of the Controlling  Party, at the successor  Servicer's  expense.  The
terminated  Servicer  shall grant the Trustee,  the  successor  Servicer and the
Controlling

                                                      -84-



<PAGE>



Party reasonable access to the terminated  Servicer's premises at the terminated
Servicer's expense.

         SECTION 9.3.  Appointment of Successor.

         (a) On and after the time the Servicer receives a notice of termination
pursuant to Section 10.2, upon  non-extension  of the servicing term as referred
to in Section 4.14, or upon the resignation of the Servicer  pursuant to Section
9.6,  the  predecessor  Servicer  shall  continue  to perform its  functions  as
Servicer under this Agreement,  in the case of termination,  only until the date
specified  in such  termination  notice  or, if no such date is  specified  in a
notice  of  termination,  until  receipt  of such  notice  and,  in the  case of
expiration  and  non-renewal  of the term of the Servicer upon the expiration of
such term, and, in the case of  resignation,  until the later of (x) the date 45
days from the delivery to the Trustee of written notice of such  resignation (or
written  confirmation  of such  notice)  in  accordance  with the  terms of this
Agreement  and (y) the date upon which the  predecessor  Servicer  shall  become
unable  to act as  Servicer,  as  specified  in the  notice of  resignation  and
accompanying  Opinion of Counsel.  In the event of  termination of the Servicer,
Norwest Bank Minnesota,  National Association, as Standby Servicer, shall assume
the  obligations  of Servicer  hereunder  on the date  specified in such written
notice (the "Assumption  Date") pursuant to the Servicing  Assumption  Agreement
or, in the event that the Credit  Enhancer shall have  determined  that a Person
other than the Standby  Servicer  shall be the successor  Servicer in accordance
with  Section  10.2,  on the  date  of the  execution  of a  written  assumption
agreement by such Person to serve as  successor  Servicer.  Notwithstanding  the
Standby Servicer's  assumption of, and its agreement to perform and observe, all
duties, responsibilities and obligations of CPS as Servicer under this Agreement
arising on and after the  Assumption  Date,  the Standby  Servicer  shall not be
deemed to have assumed or to become liable for, or otherwise  have any liability
for, any duties,  responsibilities,  obligations  or  liabilities  of CPS or any
predecessor  Servicer arising on or before the Assumption Date, whether provided
for by the terms of this  Agreement,  arising by operation of law or  otherwise,
including, without limitation, any liability for, any duties,  responsibilities,
obligations  or  liabilities of CPS or any  predecessor  Servicer  arising on or
before  the  Assumption  Date  under  Section  4.7  or 9.2  of  this  Agreement,
regardless of when the liability,  duty,  responsibility or obligation of CPS or
any predecessor  Servicer therefore arose, whether provided by the terms of this
Agreement, arising by operation of law or otherwise.  Notwithstanding the above,
if the Standby Servicer shall be legally unable or unwilling to act as Servicer,
and a Credit Enhancer Default shall have occurred and be continuing, the Standby
Servicer, the Trustee or a Security Majority may petition a court of competent

                                                      -85-



<PAGE>



jurisdiction to appoint any Eligible  Servicer as the successor to the Servicer.
Pending  appointment  pursuant to the preceding  sentence,  the Standby Servicer
shall act as successor  Servicer  unless it is legally unable to do so, in which
event the outgoing  Servicer shall continue to act as Servicer until a successor
has been  appointed  and accepted such  appointment.  Subject to Section 9.6, no
provision of this Agreement shall be construed as relieving the Standby Servicer
of its obligation to succeed as successor  Servicer upon the  termination of the
Servicer  pursuant to Section 10.2, the resignation of the Servicer  pursuant to
Section 9.6 or the  non-extension  of the  servicing  term of the  Servicer,  as
referred to in Section 4.14. If upon the termination of the Servicer pursuant to
Section 10.2 or the  resignation  of the  Servicer  pursuant to Section 9.6, the
Controlling Party appoints a successor Servicer other than the Standby Servicer,
the Standby  Servicer  shall not be  relieved of its duties as Standby  Servicer
hereunder.

         (b) Any  successor  Servicer  shall be  entitled  to such  compensation
(whether  payable out of the  Collection  Account or  otherwise) as the Servicer
would  have been  entitled  to under  this  Agreement  if the  Servicer  had not
resigned or been terminated  hereunder.  [If any successor Servicer is appointed
as a result of the  Standby  Servicer's  refusal (in breach of the terms of this
Agreement)  to act as Servicer  although it is legally able to do so, the Credit
Enhancer  and  such  successor  Servicer  may  agree  on  reasonable  additional
compensation  to be paid to such  successor  Servicer by the  Standby  Servicer,
which additional  compensation  shall be paid by such breaching Standby Servicer
in its  individual  capacity and solely out of its own funds.  If any  successor
Servicer is appointed for any reason other than the Standby  Servicer's  refusal
to act as Servicer  although  legally able to do so the Credit Enhancer and such
successor  Servicer  may  agree on  additional  compensation  to be paid to such
successor Servicer,  which additional  compensation shall be payable as provided
in the Master Spread Account Agreement and shall in no event exceed $150,000. In
addition,  any successor  Servicer shall be entitled,  as provided in the Master
Spread Account Agreement,  to reasonable  transition expenses incurred in acting
as successor Servicer.]

         SECTION 9.4. Notification to Noteholders and  Certificateholders.  Upon
any termination of, or appointment of a successor to, the Servicer,  the Trustee
shall give  prompt  written  notice  thereof to each  Securityholder  and to the
Rating Agencies.

         SECTION 9.5.  Waiver of Past  Defaults.  So long as no Credit  Enhancer
Default shall have  occurred and be  continuing,  the Credit  Enhancer (or, if a
Credit  Enhancer  Default  shall have occurred and be  continuing,  the Security
Majority) may, on behalf of all  Noteholders and  Certificateholders,  waive any
default by

                                                      -86-



<PAGE>



the  Servicer  in  the  performance  of  its   obligations   hereunder  and  its
consequences.  Upon any such waiver of a past default,  such default shall cease
to exist, and any Servicer  Termination  Event arising therefrom shall be deemed
to have been remedied for every purpose of this Agreement.  No such waiver shall
extend  to any  subsequent  or other  default  or impair  any  right  consequent
thereto.

         SECTION 9.6. Action Upon Certain Failures of the Servicer. In the event
that the Trustee shall have  knowledge of any failure of the Servicer  specified
in Section  10.1  which  would  give rise to a right of  termination  under such
Section upon the Servicer's failure to remedy the same after notice, the Trustee
shall give  notice  thereof to the  Servicer  and the Credit  Enhancer.  For all
purposes of this Agreement  (including,  without limitation,  Section 6.2(b) and
this Section  10.6),  the Trustee  shall not be deemed to have  knowledge of any
failure of the Servicer as specified in Section 10.1 unless notified  thereof in
writing by the Servicer, the Credit Enhancer or by a Securityholder. The Trustee
shall  be  under no duty or  obligation  to  investigate  or  inquire  as to any
potential failure of the Servicer specified in Section 10.1.


                                    ARTICLE X

                                   TERMINATION

         SECTION 10.1.  Optional Purchase of All Receivables.

         (a) On the  last day of any  Collection  Period  as of  which  the Pool
Balance  shall be less than or equal to 10% of the original  Pool  Balance,  the
Servicer  and the Seller each shall have the option to purchase  the Owner Trust
Estate,  other than the Trust Accounts (with the consent of the Credit  Enhancer
if such  purchase  would  result in a claim on the Credit  Enhancement  or would
result in any amount owing to the Credit Enhancer under the Insurance  Agreement
remaining  unpaid);  provided,  however,  that  the  amount  to be paid for such
purchase (as set forth in the following sentence) shall be sufficient to pay the
full amount of principal,  premium, if any, and interest then due and payable on
the Notes and the  Certificates.  To exercise  such option,  the Servicer or the
Seller,  as the  case may be,  shall  deposit  pursuant  to  Section  5.6 in the
Collection  Account an amount  equal to the  aggregate  Purchase  Amount for the
Receivables (including Liquidated Receivables),  plus the appraised value of any
other  property  held by the Trust,  such value to be determined by an appraiser
mutually agreed upon by the Servicer,  the Credit Enhancer and the Trustee,  and
shall succeed to all interests in and to the Trust.


                                                      -87-



<PAGE>



         (b) Upon any sale of the assets of the Trust pursuant to Section 9.2 of
the Trust  Agreement,  the  Servicer  shall  instruct the Trustee to deposit the
proceeds from such sale after all payments and reserves therefrom (including the
expenses  of such  sale)  have  been  made (the  "Insolvency  Proceeds")  in the
Collection Account.

         (c)  Notice  of any  termination  of the  Trust  shall  be given by the
Servicer to the Owner Trustee, the Trustee, the Trustee, the Credit Enhancer and
the Rating  Agencies as soon as  practicable  after the  Servicer  has  received
notice thereof.

         (d) Following the  satisfaction  and discharge of the Indenture and the
payment  in  full  of  the   principal  of  and  interest  on  the  Notes,   the
Certificateholders  will succeed to the rights of the Noteholders  hereunder and
the Owner Trustee will succeed to the rights of, and assume the  obligations of,
the Trustee to this Agreement.


                                   ARTICLE XI

                      ADMINISTRATIVE DUTIES OF THE SERVICER

         SECTION 11.1.  Administrative Duties.

         (a) Duties with Respect to the  Indenture.  The Servicer  shall perform
all its duties and the duties of the Issuer  under the  Indenture.  In addition,
the  Servicer  shall  consult  with the  Owner  Trustee  as the  Servicer  deems
appropriate regarding the duties of the Issuer under the Indenture. The Servicer
shall monitor the  performance  of the Issuer and shall advise the Owner Trustee
when action is necessary to comply with the Issuer's duties under the Indenture.
The  Servicer  shall  prepare  for  execution  by the Issuer or shall  cause the
preparation  by  other  appropriate  Persons  of all  such  documents,  reports,
filings,  instruments,  certificates and opinions as it shall be the duty of the
Issuer to prepare, file or deliver pursuant to the Indenture.  In furtherance of
the foregoing,  the Servicer shall take all necessary action that is the duty of
the Issuer to take pursuant to the  Indenture,  including,  without  limitation,
pursuant to Sections 2.7, 3.5, 3.6, 3.7, 3.9,  3.10,  3.17,  5.1, 5.4, 7.3, 8.3,
9.2, 9.3, 11.1 and 11.15 of the Indenture.

         (b)  Duties with Respect to the Issuer.

                  (i) In  addition  to the duties of the  Servicer  set forth in
this  Agreement or any of the Basic  Documents,  the Servicer shall perform such
calculations  and shall prepare for execution by the Issuer or the Owner Trustee
or  shall  cause  the  preparation  by  other  appropriate  Persons  of all such
documents,

                                                      -88-



<PAGE>



reports, filings, instruments, certificates and opinions as it shall be the duty
of the Issuer or the Owner Trustee to prepare,  file or deliver pursuant to this
Agreement  or any of the Basic  Documents  or under  state and  federal  tax and
securities  laws,  and at the  request  of the  Owner  Trustee  shall  take  all
appropriate  action  that it is the duty of the Issuer to take  pursuant to this
Agreement or any of the Basic Documents, including, without limitation, pursuant
to  Sections  2.6 and  2.11 of the  Trust  Agreement.  In  accordance  with  the
directions of the Issuer or the Owner Trustee,  the Servicer  shall  administer,
perform or supervise the performance of such other activities in connection with
the Collateral  (including the Basic Documents) as are not covered by any of the
foregoing  provisions and as are expressly  requested by the Issuer or the Owner
Trustee and are reasonably within the capability of the Servicer.

                  (ii) Notwithstanding  anything in this Agreement or any of the
Basic Documents to the contrary,  the servicer shall be responsible for promptly
notifying  the Owner  Trustee and the Trustee in the event that any  withholding
tax is imposed on the Issuer's  payments (or  allocations of income) to an owner
(as defined in the Trust  Agreement) as contemplated  this  Agreement.  Any such
notice  shall be in  writing  and  specify  the  amount of any  withholding  tax
required  to be withheld  by the Owner  Trustee or the Trustee  pursuant to such
provision.

                  (iii) Notwithstanding  anything in this Agreement or the Basic
Documents to the contrary,  the Servicer shall be responsible for performance of
the duties of the Issuer or the Seller set forth in Section 5.6(a), (b), (c) and
(d) of the Trust  Agreement with respect to, among other things,  accounting and
reports to owners (as defined in the Trust Agreement);  provided,  however, that
once prepared by the Servicer the Owner Trustee shall retain  responsibility for
the distribution of the Schedule K-1s necessary to enable each Certificateholder
to prepare its federal and state income tax returns.

                  (iv) The  Servicer  shall  perform the duties of the  Servicer
specified  in Section  10.2 of the Trust  Agreement  required to be performed in
connection with the  resignation or removal of the Owner Trustee,  and any other
duties  expressly  required to be performed by the Servicer under this Agreement
or any of the Basic Documents.

                  (v) In carrying out the  foregoing  duties or any of its other
obligations under this Agreement,  the Servicer may enter into transactions with
or otherwise deal with any of its Affiliates;  provided, however, that the terms
of any such  transactions or dealings shall be in accordance with any directions
received from the Issuer and shall be, in the

                                                      -89-



<PAGE>



Servicer's opinion, no less favorable to the Issuer in any material respect.

         (c) Tax Matters.  The Servicer shall prepare and file, on behalf of the
Seller, all tax returns, tax elections,  financial statements and such annual or
other reports of the Issuer as are necessary for  preparation  of tax reports as
provided in Article V of the Trust Agreement, including without limitation forms
1099 and 1066. All tax returns will be signed by the Seller.

         (d)  Non-Ministerial  Matters.  With  respect  to  matters  that in the
reasonable judgment of the Servicer are non-ministerial,  the Servicer shall not
take any action  pursuant to this Article XII unless  within a  reasonable  time
before the taking of such  action,  the Servicer  shall have  notified the Owner
Trustee and the Trustee of the proposed  action and the Owner  Trustee and, with
respect  to items  (A),  (B),  (C) and (D)  below,  the  Trustee  shall not have
withheld  consent or provided an alternative  direction.  For the purpose of the
preceding sentence, "non- ministerial matters" shall include:

                  (i)  the amendment of or any supplement to the
Indenture;

                  (ii) the  initiation of any claim or lawsuit by the Issuer and
the compromise of any action,  claim or lawsuit brought by or against the Issuer
(other than in connection with the collection of the Receivables);

                  (iii)    the   amendment,   change  or  modification  of  this
Agreement or any of the Basic Documents;

                  (iv) the appointment of successor Note  Registrars,  successor
Paying  Agents  and  successor   Trustees  pursuant  to  the  Indenture  or  the
appointment of Successor  Servicers or the consent to the assignment by the Note
Registrar, Paying Agent or Trustee of its obligations under the Indenture; and

                  (v)  the removal of the Trustee or the Trustee.

         (e)  Exceptions.  Notwithstanding  anything  to the  contrary  in  this
Agreement  except as expressly  provided herein or in the other Basic Documents,
the Servicer,  in its capacity  hereunder,  shall not be obligated to, and shall
not, (1) make any payments to the  Noteholders or  Certificateholders  under the
Basic Documents,  (2) sell the Indenture Trust Property  pursuant to Section 5.5
of the Indenture, (3) take any other action that the Issuer directs the Servicer
not to take on its behalf or (4) in connection with its duties  hereunder assume
any indemnification obligation of any other Person.


                                                      -90-



<PAGE>



         (f) Limitation of Standby Servicer's Obligations.  The Standby Servicer
or any successor Servicer shall not be responsible for any obligations or duties
of the servicer under Section 12.1.

         SECTION 11.2. Records. The Servicer shall maintain appropriate books of
account and records relating to services  performed under this Agreement,  which
books of account and records shall be accessible for inspection by the Issuer at
any time during normal business hours.

         SECTION 11.3. Additional Information to be Furnished to the Issuer. The
Servicer  shall  furnish  to the  Issuer  from  time  to  time  such  additional
information regarding the Collateral as the Issuer shall reasonably request.


                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

         SECTION 12.1.  Amendment.

         (a) This  Agreement  may be  amended  from time to time by the  parties
hereto,  with the consent of the Trustee (which consent may not be  unreasonably
withheld),  with the prior written consent of the Credit Enhancer (so long as no
Credit Enhancer  Default has occurred and is continuing) but without the consent
of any of the Noteholders or the  Certificateholders,  to cure any ambiguity, to
correct or  supplement  any  provisions  in this  Agreement,  to comply with any
changes in the Code, or to make any other  provisions with respect to matters or
questions  arising under this Agreement which shall not be inconsistent with the
provisions of this Agreement or the Insurance Agreement; provided, however, that
such action shall not, as evidenced by an Opinion of Counsel  delivered to Owner
Trustee and the Trustee,  adversely affect in any material respect the interests
of any  Noteholder  or  Certificateholder;  provided  further  that if a  Credit
Enhancer  Default  has  occurred  and  is  continuing,  such  action  shall  not
materially adversely affect the interests of the Credit Enhancer.

         This  Agreement  may also be amended  from time to time by the  parties
hereto, with the consent of the Credit Enhancer, the consent of the Trustee, the
consent of the  Holders  of Notes  evidencing  not less than a  majority  of the
outstanding  principal  amount of the Notes and the  consent of the  Holders (as
defined  in the Trust  Agreement)  of  Certificates  evidencing  not less than a
majority of the Certificate Percentage Interest [or Certificate Balance] for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of this Agreement or of modifying in any manner the rights of
the

                                                      -91-



<PAGE>



Noteholders or the Certificateholders; provided, however, that no such amendment
shall (a) increase or reduce in any manner the amount of, or accelerate or delay
the timing of,  collections  of payments on Receivables  or  distributions  that
shall  be  required  to be  made  for  the  benefit  of the  Noteholders  or the
Certificateholders  or (b) reduce the aforesaid  percentage  of the  outstanding
principal amount of the Notes and the Certificate  Balance, the Holders of which
are  required  to  consent to any such  amendment,  without  the  consent of the
Holders of all the  outstanding  Notes and the  Holders (as defined in the Trust
Agreement) of all the outstanding Certificates,  of each class affected thereby;
provided  further,  that if a Credit  Enhancer  Default has not  occurred and is
continuing,  such action shall not materially  adversely  affect the interest of
the Credit Enhancer.

         Promptly  after the  execution of any such  amendment  or consent,  the
Trustee shall furnish written notification of the substance of such amendment or
consent to each Securityholder and the Rating Agencies.

         It shall not be  necessary  for the  consent of  Certificateholders  or
Noteholders  pursuant  to this  Section to approve  the  particular  form of any
proposed amendment or consent,  but it shall be sufficient if such consent shall
approve the substance  thereof.  The manner of obtaining  such consents (and any
other  consents  of  Noteholders  or  Certificateholders  provided  for in  this
Agreement) and of evidencing the  authorization  of any action by Noteholders or
Certificateholders  shall be  subject  to such  reasonable  requirements  as the
Trustee or the Owner Trustee, as applicable, may prescribe.

         Prior to the  execution of any amendment to this  Agreement,  the Owner
Trustee and the Trustee shall be entitled to receive and rely upon an Opinion of
Counsel  stating that the execution of such amendment is authorized or permitted
by this Agreement and the Opinion of Counsel  referred to in Section  13.2(i)(1)
has been delivered. The Owner Trustee, the Trustee, the Standby Servicer and the
Trustee may, but shall not be obligated to, enter into any such amendment  which
affects the Issuer's, the Owner Trustee's, the Trustee's, the Standby Servicer's
or the Trustee's,  as applicable,  own rights,  duties or immunities  under this
Agreement or otherwise.

         [(b)  Notwithstanding  anything to the  contrary  contained  in Section
13.1(a)  above,  the  provisions  of the  Agreement  relating  to (i) the Spread
Account Supplement,  the Spread Account,  the Specified Spread Account Requisite
Amount, a Trigger Event or any component  definition of a Trigger Event and (ii)
any additional sources of funds which may be added to the Spread Account or uses
of funds on deposit in the Spread  Account  may be amended in any respect by the
Seller, the Servicer, the Credit Enhancer and the

                                                      -92-



<PAGE>



Collateral  Agent (the  consent of which shall not be  withheld or delayed  with
respect to any amendment that does not adversely  affect the  Collateral  Agent)
without   the   consent   of,   or   notice   to,   the   Noteholders   or   the
Certificateholders.]

         SECTION 12.2.  Protection of Title to Trust.

         (a) The  Seller  or  Servicer  or both  shall  execute  and  file  such
financing  statements  and  cause to be  executed  and filed  such  continuation
statements,  all in such  manner and in such  places as may be  required  by law
fully to  preserve,  maintain  and  protect  the  interest of the Issuer and the
interests of the Trustee in the  Receivables  and in the proceeds  thereof.  The
Seller shall  deliver (or cause to be  delivered)  to the Credit  Enhancer,  the
Owner Trustee and the Trustee  file-stamped  copies of, or filing  receipts for,
any  document  filed as provided  above,  as soon as  available  following  such
filing.

         (b) Neither the Seller nor the Servicer shall change its name, identity
or  corporate  structure  in any  manner  that  would,  could or might  make any
financing statement or continuation statement filed in accordance with paragraph
(a) above  seriously  misleading  within the meaning of section  9-402(7) of the
UCC,  unless it shall have given the Credit  Enhancer,  the Owner  Trustee,  the
Trustee  and the Trustee at least five days' prior  written  notice  thereof and
shall  have  promptly  filed  appropriate  amendments  to all  previously  filed
financing statements or continuation statements.  Promptly upon such filing, the
Seller or the Servicer,  as the case may be, shall deliver an Opinion of Counsel
in form and substance  reasonably  satisfactory to the Credit Enhancer,  stating
either  (A) all  financing  statements  and  continuation  statements  have been
executed and filed that are necessary fully to preserve and protect the interest
of the Trust and the Trustee in the  Receivables,  and  reciting  the details of
such filings or referring to prior opinions of Counsel in which such details are
given,  or (B) no such action  shall be  necessary  to preserve and protect such
interest.

         (c) Each of the Seller and the  Servicer  shall have an  obligation  to
give the Credit  Enhancer,  the Owner  Trustee,  the  Trustee and the Trustee at
least 60 days' prior written notice of any relocation of its principal executive
office if, a; a result of such relocation,  the applicable provisions of the UCC
would require the filing of any amendment of any previously  filed  financing or
continuation statement or of any new financing statement and shall promptly file
any such  amendment.  The Servicer  shall at all times maintain each office from
which it shall service Receivables,  and its principal executive office,  within
the United States of America.


                                                      -93-



<PAGE>



         (d)  The  servicer  shall  maintain  accounts  and  records  as to each
Receivable  accurately and in sufficient detail to permit (i) the reader thereof
to know at any  time the  status  of such  Receivable,  including  payments  and
recoveries   made  and  payments  owing  (and  the  nature  of  each)  and  (ii)
reconciliation  between  payments  or  recoveries  on (or with  respect to) each
Receivable and the amounts from time to time deposited in the Collection Account
in respect of such Receivable.

         (e) The Servicer shall maintain its computer  systems so that, from and
after the time of sale under this  Agreement of the  Receivables  to the Issuer,
the Servicer's  master  computer  records  (including any backup  archives) that
refer to a Receivable  shall indicate  clearly the interest of the Trust in such
Receivable  and that such  Receivable  is owned by the Trust.  Indication of the
Trust's  interest  in a  Receivable  shall be deleted  from or  modified  on the
Servicer's  computer  systems when, and only when, the related  Receivable shall
have been paid in full or repurchased.

         (f) If at any time the Seller or the  Servicer  shall  propose to sell,
grant a security  interest in or otherwise  transfer any interest in  automotive
receivables  to any  prospective  purchaser,  lender  or other  transferee,  the
Servicer shall give to such  prospective  purchaser,  lender or other transferee
computer  tapes,  records or  printouts  (including  any  restored  from  backup
archives) that, if they shall refer in any manner  whatsoever to any Receivable,
shall  indicate  clearly that such  Receivable has been sold and is owned by the
Trust.

         (g) The Servicer shall permit the Trustee, the Standby Servicer and the
Credit  Enhancer  and its agents at any time  during  normal  business  hours to
inspect,  audit,  and make copies of and abstracts from the  Servicer's  records
regarding any Receivable.

         (h) Upon request,  the Servicer  shall furnish to the Credit  Enhancer,
the Owner Trustee or to the Trustee,  within five  Business  Days, a list of all
Receivables  (by contract  number and name of Obligor)  then held as part of the
Trust,  together  with  a  reconciliation  of  such  list  to  the  Schedule  of
Receivables  and to each of the Servicer's  Certificates  furnished  before such
request indicating removal of Receivables from the Trust.

         (i) The  Servicer  shall  deliver  to the  Credit  Enhancer,  the Owner
Trustee and the Trustee:

                  (i) promptly after the execution and delivery of the Agreement
and, if required  pursuant to Section  13.1,  of each  amendment,  an opinion of
Counsel  stating  that,  in the opinion of such  Counsel,  in form and substance
reasonably satisfactory to

                                                      -94-



<PAGE>



the  Credit  Enhancer,  either (A) all  financing  statements  and  continuation
statements have been executed and filed that are necessary fully to preserve and
protect  the  interest  of the Trust and the  Trustee  in the  Receivables,  and
reciting the details of such  filings or referring to prior  opinions of Counsel
in which such  details are given,  or (B) no such action  shall be  necessary to
preserve and protect such interest; and

                  (ii) within 90 days after the  beginning of each calendar year
beginning  with the first  calendar year  beginning more than three months after
the Cutoff  Date,  an Opinion of Counsel,  dated as of a date during such 90-day
period,  stating that, in the opinion of such counsel,  either (A) all financing
statements  and  continuation  statements  have been executed and filed that are
necessary  fully to  preserve  and  protect  the  interest  of the Trust and the
Trustee  in the  Receivables,  and  reciting  the  details  of such  filings  or
referring to prior  Opinions of counsel in which such details are given,  or (B)
no such action shall be necessary to preserve and protect such interest.

         Each  Opinion of Counsel  referred to in clause (i) or (ii) above shall
specify any action necessary (as of the date of such opinion) to be taken in the
following year to preserve and protect such interest.

         SECTION 12.3. Notices. All demands,  notices and communications upon or
to the  Seller,  the  Servicer,  the Owner  Trustee,  the  Trustee or the Rating
Agencies  under this Agreement  shall be in writing,  personally  delivered,  or
mailed by certified mail, return receipt requested,  and shall be deemed to have
been duly given upon  receipt  (a) in the case of the Seller to CPS  Receivables
Funding Corp., 2 Ada, Irvine,  California 92618, (b) in the case of the Servicer
to Consumer  Portfolio  Services,  Inc., 2 Ada, Irvine,  California,  Attention:
Chief Financial officer,  (c) in the case of the Issuer or the Owner Trustee, at
the Corporate Trust Office of the Owner Trustee,  (d) in the case of the Trustee
or the Collateral  Agent, at the Corporate Trust office,  (e) in the case of the
Credit Enhancer,  to [ ] (in each case in which notice or other communication to
the Credit Enhancer refers to a Servicer Termination Event, a claim on a Policy,
a Deficiency Notice pursuant to Section 5.5 of this Agreement or with respect to
which  failure on the part of the Credit  Enhancer to respond shall be deemed to
constitute  consent  or  acceptance,  then  a  copy  of  such  notice  or  other
communication should also be sent to [ ]; (f) in the case of Moody's, to Moody's
Investors Service, Inc., ABS Monitoring Department,  99 Church Street, New York,
New York 10007;  and (g) in the case of Standard & Poor's,  to Standard & Poor's
Ratings Group,  25 Broadway,  15th Floor,  New York, New York 10004,  Attention:
Asset Backed Surveillance Department. Any notice

                                                      -95-



<PAGE>



required or permitted to be mailed to a Noteholder or Certificateholder shall be
given by first class  mail,  postage  prepaid,  at the address of such Holder as
shown in the Certificate Register or Note Register, as applicable. Any notice so
mailed  within  the time  prescribed  in the  Agreement  shall  be  conclusively
presumed  to have been  duly  given,  whether  or not the  Certificateholder  or
Noteholder shall receive such notice.

         SECTION 12.4. Assignment.  This Agreement shall inure to the benefit of
and be binding  upon the  parties  hereto and their  respective  successors  and
permitted  assigns.  Notwithstanding  anything to the contrary contained herein,
except as provided ln Sections 8.4 and 9.3 and as provided in the  provisions of
this Agreement  concerning the  resignation of the Servicer,  this Agreement may
not be assigned by the Seller or the Servicer  without the prior written consent
of the Owner Trustee,  the Trustee,  the Standby  Servicer,  the Trustee and the
Credit  Enhancer (or if a Credit  Enhancer  Default  shall have  occurred and be
continuing  the Holders of Notes  evidencing  not less than 66% of the principal
amount of the outstanding  Notes and the Holders of Certificates  evidencing not
less than 66% of the Certificate Balance).

         SECTION 12.5.  Limitations on Rights of Others.  The provisions of this
Agreement  are solely for the benefit of the parties  hereto and for the benefit
of  the   Certificateholders   (including  the  Seller),  the  Trustee  and  the
Noteholders,   as  third-party  beneficiaries.   The  Credit  Enhancer  and  its
successors  and assigns shall be a third-party  beneficiary to the provisions of
this  Agreement,  and shall be entitled to rely upon and  directly  enforce such
provisions of this  Agreement so long as no Credit  Enhancer  Default shall have
occurred and be continuing.  Except as expressly stated otherwise,  any right of
the Credit  Enhancer to direct,  appoint,  consent  to,  approve of, or take any
action under this  Agreement,  shall be a right exercised by the Credit Enhancer
in its sole and absolute discretion. The Credit Enhancer may disclaim any of its
rights and powers under this Agreement (but not its duties and obligations under
the Credit  Enhancement) upon delivery of a written notice to the Owner Trustee.
Nothing in this  Agreement,  whether  express or implied,  shall be construed to
give to any other  Person any legal or equitable  right,  remedy or claim in the
Owner Trust Estate or under or in respect of this  Agreement  or any  covenants,
conditions or provisions contained herein.

         SECTION 12.6.  Severability.  Any provision of this  Agreement  that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating the remaining provisions hereof, and any such prohibition or

                                                      -96-



<PAGE>



unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         SECTION 12.7. Separate Counterparts.  This Agreement may be executed by
the parties hereto in separate counterparts,  each of which when so executed and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

         SECTION  12.8.  Headings.  The  headings  of the various  Articles  and
Sections  herein are for  convenience  of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION  12.9.  Governing  Law.  THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF NEW  YORK,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION 12.10.  Assignment to Trustee.  The Seller hereby  acknowledges
and  consents  to any  mortgage,  pledge,  assignment  and  grant of a  security
interest by the Issuer to the Trustee  pursuant to the Indenture for the benefit
of the  Noteholders  of ail right,  title and  interest of the Issuer in, to and
under the Receivables and/or the assignment of any or all of the Issuer's rights
and obligations hereunder to the Trustee.

         SECTION 12.11.  Nonpetition Covenants.

         (a)  Notwithstanding  any  prior  termination  of this  Agreement,  the
Servicer and the Seller  shall not,  prior to the date which is one year and one
day  after  the  termination  of this  Agreement  with  respect  to the  Issuer,
acquiesce,  petition  or  otherwise  invoke  or cause the  Issuer to invoke  the
process of any court or  government  authority  for the purpose of commencing or
sustaining  a case  against the Issuer  under any  federal or state  bankruptcy,
insolvency  or similar  law or  appointing  a  receiver,  liquidator,  assignee,
trustee, custodian,  sequestrator or other similar official of the Issuer or any
substantial  part of its property,  or ordering the winding up or liquidation of
the affairs of the Issuer.

         (b)  Notwithstanding  any  prior  termination  of this  Agreement,  the
Servicer  shall  not,  prior to the date  that is one year and one day after the
termination of this Agreement with respect to the Seller, acquiesce to, petition
or  otherwise  invoke or cause the Seller to invoke the  process of any court or
government  authority for the purpose of commencing or sustaining a case against
the Seller  under any federal or state  bankruptcy,  insolvency  or similar law,
appointing a receiver, liquidator,

                                                      -97-



<PAGE>



assignee,  trustee,  custodian,  sequestrator,  or other similar official of the
Seller or any  substantial  part of its property,  or ordering the winding up or
liquidation of the affairs of the Seller.

         SECTION 12.12. Limitation of Liability of Owner Trustee and Trustee.

         (a)  Notwithstanding  anything  contained herein to the contrary,  this
Agreement  has been  countersigned  by [ ] not in its  individual  capacity  but
solely in its capacity as Owner  Trustee of the Issuer and in no event shall [ ]
in its  individual  capacity  or,  except  as  expressly  provided  in the Trust
Agreement,  as  Owner  Trustee  have  any  liability  for  the  representations,
warranties,  covenants,  agreements or other obligations of the Issuer hereunder
or in any of the certificates,  notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Issuer. For
all purposes of this Agreement,  in the performance of its duties or obligations
hereunder  or in the  performance  of any  duties or  obligations  of the Issuer
hereunder,  the Owner  Trustee shall be subject to, and entitled to the benefits
of,  the  terms  and  provisions  of  Articles  VI,  VII and  VIII of the  Trust
Agreement.

         (b)  Notwithstanding  anything  contained herein to the contrary,  this
Agreement has been executed and delivered by [Norwest Bank  Minnesota,  National
Association],  not in its individual  capacity but solely as Trustee and Standby
Servicer and in no event shall [Norwest Bank Minnesota,  National  Association],
have any liability for the representations, warranties, covenants, agreements or
other obligations of the Issuer hereunder or in any of the certificates, notices
or agreements  delivered  pursuant hereto,  as to all of which recourse shall be
had solely to the assets of the Issuer.

         (c) In no event shall [Norwest Bank Minnesota,  National  Association],
in any of its capacities hereunder,  be deemed to have assumed any duties of the
Owner  Trustee under the Delaware  Business  Trust  Statute,  common law, or the
Trust Agreement.

         SECTION 12.13.  Independence of the Servicer.  For all purposes of this
Agreement,  the Servicer  shall be an  independent  contractor  and shall not be
subject to the  supervision of the Issuer,  the Trustee and Standby  Servicer or
the Owner  Trustee  with  respect  to the  manner in which it  accomplishes  the
performance of its obligations  hereunder.  Unless expressly  authorized by this
Agreement,  the Servicer  shall have no  authority  to act for or represent  the
Issuer or the Owner  Trustee  in any way and  shall not  otherwise  be deemed an
agent of the Issuer or the Owner Trustee.

                                                      -98-



<PAGE>



         SECTION 12.14.  No Joint Venture.  Nothing  contained in this Agreement
(i) shall  constitute the Servicer and either of the Issuer or the Owner Trustee
as  members  of  any  partnership,   joint  venture,   association,   syndicate,
unincorporated  business or other  separate  entity,  (ii) shall be construed to
impose any  liability  as such on any of them or (iii) shall be deemed to confer
on any of  them  any  express,  implied  or  apparent  authority  to  incur  any
obligation or liability on behalf of the others.

         [SECTION 12.15.  Credit Enhancer as Controlling  Party. Each Noteholder
by purchase of the Notes held by it  acknowledges  that the Trustee,  as partial
consideration  of the  issuance of the Credit  Enhancement,  has agreed that the
Credit  Enhancer  shall have certain  rights  hereunder for so long as no Credit
Enhancer  Default  shall have  occurred and be  continuing.  So long as a Credit
Enhancer Default has occurred and is continuing, any provision giving the Credit
Enhancer  the right to direct,  appoint or consent  to,  approve of, or take any
action  under  this  Agreement  shall be  inoperative  during the period of such
Credit Enhancer  Default and such right shall instead vest in the Trustee acting
at the direction of the holders of Class A Notes  evidencing,  unless  otherwise
specified, more than 50% of the principal balance of the Class A Notes. From and
after such time as the Class A Notes have been paid in full and all  outstanding
amounts due to the Credit Enhancer have been paid in full, any provision  giving
the Credit Enhancer or the Class A Noteholders  the right to direct,  appoint or
consent  to,  approve  of, or take any  action  under  this  Agreement  shall be
inoperative  and such right  shall  instead  vest in the  Trustee  acting at the
direction  of  the  Holders  of  Class  B  Notes  evidencing,  unless  otherwise
specified, more than 50% of the principal balance of the Class B Notes. From and
after  such time as the Class A Notes and Class B Notes  have been paid in full,
any provision giving the Credit Enhancer or the Class A Noteholders the right to
direct,  appoint  or  consent  to,  approve  of, or take any  action  under this
Agreement  shall be inoperative and such right shall instead vest in the Trustee
acting at the direction of the holders of the  Certificates  evidencing,  unless
otherwise  specified,  more than 50% of the Certificate  Percentage Interest [or
Certificate  Balance].  The Credit  Enhancer  may disclaim any of its rights and
powers  under  this  Agreement  (but not its duties  and  obligations  under the
Policy) upon delivery of a written  notice to the Trustee.  The Credit  Enhancer
may give or withhold any consent hereunder in its sole and absolute discretion.]



                                                      -99-



<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed and delivered by their  respective duly authorized  officers as of
the day and the year first above written.

CPS AUTO RECEIVABLES
TRUST 1997-[ ]

By
[                            ]
not in its individual
capacity, but solely as Owner
Trustee on behalf of the Trust

By ___________________________
   Name:
   Title:


CPS RECEIVABLES CORP., Seller

By ___________________________
   Name:
   Title:


CONSUMER PORTFOLIO SERVICES, INC.,
Servicer

By ___________________________
   Name:
   Title:


[NORWEST BANK MINNESOTA, NATIONAL
ASSOCIATION,]

not in its individual
capacity, but solely as
Standby Servicer and Trustee,

By ___________________________
   Name:
   Title:


                                                      -100-



<PAGE>



                                                               SCHEDULE A


                             SCHEDULE OF RECEIVABLES








<PAGE>





                                                                 EXHIBIT A


                          SUBSEQUENT TRANSFER AGREEMENT


         TRANSFER No. OF SUBSEQUENT Receivables pursuant to a Sale and Servicing
Agreement dated as of [ ], among THE CPS AUTO RECEIVABLES  TRUST [ ], a Delaware
business trust (the "Issuer"),  CPS RECEIVABLES CORP., a California  corporation
(the "Seller"),  CONSUMER PORTFOLIO SERVICES, INC. a California corporation (the
"Servicer"),  and [NORWEST BANK  MINNESOTA,  NATIONAL  ASSOCIATION],  a national
banking association (the "Trustee").

                              W I T N E S S E T H:

         WHEREAS pursuant to the Sale and Servicing Agreement, the Seller wishes
to convey the Subsequent Receivables to the Issuer; and

         WHEREAS, the Issuer is willing to accept such conveyance subject to the
terms and conditions hereof.

         NOW,  THEREFORE,  the Issuer,  the Seller, the Servicer and the Trustee
hereby agree as follows:

         1. Defined Terms. Capitalized terms used herein shall have the meanings
ascribed to them in the Sale and Servicing  Agreement unless  otherwise  defined
herein.

         "Subsequent  Cutoff Date" shall mean,  with  respect to the  Subsequent
Receivables conveyed hereby, [ ].

         "Subsequent  Transfer Date" shall mean,  with respect to the Subsequent
Receivables conveyed hereby, [ ].

         2. Schedule of Receivables.  Annexed hereto is a supplement to Schedule
A to the Sale and Servicing  Agreement  listing the Receivables  that constitute
the  Subsequent  Receivables  to be conveyed  pursuant to this  Agreement on the
Subsequent Transfer Date.

         3.  Conveyance  of  Subsequent  Receivables.  In  consideration  of the
Issuer's  delivery  to or upon the  order of the  Seller of  $____________,  the
Seller does hereby sell, transfer,  assign, set over and otherwise convey to the
Issuer, without recourse (except as expressly provided in the Sale and Servicing
Agreement), all right, title and interest of the Seller in and to:

                                       A-1



<PAGE>



                  (i) all right,  title and interest of the Seller in and to the
         Subsequent  Receivables  listed in Schedule A to the related Subsequent
         Transfer Agreement and, with respect to Subsequent Receivables that are
         Rule of 78's Receivables, all monies due or to become due thereon after
         the Subsequent Cutoff Date (including  Scheduled Payments due after the
         Subsequent  Cutoff Date (including  principal  prepayments  relating to
         such Scheduled Payments) but received by the Seller or CPS on or before
         the Subsequent Cutoff Date) and, with respect to Subsequent Receivables
         that are Simple Interest  Receivables,  all monies received  thereunder
         after the  Subsequent  Cutoff  Date and all  Liquidation  Proceeds  and
         Recoveries  received with respect to such Subsequent  Receivables on or
         after the Subsequent Cutoff Date;

                  (ii) all right, title and interest of the Seller in and to the
         security  interests  in  the  Financed  Vehicles  granted  by  Obligors
         pursuant to the  Subsequent  Receivables  and any other interest of the
         Seller in such Financed Vehicles,  including,  without limitation,  the
         certificates of title or, with respect to such Financed Vehicles in the
         State of Michigan, all other evidence of ownership with respect to such
         Financed Vehicles;

                  (iii) all right,  title and  interest  of the Seller in and to
         any proceeds from claims on any physical damage, credit life and credit
         accident and health insurance policies or certificates  relating to the
         Financed Vehicles or the Obligors;

                  (iv) all right, title and interest of the Seller in and to the
         Subsequent Purchase  Agreements,  including a direct right to cause CPS
         to purchase Receivables from the Trust under certain circumstances;

                  (v) all  right,  title and  interest  of the  Seller in and to
         refunds for the costs of extended  service  contracts  with  respect to
         Financed Vehicles securing Subsequent Receivables,  refunds of unearned
         premiums  with  respect to credit life and credit  accident  and health
         insurance  policies  or  certificates  covering  an Obligor or Financed
         Vehicle or his or her  obligations  with respect to a Financed  Vehicle
         and any recourse to Dealers for any of the foregoing;

                  (vi)  the   Receivable   File   related  to  each   Subsequent
         Receivable;

                  (vii) all  amounts and  property  from time to time held in or
         credited  to  the  Collection  Account,  the  Lockbox  Account  or  the
         Certificate Account; and

                                       A-2



<PAGE>



                  (viii)  the proceeds of any and all of the foregoing.

         4.  Representations  and  Warranties  of the Seller.  The Seller hereby
represents and warrants to the Issuer as of the date of this Agreement and as of
the Subsequent  Transfer Date that:

                  (a) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of California,  with power and authority to
         own its properties  and to conduct its business as such  properties are
         currently  owned and such business is currently  conducted,  and had at
         all relevant times,  and now has,  power,  authority and legal right to
         acquire,  own and sell the Receivables and the other Conveyed  Property
         transferred to the Trust.

                  (b) Due  Qualification.  The  Seller is duly  qualified  to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or lease of property or the  conduct of its  business  shall
         require such qualifications.

                  (c)  Power  and  Authority.  The  Seller  has  the  power  and
         authority to execute and deliver this Agreement and the Basic Documents
         to which it is a party and to carry  out its  terms  and  their  terms,
         respectively;  the  Seller  has full  power and  authority  to sell and
         assign the Receivables  and the Other Conveyed  Property to be sold and
         assigned to and deposited with the Trust by it and has duly  authorized
         such  sale  and  assignment  to the  Trust by all  necessary  corporate
         action;  and the execution,  delivery and performance of this Agreement
         and the Basic  Documents  to which the Seller is a party have been duly
         authorized by the Seller by all necessary corporate action.

                  (d) Valid Sale, Binding Obligations.  This Agreement effects a
         valid sale,  transfer and assignment of the  Receivables  and the Other
         Conveyed Property,  enforceable against the Seller and creditors of and
         purchasers from the Seller;  and this Agreement and the Basic Documents
         to which the Seller is a party, when duly executed and delivered, shall
         constitute  legal,   valid  and  binding   obligations  of  the  Seller
         enforceable  in  accordance  with  their  respective  terms,  except as
         enforceability may be limited by bankruptcy, insolvency, reorganization
         or other similar laws affecting the  enforcement  of creditors'  rights
         generally and by equitable  limitations on the availability of specific
         remedies,  regardless of whether such enforceability is considered in a
         proceeding in equity or at law.


                                       A-3



<PAGE>



                  (e)  No  Violation.   The  consummation  of  the  transactions
         contemplated  by  this  Agreement  and  the  Basic  Documents  and  the
         fulfillment  of the terms of this  Agreement  and the  Basic  Documents
         shall not conflict  with,  result in any breach of any of the terms and
         provisions of or constitute  (with or without notice,  lapse of time or
         both) a default under the  certificate of  incorporation  or by-laws of
         the Seller,  or any indenture,  agreement,  mortgage,  deed of trust or
         other  instrument  to  which  the  Seller  is a party or by which it is
         bound,  or result in the creation or imposition of any Lien upon any of
         its properties pursuant to the terms of any such indenture,  agreement,
         mortgage, deed of trust or other instrument, other than this Agreement,
         or violate any law, order, rule or regulation  applicable to the Seller
         of any court or of any federal or state regulatory body, administrative
         agency or other governmental  instrumentality  having jurisdiction over
         the Seller or any of its properties.

                  (f) No Proceedings. There are no proceedings or investigations
         pending or, to the Seller's  knowledge,  threatened against the Seller,
         before  any  court,  regulatory  body,  administrative  agency or other
         tribunal or governmental  instrumentality  having jurisdiction over the
         Seller  or  its   properties  (A)  asserting  the  invalidity  of  this
         Agreement, the Securities or any of the Basic Documents, (B) seeking to
         prevent the issuance of the  Securities or the  consummation  of any of
         the  transactions  contemplated  by this  Agreement or any of the Basic
         Documents,   (C)  seeking  any   determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, this Agreement
         or any of the Basic Documents,  or (D) relating to the Seller and which
         might adversely affect the federal or state income,  excise,  franchise
         or similar tax attributes of the Securities.

                  (g) No Consents. No consent, approval,  authorization or order
         of or declaration or filing with any governmental authority is required
         for the issuance or sale of the Securities or the  consummation  of the
         other transactions contemplated by this Agreement,  except such as have
         been duly made or obtained.

                  (h) The  Seller  has filed on a timely  basis all tax  returns
         required to be filed by it and paid all taxes,  to the extent that such
         taxes have become due.

                  (i) Chief Executive Office.  The chief executive office of the
         Seller is at 2 Ada, Irvine, California 92618.


                                       A-4



<PAGE>



                  (j) Principal Balance.  The aggregate Principal Balance of the
         Receivables  listed on the  supplement to Schedule A annexed hereto and
         conveyed to the Issuer  pursuant to this Agreement as of the Subsequent
         Cutoff Date is $____________.


         5.  Conditions  Precedent.  The obligation of the Issuer to acquire the
Receivables  hereunder  is  subject  to the  satisfaction,  on or  prior  to the
Subsequent Transfer Date, of the following conditions precedent:

                  (a)    Representations    and   Warranties.    Each   of   the
         representations  and warranties made by the Seller in Section 4 of this
         Agreement and in Section 6.1 of the Sale and Servicing  Agreement shall
         be true  and  correct  as of the date of this  Agreement  and as of the
         Subsequent Transfer Date.

                  (b)  Sale  and  Servicing  Agreement  Conditions.  Each of the
         conditions  set  forth in  Section  2.2(b)  of the  Sale and  Servicing
         Agreement shall have been satisfied.

                  (c) Additional Information. The Seller shall have delivered to
         the Issuer such  information as was reasonably  requested by the Issuer
         to satisfy  itself as to (i) the  accuracy of the  representations  and
         warranties  set forth in Section 4 of this Agreement and in Section 6.1
         of the Sale and Servicing  Agreement and (ii) the  satisfaction  of the
         conditions set forth in this Section 5.

         6.  Ratification of Agreement.  As supplemented by this Agreement,  the
Sale and Servicing  Agreement is in all respects  ratified and confirmed and the
Sale and Servicing Agreement as so supplemented by this Agreement shall be read,
taken and construed as one and the same instrument.

         7.  Counterparts.  This  Agreement  may be  executed  in  two  or  more
counterparts (and by different parties in separate counterparts),  each of which
shall be an original but all of which together shall constitute one and the same
instrument.

         8. GOVERNING LAW. THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF NEW YORK,  WITHOUT  REFERENCE  TO ITS  CONFLICT  OF LAW
PROVISIONS,  AND THE OBLIGATIONS,  RIGHTS AND REMEDIES OF THE PARTIES  HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                                       A-5



<PAGE>



  IN WITNESS WHEREOF,  the Issuer,  the Seller and the Servicer have caused this
Agreement to be duly executed and delivered by their  respective duly authorized
officers as of day and the year first above written.

CPS AUTO RECEIVABLES
TRUST [        ]

by [                      ]
not in its individual capacity
but solely as Owner Trustee on
behalf of the Trust,

by ___________________________
   Name:
   Title:


CPS RECEIVABLES CORP., Seller,

by ___________________________
   Name:
   Title:


CONSUMER PORTFOLIO SERVICES, INC.,
Servicer,

by ___________________________
   Name:
   Title:


Acknowledged and Accepted:

[NORWEST BANK MINNESOTA,
  NATIONAL ASSOCIATION,]
not in its individual
capacity but solely as
Trustee

by ___________________________
   Name:
   Title:

                                       A-6



<PAGE>



                                                              EXHIBIT B

                             SERVICER'S CERTIFICATE






<PAGE>



                                                              EXHIBIT C

                              FORM OF TRUST RECEIPT






<PAGE>

                                TABLE OF CONTENTS


                                                                         Page

                                    ARTICLE I

                                   DEFINITIONS

SECTION 1.1.  Definitions..................................................1
SECTION 1.2.  Other Definitional Provisions...............................24

                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES

SECTION 2.1.  Conveyance of Initial Receivables...........................25
SECTION 2.2.  Conveyance of Subsequent Receivables........................26
SECTION 2.3.  Further Encumbrance of Trust Property.......................30

                                   ARTICLE III

                                 THE RECEIVABLES

SECTION 3.1.  Representations and Warranties of Seller....................31
SECTION 3.2.  Repurchase upon Breach......................................38
SECTION 3.3.  Custody of Receivables Files................................39
SECTION 3.4.  Acceptance of Receivable Files by Trustee...................40
SECTION 3.5.  Access to Receivable Files..................................41

                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

SECTION 4.1.  Duties of the Servicer......................................42
SECTION 4.2.  Collection of Receivable Payments; Modifications
              of Receivables; Lockbox Agreements..........................43
SECTION 4.3.  Realization Upon Receivables................................45
SECTION 4.4.  Insurance...................................................46
SECTION 4.5.  Maintenance of Security Interests in Vehicles...............47




<PAGE>


                                TABLE OF CONTENTS
                                   (continued)


                                                                         Page



SECTION 4.6.  Covenants, Representations, and Warranties of Servicer......48
SECTION 4.7.  Purchase of Receivables Upon Breach of Covenant.............48
SECTION 4.8.  Servicing Fee...............................................49
SECTION 4.9.  Servicer's Certificate......................................49
SECTION 4.10. Annual Statement as to Compliance, Notice of
              Servicer Termination Event..................................49
SECTION 4.11. Annual Independent Accountants' Report......................50





<PAGE>


                                TABLE OF CONTENTS
                                   (continued)


                                                                         Page

SECTION 4.12.  Access to Certain Documentation and Information
               Regarding Receivables......................................51
SECTION 4.13.  Verification of Servicer's Certificate.....................51
SECTION 4.14.  Retention and Termination of Servicer......................52
SECTION 4.15.  Fidelity Bond..............................................53

                                    ARTICLE V

                         TRUST ACCOUNTS; DISTRIBUTIONS;
                STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS

SECTION 5.1.  Establishment of Trust Accounts.............................53
SECTION 5.2.  Interest Reserve Account....................................56
SECTION 5.3.  Certain Reimbursements to the Servicer......................57
SECTION 5.4.  Application of Collections..................................57
SECTION 5.5.  Withdrawals from Spread Account.............................58
SECTION 5.6.  Additional Deposits.........................................59
SECTION 5.7.  Distributions...............................................59
SECTION 5.8.  Note Distribution Account...................................61
SECTION 5.9.  Pre-Funding Account.........................................64
SECTION 5.10. Statements to Certificateholders and Noteholders............64

                                   ARTICLE VI

                              [CREDIT ENHANCEMENT]

SECTION 6.1. [Credit Enhancement Provisions to be added]..................66

                                   ARTICLE VII

                                   THE SELLER

SECTION 7.1.  Representations of Seller...................................66
                (a)  Organization and Good Standing.......................66
                (b)  Due Qualification....................................66
                (c)  Power and Authority..................................66
                (d)  Valid Sale, Binding Obligations......................67
                (e)  No Violation.........................................67
                (f)  No Proceedings.......................................67
                (g)  No Consents..........................................68
                (h)  .....................................................68
                (i)  Chief Executive Office...............................68



<PAGE>


                                TABLE OF CONTENTS
                                   (continued)


                                                                         Page




SECTION 7.2.  [Reserved].................................................68
SECTION 7.3.  Liability of Seller; Indemnities...........................68
SECTION 7.4.  Merger or Consolidation of, or Assumption of the
              Obligations of, Seller.....................................69
SECTION 7.5.  Limitation on Liability of Seller and Others...............70
SECTION 7.6.  Seller May Own Certificates or Notes.......................70

                                  ARTICLE VIII

                                  THE SERVICER

SECTION 8.1.  Representations of Servicer................................71
                (a)  Organization and Good Standing......................71
                (b)  Due Qualification...................................71
                (c)  Power and Authority.................................71
                (d)  Binding Obligation..................................71
                (e)  No Violation........................................72
                (f)  No Proceedings......................................72
                (g)  No Consents.........................................72
                (h)  Taxes...............................................73
                (i)  Chief Executive Office..............................73
SECTION 8.2.  Liability of Servicer; Indemnities.........................73
SECTION 8.3.  Merger or Consolidation of, or Assumption of the
              Obligations of, the Servicer or Standby Servicer...........74
SECTION 8.4.  Limitation on Liability of Servicer, Standby
              Servicer and Others........................................76
SECTION 8.5.  Delegation of Duties.......................................76
SECTION 8.6.  Servicer and Standby Servicer Not to Resign................77

                                   ARTICLE IX

                                     DEFAULT

SECTION 9.1.  Servicer Termination Event.................................78
SECTION 9.2.  Consequences of a Servicer Termination Event...............80
SECTION 9.3.  Appointment of Successor...................................81
SECTION 9.4.  Notification to Noteholders and Certificateholders.........83
SECTION 9.5.  Waiver of Past Defaults....................................83
SECTION 9.6.  Action Upon Certain Failures of the Servicer...............83





<PAGE>


                                TABLE OF CONTENTS
                                   (continued)


                                                                         Page



                                    ARTICLE X

                                   TERMINATION

SECTION 10.1.  Optional Purchase of All Receivables.......................84

                                   ARTICLE XI

                      ADMINISTRATIVE DUTIES OF THE SERVICER

SECTION 11.1.  Administrative Duties......................................85
                 (a)  Duties with Respect to the Indenture................85
                 (b)  Duties with Respect to the Issuer...................85
                 (c)  Tax Matters.........................................86
                 (d)  Non-Ministerial Matters.............................86
                 (e)  Exceptions..........................................87
                 (f)  Limitation of Standby Servicer's Obligations........87
SECTION 11.2.  Records....................................................87
SECTION 11.3.  Additional Information to be Furnished to the Issuer.......87

                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

SECTION 12.1.  Amendment..................................................88
SECTION 12.2.  Protection of Title to Trust...............................89
SECTION 12.3.  Notices....................................................92
SECTION 12.4.  Assignment.................................................92
SECTION 12.5.  Limitations on Rights of Others............................93
SECTION 12.6.  Severability...............................................93
SECTION 12.7.  Separate Counterparts......................................93
SECTION 12.8.  Headings...................................................93
SECTION 12.9.  Governing Law..............................................93
SECTION 12.10. Assignment to Trustee......................................94
SECTION 12.11. Nonpetition Covenants......................................94
SECTION 12.12. Limitation of Liability of Owner Trustee
                             and Trustee..................................94
SECTION 12.13.  Independence of the Servicer..............................95
SECTION 12.14.  No Joint Venture..........................................95
[SECTION 12.15. Credit Enhancer as Controlling Party......................95





<PAGE>


                                TABLE OF CONTENTS
                                   (continued)


                                                                        Page


SCHEDULES

Schedule A           -     Schedule of Receivables


EXHIBITS

Exhibit A            -     Form of Subsequent Transfer Agreement
Exhibit B            -     Form of Servicer's Certificate
Exhibit C            -     Form of Trust Receipt












                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and CPS Receivables  Corp.
(the  "Purchaser") (the "CPS Purchase  Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject to the  obligations in the Purchase  Agreement and the Initial Sale and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the CPS Receivables  listed in the Schedule of CPS Receivables and, with respect
to Rule of 78's  Receivables,  all monies due or to become due thereon after the
Cutoff Date (including  Scheduled  Payments due after the Cutoff Date (including
principal  prepayments  relating to such Scheduled Payments) but received by the
Seller on or before  the  Cutoff  Date) and,  with  respect  to Simple  Interest
Receivables,  all  monies  received  thereunder  after the  Cutoff  Date and all
Liquidation  Proceeds and Recoveries  received with respect to such Receivables;
(ii) the  security  interests  in the  Financed  Vehicles  granted  by  Obligors
pursuant to the Initial CPS  Receivables and any other interest of the Seller in
such Financed Vehicles, including, without limitation, the certificates of title
or, with respect to Financed  Vehicles in the State of Michigan,  other evidence
of ownership  with respect to such  Financed  Vehicles;  (iii) any proceeds from
claims on any  physical  damage,  credit  life and  credit  accident  and health
insurance  policies or certificates  relating to the Financed  Vehicles securing
the  Initial CPS  Receivables;  (iv)  refunds for the costs of extended  service
contracts   with  respect  to  Financed   Vehicles   securing  the  Initial  CPS
Receivables, refunds of unearned premiums with respect to credit life and credit
accident and health  insurance  policies or certificates  covering an Obligor or
Financed  Vehicle or his or her obligations  with respect to a Financed  Vehicle
related to an Initial CPS  Receivable and any recourse to Dealers for any of the
foregoing;  (v) the Receivable File related to each Initial CPS Receivable;  and
(vi) the proceeds of any and all of the  foregoing.  The foregoing sale does not
constitute  and is not intended to result in any  assumption by the Purchaser of
any obligation of the undersigned to the Obligors,  insurers or any other Person
in connection with the Initial CPS Receivables,  the related  Receivable  Files,
any insurance policies or any agreement or instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties  and agreements on the part of the  undersigned  contained in the CPS
Purchase Agreement and is to be governed by the CPS Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the CPS Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.




<PAGE>




         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of [ ].




CONSUMER PORTFOLIO SERVICES, INC.



By:
    Name:
    Title:


                                                      -2-



<PAGE>



         PURCHASE  AGREEMENT  dated  as of this [ ] 1,  199[  ], by and  between
CONSUMER  PORTFOLIO  SERVICES,  INC., a California  corporation  (the "Seller"),
having its principal  executive office at 2 Ada, Irvine,  California  92618, and
CPS RECEIVABLES CORP., a California  corporation (the  "Purchaser"),  having its
principal executive office at 2 Ada, Irvine, California 92618.

         WHEREAS,  in the regular course of its business,  the Seller  purchases
and  services  through  its auto loan  programs  certain  motor  vehicle  retail
installment sale contracts  secured by new and used  automobiles,  light trucks,
vans or minivans acquired from motor vehicle dealers.

         WHEREAS,  the  Seller  and the  Purchaser  wish to set  forth the terms
pursuant to which the CPS Receivables (as hereinafter  defined),  are to be sold
by the Seller to the Purchaser,  which CPS  Receivables  together with the Samco
Receivables  will be  transferred  by the  Purchaser,  pursuant  to the Sale and
Servicing Agreement (as hereinafter  defined), to CPS Auto Receivables Trust [ ]
to be created  thereunder,  which Trust will issue notes under the Indenture (as
hereinafter defined) representing indebtedness of the Trust (the "Class A Notes"
and the "Class B Notes" and,  together with the Class A Notes, the "Notes") [and
certificates  under the Trust  Agreement (as hereinafter  defined)  representing
beneficial  interests in the Trust (the  "Certificates"  and,  together with the
Notes, the "Securities")].

         NOW,  THEREFORE,  in  consideration  of the  foregoing,  other good and
valuable consideration, and the mutual terms and covenants contained herein, the
parties hereto agree as follows:


                                    ARTICLE I

                               CERTAIN DEFINITIONS

         Terms not defined in this Agreement shall have the meaning set forth in
the Sale and  Servicing  Agreement  and if not defined  therein,  shall have the
meanings set forth in the Indenture.  As used in this  Agreement,  the following
terms shall, unless the context otherwise requires,  have the following meanings
(such meanings to be equally  applicable to the singular and plural forms of the
terms defined):

         "Agreements"  means,  collectively,  this  Purchase  Agreement and each
Subsequent Purchase Agreement and the Assignments.

         "Assignment"   means  the  Initial  Assignment  and/or  any  Subsequent
Assignment.

         "Base  Prospectus"  means the Prospectus  dated [ ] with respect to CPS
Auto Grantor Trusts and any amendment or supplement thereto.


                                                      -1-



<PAGE>



         ["  Certificate  Purchase  Agreement"  means the  Certificate  Purchase
Agreement dated [ ] among certain  investors,  CPS and the Purchaser relating to
the Certificates.]

         "Closing  Date" means the Initial  Closing  Date and/or any  Subsequent
Closing Date.

         "CPS" means Consumer Portfolio Services, Inc., a California corporation
and its successors and assigns.

         "CPS Receivables"  means the Initial CPS Receivables and the Subsequent
CPS Receivables.

         "Indenture"  means  the  Indenture  dated as of [ ],  between  CPS Auto
Receivables  Trust  [ ],  as  issuer,  and  [Norwest  Bank  Minnesota,  National
Association], as trustee.

         "Initial  Assignment"  means the  Initial  CPS  Assignment  and/or  the
Initial Samco Assignment.

         "Initial Closing Date" means [          ], 199[ ].

         "Initial CPS Assignment"  means the assignment dated [ ], by the Seller
to the Purchaser,  relating to the purchase of the CPS  Receivables  and certain
other property related thereto by the Purchaser from the Seller pursuant to this
Agreement,  which shall be in substantially  the form attached hereto as Exhibit
A.

         "Initial CPS Receivables"  means each retail  installment sale contract
for a Financed  Vehicle that appears on the Initial  Schedule of CPS Receivables
and all rights thereunder.

         "Initial  Receivables"  means an  Initial  Samco  Receivable  and/or an
Initial CPS Receivable.

         "Initial Receivables Purchase Price" means $[         ].

         "Initial Samco  Assignment"  means the assignment  substantially in the
form of Exhibit A to the Samco Purchase Agreement.

         "Initial Samco Receivable" means each retail  installment sale contract
for a Financed Vehicle that appears on the Initial Schedule of Samco Receivables
and all rights thereunder.

         "Initial Schedule of CPS Receivables" means the list of CPS Receivables
annexed hereto as Exhibit B.

         "Initial Schedule of Samco Receivables" means the list of Initial Samco
Receivables annexed as Exhibit B to the Samco Purchase Agreement.

                                                      -2-



<PAGE>



         "Initial  Transferred CPS Property" shall have the meaning specified in
Section 2.1(a) hereof.

         "Initial  Transferred  Property"  shall have the meaning  specified  in
Section 2.1(a) hereof.

         "Initial  Transferred  Samco Property" shall have the meaning specified
in the Samco Purchase Agreement.

         ["Note Purchase Agreement" means the Note Purchase Agreement, dated [ ]
among certain investors, CPS and the Purchaser relating to the Class B Notes.]

         "Obligor(s)" means the purchaser or co-purchasers of a Financed Vehicle
or any other Person who owes or may be liable for payments under a Receivable.

         "Offering  Documents"  means  the  Prospectus   Supplement,   the  Base
Prospectus and the [Private Placement Memorandum.]

         ["Private Placement Memorandum" means the Private Placement Memorandum,
dated [ ],  relating  to the  private  placement  of the  Class B Notes  and any
amendment or supplement thereto.]

         "Prospectus  Supplement"  means the  Prospectus  Supplement  dated [ ],
relating  to the public  offering  of the [Class A] Notes and any  amendment  or
supplement thereto.

         "Purchase  Agreement" means this Purchase Agreement,  as this agreement
may be  amended,  supplemented  or  otherwise  modified  from  time  to  time in
accordance with the terms hereof.

         "Purchaser" means CPS Receivables Corp., a California  corporation, and
its successors and assigns.

         "Receivables"  means,  collectively,  the CPS Receivables and the Samco
Receivables.

         "Repurchase  Event"  shall have the  meaning  specified  in Section 6.2
hereof.

         "Sale and Servicing  Agreement" means the Sale and Servicing  Agreement
dated as of [ ], among CPS Auto Receivables Trust [ ] as issuer, CPS Receivables
Corp.,  as seller,  Consumer  Portfolio  Services,  Inc.,  as  originator of the
Receivables and servicer, and [Norwest Bank Minnesota, National Association], as
trustee and standby servicer, as such agreement may be amended,  supplemented or
otherwise modified from time to time in accordance with the terms thereof.

         "Samco" means Samco  Acceptance  Corp.,  a Texas  corporation,  and its
successors and assigns.

                                                      -3-



<PAGE>



         "Samco Purchase  Agreement" means the Purchase  Agreement dated as of [
], between Samco  Acceptance  Corp., as seller,  and CPS  Receivables  Corp., as
purchaser, as such agreement may be amended,  supplemented or otherwise modified
from time to time in accordance with the terms thereof.

         "Samco  Receivable"  shall  have the  meaning  specified  in the  Samco
Purchase Agreement.

         "Schedule of CPS Receivables" means the list of Initial CPS Receivables
annexed hereto as Exhibit B as  supplemented  by each Schedule of Subsequent CPS
Receivables.

         "Schedule  of  Receivables"  means,  collectively,  the Schedule of CPS
Receivables and the Schedule of Samco Receivables.

         "Schedule  of  Samco  Receivables"  means  the  list of  Initial  Samco
Receivables annexed as Exhibit B to the Samco Purchase Agreement as supplemented
by each Schedule of Subsequent Samco Receivables.

         "Schedule of Subsequent CPS Receivables"  means the schedule of all CPS
Receivables  sold and transferred to the Purchaser  pursuant to a Subsequent CPS
Purchase Agreement, which schedule shall be deemed to supplement the Schedule of
CPS Receivables and shall be attached to the related Subsequent  Assignment (and
may be in the form of microfiche).

         "Schedule of Subsequent  Samco  Receivables"  means the schedule of all
Samco Receivables sold and transferred to the Purchaser pursuant to a Subsequent
Samco  Purchase  Agreement,  which  schedule  shall be deemed to supplement  the
Schedule of Samco  Receivables  and shall be attached to the related  Subsequent
Assignment  delivered under the Samco Purchase Agreement (and may be in the form
of microfiche).

         "Seller"  means  Consumer  Portfolio   Services,   Inc.,  a  California
corporation,  in its capacity as seller of the CPS Receivables and the other CPS
Transferred Property relating thereto, and its successors and assigns.

         "Servicer"  means  Consumer  Portfolio  Services,  Inc.,  a  California
corporation, in its capacity as Servicer of the Receivables,  and its successors
and assigns.

         "Subsequent  Assignment" means an assignment  substantially in the form
of Exhibit A to the form of Subsequent  Purchase Agreement attached as Exhibit C
hereto.

         "Subsequent  Closing  Date"  means  any  day on  which  Subsequent  CPS
Receivables or Subsequent Samco  Receivables are sold to the Purchaser  pursuant
to a Subsequent Purchase Agreement.

                                                      -4-



<PAGE>



         "Subsequent  CPS  Purchase   Agreement"  means  a  subsequent  purchase
agreement which shall be in substantially the form of Exhibit C to this Purchase
Agreement by which the Seller will transfer Subsequent CPS Receivables.

         "Subsequent  CPS Receivable"  means each Receivable  transferred to the
Purchaser  pursuant to a Subsequent CPS Assignment  which shall be listed on the
Schedule of  Subsequent  CPS  Receivables  attached  to the  related  Subsequent
Assignment.

         "Subsequent  Purchase  Agreement"  means the  Subsequent  CPS  Purchase
Agreement and/or the Subsequent Samco Purchase Agreement.

         "Subsequent  Receivables"  means a Subsequent CPS  Receivable  and/or a
Subsequent Samco Receivable.

         "Subsequent  Samco  Purchase  Agreement"  means a  subsequent  purchase
agreement  which  shall be in  substantially  the form of Exhibit C to the Samco
Purchase   Agreement  by  which  the  Seller  will  transfer   Subsequent  Samco
Receivables.

         "Subsequent  Samco  Receivable" shall have the meaning specified in the
Samco Purchase Agreement

         "Subsequent  Transferred CPS Property" shall have the meaning specified
in each Subsequent CPS Purchase Agreement.

         "Subsequent  Transferred  Property" shall have the meaning specified in
Section 2.2(a).

         "Transferred  CPS Property" means the Initial  Transferred CPS Property
and/or the Subsequent Transferred CPS Property.

         "Transferred  Property"  means the  Transferred  CPS  Property  and the
Transferred Samco Property.

         "Transferred  Samco Property"  shall have the meaning  specified in the
Samco Purchase Agreement.

         "Trust" means the CPS Auto  Receivables  Trust [ ] created by the Trust
Agreement.

         "Trust  Agreement"  means the Trust  Agreement dated as of [ ], between
CPS Receivables Corp. and [Owner Trustee].

         "UCC" means the Uniform Commercial Code, as in effect from time to time
in the relevant jurisdictions.


                                                      -5-



<PAGE>



         "Underwriters" means [Underwriter[s]].

         "Underwriting  Agreement" means the Underwriting Agreement,  dated [ ],
among the Underwriters, CPS and the Purchaser relating to the [Class A] Notes.


                                   ARTICLE II

                        PURCHASE AND SALE OF RECEIVABLES

         2.1.  Purchase and Sale of  Receivables.  On the Initial  Closing Date,
subject  to the terms and  conditions  of this  Purchase  Agreement,  the Seller
agrees to sell to the Purchaser,  and the Purchaser  agrees to purchase from the
Seller, without recourse (subject to the obligations in this Purchase Agreement,
each Subsequent Purchase Agreement and the Sale and Servicing Agreement), all of
the  Seller's  right,  title and  interest  in, to and  under  the  Initial  CPS
Receivables and the other Initial Transferred CPS Property relating thereto. The
conveyance  to the  Purchaser of the Initial CPS  Receivables  and other Initial
Transferred CPS Property  relating  thereto is intended as a sale free and clear
of all liens and it is intended  that the Initial  Transferred  CPS Property and
other property of the Purchaser  shall not be part of the Seller's estate in the
event of the filing of a bankruptcy  petition by or against the Seller under any
bankruptcy law.

                  (a) Transfer of  Receivables.  On the Initial Closing Date and
simultaneously  with the  transactions  to be consummated  pursuant to the Trust
Agreement,  the Indenture and the Sale and Servicing Agreement, the Seller shall
sell, transfer,  assign,  grant, set over and otherwise convey to the Purchaser,
without  recourse  (subject  to the  obligations  herein  and in  the  Sale  and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the Initial CPS  Receivables  listed in the Initial  Schedule of CPS Receivables
and, with respect to Rule of 78's  Receivables,  all monies due or to become due
thereon after the Cutoff Date (including Scheduled Payments due after the Cutoff
Date (including  principal  prepayments relating to such Scheduled Payments) but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation  Proceeds and Recoveries  received with respect to such Initial
CPS Receivables; (ii) the security interests in the Financed Vehicles granted by
Obligors  pursuant to the Initial CPS  Receivables and any other interest of the
Seller  in  such  Financed  Vehicles,   including,   without   limitation,   the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership  with respect to such Financed  Vehicles;
(iii) any proceeds  from claims on any physical  damage,  credit life and credit
accident and health insurance policies or certificates  relating to the Financed
Vehicles securing the Initial CPS Receivables or the Obligors  thereunder;  (iv)
refunds for the costs of extended  service  contracts  with  respect to Financed
Vehicles securing the Initial CPS Receivables, refunds of unearned premiums with
respect to credit  life and credit  accident  and health  insurance  policies or
certificates  covering an Obligor  under an Initial CPS  Receivable  or Financed
Vehicle  securing  an Initial  CPS  Receivable  or his or her  obligations  with
respect

                                                      -6-



<PAGE>



to a Financed Vehicle and any recourse to Dealers for any of the foregoing;  (v)
the  Receivable  File  related  to each  Initial  CPS  Receivable;  and (vi) the
proceeds of any and all of the foregoing (collectively, the "Initial Transferred
CPS Property"  and together with the Initial  Transferred  Samco  Property,  the
"Initial Transferred Property").

                  (b)  Receivables  Purchase  Price.  In  consideration  for the
Initial CPS  Receivables  and other Initial  Transferred  Property  described in
Section  2.1(a),  the Purchaser  shall,  on the Initial Closing Date, pay to the
Seller the Initial  Receivables  Purchase  Price. An amount equal to $[ ] of the
Initial  Receivables  Purchase  Price  shall be paid to the Seller in cash.  The
remaining $[ ] of the Initial  Receivables  Purchase  Price shall be deemed paid
and returned to the Purchaser and be considered a contribution  to capital.  The
portion of the Initial Receivables  Purchase Price to paid in cash be by federal
wire transfer (same day) funds.

         2.2.  Purchase  and  Sale of  Subsequent  Receivables.  On the  related
Subsequent  Closing  Date,  subject to the terms and  conditions  of the related
Subsequent CPS Purchase  Agreement,  the Seller agrees to sell to the Purchaser,
and the Purchaser agrees to purchase from the Seller,  without recourse (subject
to the  obligations  in this Purchase  Agreement,  each  Subsequent CPS Purchase
Agreement  and the Sale and  Servicing  Agreement),  all of the Seller's  right,
title and interest in, to and under the Subsequent CPS Receivables and the other
Subsequent  Transferred  CPS Property  relating  thereto.  The conveyance to the
Purchaser of the Subsequent CPS Receivables and other Subsequent Transferred CPS
Property  relating thereto is intended as a sale free and clear of all liens and
it is intended that the Subsequent  Transferred  CPS Property and other property
of the  Purchaser  shall not be part of the Seller's  estate in the event of the
filing of a bankruptcy  petition by or against the Seller  under any  bankruptcy
law.

                  (a)  Transfer  of  Subsequent  Receivables.   On  the  related
Subsequent Closing Date the Seller shall sell, transfer, assign, grant, set over
and  otherwise  convey  to  the  Purchaser,  without  recourse  (subject  to the
obligations  herein and in the Sale and Servicing  Agreement),  all right, title
and interest of the Seller in and to (i) the Subsequent CPS  Receivables  listed
in the related  Schedule of Subsequent CPS Receivables and, with respect to Rule
of 78's  Receivables,  all monies due or to become due thereon after the related
Subsequent  Cutoff  Date  (including  Scheduled  Payments  due after the related
Subsequent  Cutoff  Date  (including  principal  prepayments  relating  to  such
Scheduled  Payments)  but  received  by the  Seller  on or  before  the  related
Subsequent  Cutoff Date) and, with respect to Simple Interest  Receivables,  all
monies  received  thereunder  after the related  Subsequent  Cutoff Date and all
Liquidation Proceeds and Recoveries received with respect to such Subsequent CPS
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors  pursuant to the Subsequent CPS  Receivables  and any other interest of
the  Seller  in such  Financed  Vehicles,  including,  without  limitation,  the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership with respect to Financed Vehicles;  (iii)
any proceeds from claims on any physical damage, credit life and credit accident
and health insurance policies or certificates relating to the Financed

                                                      -7-



<PAGE>



Vehicles  securing the  Subsequent CPS  Receivables or the Obligors  thereunder;
(iv)  refunds  for the costs of  extended  service  contracts  with  respect  to
Financed Vehicles  securing the Subsequent CPS Receivables,  refunds of unearned
premiums  with respect to credit life and credit  accident and health  insurance
policies or certificates  covering an Obligor or Financed  Vehicle  securing the
Subsequent  CPS  Receivables  or his or her  obligations  with respect to such a
Financed  Vehicle and any recourse to Dealers for any of the foregoing;  (v) the
Receivable File related to each Subsequent CPS Receivable; and (vi) the proceeds
of any and all of the foregoing  (collectively,  the "Subsequent Transferred CPS
Property" and together  with any  Subsequent  Transferred  Samco  Property,  the
"Subsequent Transferred Property").

                  (b) The Seller shall transfer to the Issuer the Subsequent CPS
Receivables  and  the  Subsequent  Transferred  CPS  Property  as  described  in
paragraph  (a)  above  only  upon  the  satisfaction  of each  of the  following
conditions on or prior to the related Subsequent Closing Date:

                  (i) the Seller  shall have  provided  the  Trustee,  the Owner
         Trustee,  the Credit  Enhancer and the Rating Agencies with an Addition
         Notice not later than five days prior to such  Subsequent  Closing Date
         and shall have provided any information  reasonably requested by any of
         the foregoing with respect to the Subsequent CPS Receivables;

                  (ii) the Seller shall have  delivered to the Owner Trustee and
         the  Trustee  a  duly  executed   Subsequent  CPS  Purchase  Agreement,
         substantially in the form of Exhibit C, which shall include supplements
         to  the  Schedule  of  CPS  Receivables,  listing  the  Subsequent  CPS
         Receivables;

                  (iii) the Seller shall,  to the extent required by Section 4.2
         of the Sale and Servicing  Agreement,  have deposited in the Collection
         Account all collections in respect of the Subsequent CPS Receivables;

                  (iv) as of each Subsequent  Closing Date, (A) the Seller shall
         not be  insolvent  and shall not  become  insolvent  as a result of the
         transfer of Subsequent CPS Receivables on such Subsequent Closing Date,
         (B) the Seller shall not intend to incur or believe that it shall incur
         debts that would be beyond its ability to pay as such debts mature, (C)
         such  transfer  shall not have been made with actual  intent to hinder,
         delay or defraud any Person and (D) the assets of the Seller  shall not
         constitute  unreasonably  small  capital to carry out its  business  as
         conducted;

                  (v)  the Funding Period shall not have terminated;

                  (vi) after  giving  effect to any transfer of  Subsequent  CPS
         Receivables  on a  Subsequent  Closing Date (and any  Subsequent  Samco
         Receivables  transferred  to the Purchaser on such  Subsequent  Closing
         Date), the Receivables shall meet the following  criteria (based on the
         characteristics  of the Initial  Receivables on the Initial Cutoff Date
         and the Subsequent Receivables on the related Subsequent Cutoff Dates):
         [ ];

                                                      -8-



<PAGE>



                  (vii) each of the  representations  and warranties made by the
         Seller   pursuant  to  Section  3.2  with  respect  to  the  Subsequent
         Receivables to be transferred on such Subsequent  Closing Date shall be
         true and correct as of the related  Subsequent  Closing  Date,  and the
         Seller  shall have  performed  all  obligations  to be  performed by it
         hereunder on or prior to such Subsequent Closing Date;

                  (viii) the Seller  shall,  at its own expense,  on or prior to
         the  Subsequent  Closing Date  indicate in its computer  files that the
         Subsequent  Receivables identified in the Subsequent Purchase Agreement
         have been sold to the  Purchaser  pursuant  to the  related  Subsequent
         Purchase  Agreement and  subsequently to the Trust pursuant to the Sale
         and Servicing Agreement;

                  (ix) the  Seller  shall  have  taken any  action  required  to
         maintain the first priority  perfected  ownership interest of the Trust
         in the Owner Trust  Estate and the first  priority  perfected  security
         interest of the Trustee in the Collateral;

                  (x) no selection  procedures  adverse to the  interests of the
         Securityholders  or the Credit  Enhancer  shall have been  utilized  in
         selecting the Subsequent CPS Receivables;

                  (xi) the addition of any such Subsequent CPS Receivables shall
         not result in a material  adverse tax  consequence  to the Trust or the
         Securityholders;

                  (xii)  the  Seller  shall  have  delivered  (A) to the  Rating
         Agencies and the Credit  Enhancer an opinion of Counsel with respect to
         the transfer of such  Subsequent CPS Receivables  substantially  in the
         form of the Opinion of Counsel delivered to the Rating Agencies and the
         Credit Enhancer on the related  Subsequent  Closing Date and (B) to the
         Trustee the opinion of Counsel  required by Section  13.2(i)(1)  of the
         Sale and Servicing Agreement;

                  (xiii) each Rating Agency shall have confirmed that the rating
         on the  Notes  shall not be  withdrawn  or  reduced  as a result of the
         transfer of such Subsequent CPS Receivables to the Trust;

                  (xiv)  all  conditions  precedent  specified  in the  Sale and
         Servicing Agreement with respect to the transfer of such Subsequent CPS
         Receivables  to the Trust by the Purchaser  shall have been  satisfied;
         and

                  (xv) the Seller shall have  delivered  to the Credit  Enhancer
         and the Trustee an Officers' Certificate confirming the satisfaction of
         each condition precedent specified in this paragraph (b).

         The Seller covenants that in the event any of the foregoing  conditions
precedent are not  satisfied  with respect to any  Subsequent  Receivable on the
date required as specified above,  the Seller will  immediately  repurchase such
Subsequent Receivable from the Trust, at

                                                      -9-



<PAGE>



a price equal to the Purchase Amount thereof, in the manner specified in Section
6.2 of the Sale and Servicing Agreement.

         2.3. The Closing.  The sale and purchase of the Initial CPS Receivables
shall take place at a closing (the  "Closing") at the offices of Mayer,  Brown &
Platt,  1675  Broadway,  New York,  New York  10019-5820  on the  Closing  Date,
simultaneously  with  the  closings  under:  (a) the  Samco  Purchase  Agreement
pursuant to which Samco Acceptance Corp. will sell the Initial Samco Receivables
to CPS Receivables Corp., (b) the Sale and Servicing Agreement pursuant to which
the  Purchaser  will assign all of its right,  title and  interest in and to the
Initial Receivables and the other Initial Transferred  Property to the Trust for
the benefit of the  Securityholders,  (c) the Trust Agreement  pursuant to which
the  Trust  shall be  formed  and the  Certificates  issued,  (d) the  Indenture
pursuant to which the Trust will issue the Notes, (e) the Underwriting Agreement
pursuant  to which the Trust shall sell the Class A Notes [and Class B Notes] to
the  Underwriters,  [(f) the  Note  Purchase  Agreement  pursuant  to which  the
Purchaser  shall  sell the Class B Notes to one or more  investors,  and (g) the
Certificate  Purchase  Agreement  pursuant  to which the  Purchaser  shall  sell
Certificates to one or more investors].


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

         3.1.  Representations  and Warranties of the  Purchaser.  The Purchaser
hereby  represents  and  warrants  to the Seller as of the date hereof and as of
each Closing  Date (which  representations  and  warranties  shall  survive such
Closing Date):

                  (a)  Organization  and Good  Standing.  The Purchaser has been
duly  organized and is validly  existing as a corporation in good standing under
the  laws of the  State of  California,  with  power  and  authority  to own its
properties  and to conduct its  business as such  properties  shall be currently
owned and such business is presently  conducted,  and had at all relevant times,
and  shall  have,  power,  authority  and  legal  right to  acquire  and own the
Receivables.

                  (b) Due  Qualification.  The Purchaser is duly qualified to do
business  as a  foreign  corporation  in good  standing,  and has  obtained  all
necessary  licenses and approvals in all jurisdictions in which the ownership or
lease  of  property  or  the  conduct  of  its  business   shall   require  such
qualifications.

                  (c)  Power  and  Authority.  The  Purchaser  has the power and
authority to execute and deliver the  Agreements  and to carry out its terms and
the  execution,  delivery  and  performance  of the  Agreements  have  been duly
authorized by the Purchaser by all necessary corporate action.


                                                      -10-



<PAGE>




                  (d) Binding  Obligation.  The  Agreements  shall constitute  a
legal, valid and binding  obligation of the Purchaser  enforceable in accordance
with its terms.

                  (e) No Violation.  The execution,  delivery and performance by
the  Purchaser  of the  Agreements  and  the  consummation  of the  transactions
contemplated  hereby and the  fulfillment  of the terms  hereof do not  conflict
with,  result in a breach of any of the terms and  provisions of, nor constitute
(with or  without  notice or lapse of time) a default  under,  the  articles  of
incorporation  or  by-laws  of  the  Purchaser,  or  any  indenture,  agreement,
mortgage,  deed of trust, or other  instrument to which the Purchaser is a party
or by  which it is bound or to which  any of its  properties  are  subject;  nor
result in the  creation  or  imposition  of any lien upon any of its  properties
pursuant to the terms of any indenture,  agreement,  mortgage, deed of trust, or
other instrument (other than the Sale and Servicing Agreement);  nor violate any
law,  order,  rule or regulation  applicable to the Purchaser of any court or of
any  Federal  or  State   regulatory  body,   administrative   agency  or  other
governmental  instrumentality  having  jurisdiction  over the  Purchaser  or its
properties.

                  (f) No Proceedings. There are no proceedings or investigations
pending,  or to the Purchaser's  best knowledge,  threatened,  before any court,
regulatory body,  administrative  agency or other  governmental  instrumentality
having  jurisdiction  over the  Purchaser or its  properties:  (A) asserting the
invalidity  of the  Agreements  or the  Securities;  (B)  seeking to prevent the
issuance  of the  Securities  or  the  consummation  of any of the  transactions
contemplated by the  Agreements;  (C) seeking any  determination  or ruling that
might  materially and adversely  affect the  performance by the Purchaser of its
obligations  under, or the validity or enforceability  of, the Agreements or the
Securities;  or (D) relating to the Purchaser and which might  adversely  affect
the Federal or State income, excise,  franchise or similar tax attributes of the
Securities.

                  (g) No Consents. No consent, approval,  authorization or order
of or  declaration or filing with any  governmental  authority is required to be
obtained by the  Purchaser  for the  issuance or sale of the  Securities  or the
consummation of the other transactions contemplated by the Agreements, the Trust
Agreement,  the  Indenture or the Sale and Servicing  Agreement,  except such as
have been duly made or obtained.

                  3.2.  Representations  and  Warranties of the Seller.  (a) The
         Seller hereby  represents  and warrants to the Purchaser as of the date
         hereof and as of the Closing Date:

                  (i) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of California,  with power and authority to
         own its properties and to conduct its business as such properties shall
         be currently owned and such business is presently  conducted and had at
         all relevant times, and shall have, power, authority and legal right to
         acquire, own and service the Receivables.

                  (ii) Due  Qualification.  The Seller is duly  qualified  to do
         business as

                                                      -11-



<PAGE>



         a foreign corporation in good standing,  and has obtained all necessary
         licenses and approvals in all  jurisdictions  in which the ownership or
         lease  of  property  or the  conduct  of its  business  (including  the
         origination  and the  servicing of the  Receivables  as required by the
         Sale and Servicing Agreement) shall require such qualifications.

                  (iii)  Power  and  Authority.  The  Seller  has the  power and
         authority to execute and deliver the  Agreements and to carry out their
         terms;  the Seller has full power and  authority to sell and assign the
         property  sold and assigned to the  Purchaser  and has duly  authorized
         such sale and  assignment to the  Purchaser by all necessary  corporate
         action;  and the execution,  delivery and performance of the Agreements
         have been duly  authorized  by the  Seller by all  necessary  corporate
         action.

                  (iv) Valid Sale; Binding  Obligation.  This Purchase Agreement
         effects a valid sale,  transfer and  assignment of the CPS  Receivables
         and the  other  Transferred  CPS  Property  conveyed  to the  Purchaser
         pursuant  to  Section  2.1,   enforceable   against  creditors  of  and
         purchasers  from the Seller;  and this  Agreement  shall  constitute  a
         legal,  valid and  binding  obligation  of the  Seller  enforceable  in
         accordance with its terms.

                  (v) No Violation.  The execution,  delivery and performance by
         the Seller of the Agreements and the  consummation of the  transactions
         contemplated  hereby  and the  fulfillment  of the terms  hereof do not
         conflict with,  result in any breach of any of the terms and provisions
         of, nor constitute  (with or without notice or lapse of time) a default
         under,  the articles of  incorporation,  as amended,  or by-laws of the
         Seller, or any indenture,  agreement, mortgage, deed of trust, or other
         instrument to which the Seller is a party or by which it is bound or to
         which any of its properties are subject;  nor result in the creation or
         imposition of any lien upon any of its properties pursuant to the terms
         of any such  indenture,  agreement,  mortgage,  deed of trust, or other
         instrument  (other  than the  Agreements  and the  Sale  and  Servicing
         Agreement);  nor violate any law, order, rule or regulation  applicable
         to the Seller of any court or of any Federal or State  regulatory body,
         administrative  agency  or other  governmental  instrumentality  having
         jurisdiction over the Seller or its properties.

                  (vi)   No   Proceedings.   There   are   no   proceedings   or
         investigations pending, or to the Seller's best knowledge,  threatened,
         before any court,  regulatory  body,  administrative  agency,  or other
         governmental instrumentality having jurisdiction over the Seller or its
         properties:  (A)  asserting  the  invalidity  of the  Agreements or the
         Securities;  (B) seeking to prevent the issuance of the  Securities  or
         the  consummation  of  any  of  the  transactions  contemplated  by the
         Agreements;   (C)  seeking  any  determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, the Agreements
         or the  Securities;  or (D)  relating  to the  Seller  and which  might
         adversely  affect the Federal or State  income,  excise,  franchise  or
         similar tax attributes of the Securities.

                                                      -12-



<PAGE>



                  (vii) No  Consents.  No consent,  approval,  authorization  or
         order of or  declaration or filing with any  governmental  authority is
         required for the issuance or sale of the Securities or the consummation
         of the other  transactions  contemplated by the  Agreements,  the Trust
         Agreement,  the Indenture or the Sale and Servicing  Agreement,  except
         such as have been duly made or obtained.

                  (viii)  Financial  Condition.  The Seller  has a positive  net
         worth and is able to and does pay its  liabilities as they mature.  The
         Seller  is not in  default  under  any  obligation  to pay money to any
         Person  except for  matters  being  disputed in good faith which do not
         involve an  obligation of the Seller on a promissory  note.  The Seller
         will not use the proceeds  from the  transactions  contemplated  by the
         Agreements  to  give  any  preference  to  any  creditor  or  class  of
         creditors,  and  this  transaction  will  not  leave  the  Seller  with
         remaining assets which are  unreasonably  small compared to its ongoing
         operations.

                  (ix) Fraudulent Conveyance.  The Seller is not selling the CPS
         Receivables  to the  Purchaser  with any  intent  to  hinder,  delay or
         defraud any of its creditors; the Seller will not be rendered insolvent
         as a result of the sale of the CPS Receivables to the Purchaser.

                  (b)  The  Seller  makes  the  following   representations  and
warranties as to the Receivables (including the Samco Receivables) and the other
Transferred Property relating thereto on which the Purchaser relies in accepting
the  Receivables  and the other  Transferred  Property  relating  thereto.  Such
representations  and warranties  speak with respect to each Receivable as of the
Initial  Closing Date or  Subsequent  Closing Date on which such  Receivable  is
transferred  to  the  Purchaser  and  shall  survive  the  sale,  transfer,  and
assignment  of the  Receivables  and the  other  Transferred  Property  relating
thereto to the Purchaser and the subsequent  assignment and transfer pursuant to
the Sale and Servicing Agreement:

                  (i) Origination  Date. Each Receivable has an origination date
         on or after [ ].

                  (ii) Principal  Balance/Number of Contracts.  As of the Cutoff
         Date, the total aggregate  principal  balance of the Receivables was $[
         ]. The Receivables are evidenced by [ ] Contracts.

                  (iii) Maturity of Receivables. Each Receivable has an original
         term to  maturity  of not less  than [ ] months  and not more  than [ ]
         months;   the  weighted  average  original  term  to  maturity  of  the
         Receivables  is [ ] months as of the Cutoff Date; the remaining term to
         maturity  of each  Receivable  was [ ] months or less as of the  Cutoff
         Date;  the  weighted   average   remaining  term  to  maturity  of  the
         Receivables was [ ] months as of the Cutoff Date.

                  (iv)  Characteristics of Receivables.  (a) Each Receivable (1)
         has been

                                                      -13-



<PAGE>



         originated  in the United  States of America by a Dealer for the retail
         sale of a Financed  Vehicle  in the  ordinary  course of such  Dealer's
         business,  has been fully and properly  executed by the parties thereto
         and has been  purchased  by the Seller (or,  with  respect to the Samco
         Receivables, Samco) in connection with the sale of Financed Vehicles by
         the Dealers, (2) has created a valid, subsisting, and enforceable first
         priority  security interest in favor of the Seller (or, with respect to
         the Samco Receivables,  Samco) in the Financed Vehicle,  which security
         interest has been assigned by the Seller (or, with respect to the Samco
         Receivables,  Samco) to the Purchaser,  which in turn has assigned such
         security  interest to the Trustee pursuant to the Pooling and Servicing
         Agreement,  (3) contains customary and enforceable provisions such that
         the rights and  remedies  of the holder or  assignee  thereof  shall be
         adequate for realization  against the collateral of the benefits of the
         security,  (4) provides for level monthly  payments that fully amortize
         the  Amount  Financed  over  the  original  term  (except  for the last
         payment,  which  may be  different  from the level  payment)  and yield
         interest at the Annual  Percentage  Rate, (5) has an Annual  Percentage
         Rate of not  less  than [ ]%,  (6)  that  is a Rule of 78's  Receivable
         provides  for,  in  the  event  that  such  Receivable  is  prepaid,  a
         prepayment  that fully pays the  Principal  Balance and includes a full
         month's interest, in the month of prepayment,  at the Annual Percentage
         Rate, (7) is a Rule of 78's Receivable or a Simple Interest Receivable,
         and (8) was  originated by a Dealer and was sold by the Dealer  without
         any fraud or misrepresentation on the part of such Dealer.

                  (v)  Approximately [ ]% of the aggregate  Principal Balance of
         the Receivables,  constituting [ ]% of the number of Receivables, as of
         the  Cutoff  Date,  represents  financing  of used  automobiles,  light
         trucks,  vans or minivans;  the remainder of the Receivables  represent
         financing  of  new  automobiles,   light  trucks,   vans  or  minivans;
         approximately  [  ]%  of  the  aggregate   Principal   Balance  of  the
         Receivables  as of the  Cutoff  Date  were  originated  in the State of
         California;  approximately [ ]% of the aggregate  Principal  Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         alpha program; approximately [ ]% of the aggregate Principal Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         delta program; approximately [ ]% of the aggregate Principal Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         first time  buyer  program;  and  approximately  [ ]% of the  aggregate
         Principal  Balance of the  Receivables  were  originated  under the CPS
         standard program; the remaining [ ]% of the aggregate Principal Balance
         of the  Receivables  were acquired by CPS from an  unaffiliated  party;
         approximately  [  ]%  of  the  aggregate   Principal   Balance  of  the
         Receivables are Samco  Receivables;  no Receivable shall have a payment
         that is more than 30 days  overdue as of the Cutoff  Date;  [ ]% of the
         aggregate  Principal  Balance  of the  Receivables  are  Rule  of  78's
         Receivables  and  [ ]%  of  the  aggregate  Principal  Balance  of  the
         Receivables are Simple Interest Receivables; each Receivable shall have
         a final scheduled payment due no later than [ ]; each Receivable has an
         original  term to maturity of at least [ ] months and not more than [ ]
         months and a remaining term to maturity of

                                                      -14-



<PAGE>



         not  less  than [ ]  months  nor  greater  than [ ]  months;  and  each
         Receivable was originated on or before the Cutoff Date.

                  (vi)  Scheduled  Payments.  Each  Receivable  had an  original
         principal  balance  of not  less  than $[ ] nor  more  than $[ ] has an
         outstanding principal balance as of the Cutoff Date of not less than $[
         ] and not more than $[ ] and has a first  Scheduled  Payment  due on or
         prior to [ ].

                  (vii)  Characteristics  of  Obligors.  As of the  date of each
         Obligor's  application  for the loan from which the related  Receivable
         arises,  each Obligor on any  Receivable  (a) did not have any material
         past  due  credit   obligations   or  any  personal  or  real  property
         repossessed  or wages  garnished  within  one year prior to the date of
         such  application,  unless such amounts have been repaid or  discharged
         through  bankruptcy,  (b) was not the subject of any Federal,  State or
         other bankruptcy,  insolvency or similar proceeding pending on the date
         of application that is not discharged,  (c) had not been the subject of
         more than one Federal, State or other bankruptcy, insolvency or similar
         proceeding, and (d) was domiciled in the United States.

                  (viii)  Origination  of  Receivables.  Based  on  the  billing
         address of the  Obligors  and the  Principal  Balances as of the Cutoff
         Date,  approximately  [  ]%  of  the  Receivables  were  originated  in
         California,  approximately [ ]% of the  Receivables  were originated in
         Pennsylvania,  approximately [ ]% of the Receivables were originated in
         Texas,  [ ]% were  originated in New York and the remaining [ ]% of the
         Receivables were originated in all other States.

                  (ix)  Post-Office  Box. On or prior to the next billing period
         after the Cutoff  Date,  the Seller will  notify  each  Obligor to make
         payments with respect to its  respective  Receivables  after the Cutoff
         Date  directly to the  Post-Office  Box,  and will provide each Obligor
         with a monthly  statement  in order to  enable  such  Obligors  to make
         payments directly to the Post-Office Box.

                  (x) Location of Receivable  Files;  One  Original.  A complete
         Receivable  File with respect to each  Receivable  has been or prior to
         the  Closing  Date will be  delivered  to the  Trustee at the  location
         listed in Schedule B to the Sale and Servicing Agreement. There is only
         one original executed copy of each Receivable.

                  (xi)  Schedule  of  Receivables;   Selection  Procedures.  The
         information  with respect to the  Receivables set forth in the Schedule
         of CPS  Receivables  and the Schedule of Samco  Receivables is true and
         correct in all  material  respects  as of the close of  business on the
         Cutoff Date, and no selection procedures adverse to the Securityholders
         have been utilized in selecting the Receivables.

                  (xii)  Compliance with Law. Each  Receivable,  the sale of the
         Financed Vehicle and the sale of any physical  damage,  credit life and
         credit accident and health

                                                      -15-



<PAGE>



         insurance and any extended service  contracts  complied at the time the
         related  Receivable was originated or made and at the execution of this
         Agreement  complies in all material  respects with all  requirements of
         applicable  Federal,  State and local laws, and regulations  thereunder
         including, without limitation, usury laws, the Federal Truth-in-Lending
         Act, the Equal Credit  Opportunity  Act, the Fair Credit Reporting Act,
         the Fair Debt  Collection  Practices Act, the Federal Trade  Commission
         Act,  the  Magnuson-Moss  Warranty  Act,  the Federal  Reserve  Board's
         Regulations  B and Z, the  Soldiers'  and Sailors'  Civil Relief Act of
         1940, the Texas Consumer Credit Code, the California  Automobile  Sales
         Finance Act, and state  adaptations of the National Consumer Act and of
         the Uniform  Consumer  Credit Code, and other consumer  credit laws and
         equal credit opportunity and disclosure laws.

                  (xiii)  Binding  Obligation.  Each  Receivable  represents the
         genuine,  legal, valid and binding payment obligation in writing of the
         Obligor,  enforceable  by the  holder  thereof in  accordance  with its
         terms.

                  (xiv) No Government  Obligor.  None of the Receivables are due
         from the  United  States of  America  or any State or from any  agency,
         department,  or  instrumentality of the United States of America or any
         State.

                  (xv) Security Interest in Financed Vehicle.  Immediately prior
         to the sale, assignment, and transfer thereof, each Receivable shall be
         secured by a validly  perfected first priority security interest in the
         Financed  Vehicle in favor of the Seller (or, with respect to the Samco
         Receivables,  Samco) as secured  party,  and such security  interest is
         prior to all other liens upon and security  interests in such  Financed
         Vehicle which now exist or may hereafter  arise or be created  (except,
         as to priority,  for any tax liens or mechanics'  liens which may arise
         after the Closing Date).

                  (xvi)  Receivables in Force. No Receivable has been satisfied,
         subordinated or rescinded,  nor has any Financed  Vehicle been released
         from the lien granted by the related Receivable in whole or in part.

                  (xvii)  No  Waiver.  No  provision  of a  Receivable  has been
         waived.

                  (xviii) No Amendments.  No Receivable has been amended, except
         as such  Receivable  may have been  amended to grant  extensions  which
         shall not have  numbered  more than (a) one  extension  of one calendar
         month  in  any  calendar  year  or (b)  three  such  extensions  in the
         aggregate.

                  (xix)  No  Defenses.  As of the  Closing  Date,  no  right  of
         rescission, setoff, counterclaim or defense exists or has been asserted
         or  threatened  with respect to any  Receivable.  The  operation of the
         terms of any  Receivable or the exercise of any right  thereunder  will
         not render such Receivable unenforceable in whole or in part or subject
         to any such right of rescission, setoff, counterclaim, or defense.


                                                      -16-



<PAGE>



                  (xx) No Liens.  As of the Cutoff  Date,  there are no liens or
         claims  existing or which have been filed for work,  labor,  storage or
         materials  relating to a Financed Vehicle that shall be liens prior to,
         or equal or  coordinate  with,  the  security  interest in the Financed
         Vehicle granted by the Receivable.

                  (xxi)   No   Default;   Repossession.   Except   for   payment
         delinquencies  continuing  for a period of not more than thirty days as
         of the Cutoff Date, no default,  breach,  violation or event permitting
         acceleration  under the terms of any  Receivable  has occurred;  and no
         continuing  condition  that  with  notice  or the  lapse of time  would
         constitute  a  default,   breach,   violation,   or  event   permitting
         acceleration  under the terms of any Receivable has arisen; and neither
         the  Seller nor Samco  shall  waive and  neither  has waived any of the
         foregoing;  and no Financed  Vehicle shall have been  repossessed as of
         the Cutoff Date.

                  (xxii)  Insurance;   Other.  (A)  Each  Obligor  has  obtained
         insurance  covering  the  Financed  Vehicle as of the  execution of the
         Receivable  insuring  against  loss  and  damage  due to  fire,  theft,
         transportation,   collision  and  other  risks  generally   covered  by
         comprehensive and collision  coverage and each Receivable  requires the
         Obligor to obtain and maintain  such  insurance  naming the Seller (or,
         with respect to the Samco  Receivables,  Samco) and its  successors and
         assigns as an additional insured, (B) each Receivable that finances the
         cost of  premiums  for  credit  life  and  credit  accident  or  health
         insurance  is  covered  by  an  insurance  policy  and  certificate  of
         insurance naming the Seller (or, with respect to the Samco Receivables,
         Samco) as policyholder  (creditor) under each such insurance policy and
         certificate  of insurance and (C) as to each  Receivable  that finances
         the cost of an  extended  service  contract,  the  respective  Financed
         Vehicle which secures the Receivable is covered by an extended  service
         contract.

                  (xxiii)  Title.  It is the  intention  of the Seller  that the
         transfer and assignment  herein  contemplated  constitute a sale of the
         CPS  Receivables  from  the  Seller  to  the  Purchaser  and  that  the
         beneficial interest in and title to such CPS Receivables not be part of
         the debtor's estate in the event of the filing of a bankruptcy petition
         by or against the Seller under any  bankruptcy  law. No CPS  Receivable
         has been sold,  transferred,  assigned, or pledged by the Seller to any
         Person other than the Purchaser or any such pledge has been released on
         or prior to the Closing  Date.  Immediately  prior to the  transfer and
         assignment  herein  contemplated,  the Seller  had good and  marketable
         title to each CPS Receivable,  and was the sole owner thereof, free and
         clear of all  liens,  claims,  encumbrances,  security  interests,  and
         rights  of others  and,  immediately  upon the  transfer  thereof,  the
         Purchaser  shall  have  good  and  marketable  title  to each  such CPS
         Receivable,  and will be the sole owner thereof,  free and clear of all
         liens, encumbrances,  security interests, and rights of others, and the
         transfer has been perfected under the UCC.

                  (xxiv) Lawful  Assignment.  No Receivable has been  originated
         in, or

                                                      -17-



<PAGE>



         is  subject  to the laws of,  any  jurisdiction  under  which the sale,
         transfer, and assignment of such Receivable under this Agreement or the
         Samco Purchase Agreement shall be unlawful, void, or voidable.  Neither
         the Seller nor Samco has entered  into any  agreement  with any account
         debtor that  prohibits,  restricts or conditions  the assignment of any
         portion of the Receivables.

                  (xxv)  All  Filings  Made.  All  filings  (including,  without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Purchaser  a  first  priority  perfected   ownership  interest  in  the
         Receivables  and the other  Transferred  CPS  Property  have been made,
         taken or performed.

                  (xxvi) Chattel Paper.  Each  Receivable  constitutes  "chattel
         paper" under the applicable UCC.

                  (xxvii)  Valid  and  Binding   Obligation  of  Obligor.   Each
         Receivable  is the legal,  valid and binding  obligation of the Obligor
         thereunder and is enforceable in accordance with its terms, except only
         as such enforcement may be limited by bankruptcy, insolvency or similar
         laws affecting the enforcement of creditors' rights generally,  and all
         parties to such contract had full legal capacity to execute and deliver
         such contract and all other documents  related thereto and to grant the
         security interest purported to be granted thereby.

                  (xxviii) Tax Liens.  As of the Cutoff  Date,  there is no lien
         against any Financed Vehicle for delinquent taxes.

                  (xxix) Title  Documents.  (A) If the Receivable was originated
         in a State  in which  notation  of a  security  interest  on the  title
         document of the related  Financed  Vehicle is required or  permitted to
         perfect such security interest,  the title document for such Receivable
         shows,  or if a new or replacement  title document is being applied for
         with respect to such  Financed  Vehicle the title  document  (or,  with
         respect to Receivables  originated in the State of Michigan,  all other
         evidence of ownership  with respect to such  Financed  Vehicle) will be
         received within 180 days and will show, the Seller (or, with respect to
         the Samco Receivables, Samco) named as the original secured party under
         the  related  Receivable  as the  holder of a first  priority  security
         interest  in  such  Financed  Vehicle,  and (B) if the  Receivable  was
         originated  in a State in which  the  filing of a  financing  statement
         under the UCC is  required  to  perfect a  security  interest  in motor
         vehicles,  such filings or recordings  have been duly made and show the
         Seller (or, with respect to the Samco Receivables,  Samco) named as the
         original  secured  party  under the related  Receivable,  and in either
         case,  the  Trustee has the same  rights as such  secured  party has or
         would  have  (if  such  secured  party  were  still  the  owner  of the
         Receivable)  against all parties  claiming an interest in such Financed
         Vehicle.  With respect to each  Receivable for which the title document
         of the  related  Financed  Vehicle has not yet been  returned  from the
         Registrar of Titles,  the Seller has received written evidence from the
         related

                                                      -18-



<PAGE>



         Dealer that such title document showing the Seller (or, with respect to
         the Samco Receivables, Samco) as first lienholder has been applied for.

                  (xxx) Casualty. No Financed Vehicle has suffered a Casualty.

                  (xxxi) Obligation to Dealers or Others.  The Purchaser and its
         assignees will assume no obligation to Dealers or other  originators or
         holders of the Receivables (including,  but not limited to under dealer
         reserves) as a result of the purchase of the Receivables.

                  (xxxii)  Full  Amount  Advanced.   The  full  amount  of  each
         Receivable  has  been  advanced  to  each  Obligor,  and  there  are no
         requirements for future advances thereunder.  No Obligor has any option
         under a Receivable to borrow from any Person  additional  funds secured
         by the related Financed Vehicle.

                  (c)  The  representations  and  warranties  contained  in this
Agreement  shall not be  construed as a warranty or guaranty by the Seller as to
the future payments by any Obligor.  The sale of the CPS Receivables pursuant to
this  Agreement  shall be  "without  recourse"  except for the  representations,
warranties  and covenants  made by the Seller in this  Agreement or the Sale and
Servicing Agreement.


                                   ARTICLE IV

                                   CONDITIONS

         4.1.  Conditions  to  Obligation of the  Purchaser.  On the  applicable
Closing Date, the obligation of the Purchaser to purchase the CPS Receivables is
subject to the satisfaction of the following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties  of the Seller  hereunder  shall be true and  correct on the  related
Closing  Date with the same  effect as if then made,  and the Seller  shall have
performed  all  obligations  to be performed by it hereunder on or prior to such
Closing Date.

         (b) Computer Files Marked. The Seller shall, at its own expense,  on or
prior to the Related  Closing Date,  indicate in its computer files that the CPS
Receivables have been sold to the Purchaser  pursuant to this Purchase Agreement
and shall deliver to the Purchaser the Schedule of CPS Receivables  certified by
the Chairman,  the President,  the Vice President or the Treasurer of the Seller
to be true, correct and complete.

         (c) Receivable Files  Delivered.  The Seller shall, at its own expense,
deliver the related  Receivable Files to the Trustee at the offices specified in
Schedule B to the Pooling  and  Servicing  Agreement  on or prior to the related
Closing Date.

                                                      -19-



<PAGE>



         (d) Documents to be delivered by the Seller at the Closing.

                  (i) The  Assignment.  On each  Closing  Date,  the Seller will
         execute and deliver the applicable  Assignment.  The Initial Assignment
         shall  be  substantially  in the  form  of  Exhibit  A  hereto  and any
         Subsequent  Assignment  shall be substantially in the form of Exhibit A
         to the Form of  Subsequent  Purchase  Agreement  attached  as Exhibit C
         hereto.

                  (ii)  Evidence  of UCC-1  Filing.  On or prior to the  related
         Closing Date,  the Seller shall record and file, at its own expense,  a
         UCC-1  financing  statement in each  jurisdiction  in which required by
         applicable law, executed by the Seller, as seller or debtor, and naming
         the  Purchaser,   as  purchaser  or  secured  party,   naming  the  CPS
         Receivables and the other Transferred CPS Property  conveyed  hereafter
         as  collateral,  meeting  the  requirements  of the  laws of each  such
         jurisdiction  and in such manner as is  necessary  to perfect the sale,
         transfer,  assignment  and  conveyance of such CPS  Receivables  to the
         Purchaser.  The Seller shall  deliver a file-  stamped  copy,  or other
         evidence satisfactory to the Purchaser of such filing, to the Purchaser
         on or prior to such Closing Date.

                  (iii)  Evidence  of UCC-2  Filing.  On or prior to the related
         Closing Date,  the Seller shall cause to be recorded and filed,  at its
         own  expense,  appropriate  UCC-2  termination  statements  executed by
         General  Electric  Capital  Corporation  ("GECC") [and Redwood] in each
         jurisdiction  in  which  required  by  applicable   law,   meeting  the
         requirements of the laws of each such  jurisdiction  and in such manner
         as  is  necessary  to  release  GECC's  interest  in  the  Receivables,
         including without  limitation,  the security  interests in the Financed
         Vehicles  securing the  Receivables  and any proceeds of such  security
         interests or the  Receivables.  The Seller shall deliver a file-stamped
         copy, or other evidence  satisfactory  to the Purchaser of such filing,
         to the Purchaser on or prior to such Closing Date.

                  (iv) Other Documents. On or prior to the related Closing Date,
         the Seller shall  deliver such other  documents  as the  Purchaser  may
         reasonably request.

         (e) Other  Transactions.  The  transactions  contemplated  by the Trust
Agreement,  the Indenture,  the Sale and Servicing Agreement, the Samco Purchase
Agreement,   the  Underwriting   Agreement  [and  Note  Purchase  Agreement  and
Certificate  Purchase  Agreement]  shall be consummated  on the Initial  Closing
Date.

         4.2.  Conditions  to Obligation  of the Seller.  The  obligation of the
Seller to sell the  Receivables to the Purchaser is subject to the  satisfaction
of the following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties of the Purchaser  hereunder  shall be true and correct on the Closing
Date with the same effect as if then made,  and the Seller shall have  performed
all obligations to be

                                                      -20-



<PAGE>



performed by it hereunder on or prior to the Closing Date.

         (b) Receivables Purchase Price. At the Closing Date, the Purchaser will
deliver to the Seller the CPS Receivables  Purchase Price as provided in Section
2.1(b).  The Seller  hereby  directs the  Purchaser  to wire $[ ] of the Initial
Receivables  Purchase  Price  to  Bank  of  America,  ABA:  121000358,   Account
#1458425131,  Consumer Portfolio Services, Inc. pursuant to wire instructions to
be delivered to the Purchaser on or prior to the Initial Closing Date.


                                    ARTICLE V

                             COVENANTS OF THE SELLER

         The Seller  agrees with the  Purchaser as follows;  provided,  however,
that to the extent  that any  provision  of this  ARTICLE V  conflicts  with any
provision of the Sale and Servicing Agreement,  the Sale and Servicing Agreement
shall govern:

         5.1.  Protection of Right, Title and Interest.

         (a)  Filings.  The Seller  shall  cause all  financing  statements  and
continuation  statements and any other necessary  documents  covering the right,
title and  interest of the  Purchaser  in and to the  Receivables  and the other
Transferred Property to be promptly filed, and at all times to be kept recorded,
registered  and filed,  all in such manner and in such places as may be required
by law fully to  preserve  and  protect  the right,  title and  interest  of the
Purchaser hereunder to the Receivables and the other Transferred  Property.  The
Seller shall deliver to the Purchaser file stamped copies of, or filing receipts
for, any document  recorded,  registered or filed as provided  above, as soon as
available  following such  recordation,  registration  or filing.  The Purchaser
shall  cooperate  fully with the Seller in connection  with the  obligations set
forth  above and will  execute  any and all  documents  reasonably  required  to
fulfill  the intent of this  Section  5.1(a).  In the event the Seller  fails to
perform its obligations under this subsection,  the Purchaser or the Trustee may
do so at the expense of the Seller.

         (b)  Name and  Other  Changes.  At least 60 days  prior to the date the
Seller makes any change in its name, identity or corporate structure which would
make any financing statement or continuation  statement filed in accordance with
paragraph (a) above seriously misleading within the applicable provisions of the
UCC or any title  statute,  the Seller shall give the  Trustee,  the Insurer (so
long as an Insurer  Default shall not have occurred and be  continuing)  and the
Purchaser  written  notice of any such  change and no later than five days after
the effective date thereof,  shall file appropriate amendments to all previously
filed financing statements or continuation statements. At least 60 days prior to
the date of any relocation of its principal  executive office,  the Seller shall
give the  Trustee,  the  Insurer (so long as an Insurer  Default  shall not have
occurred and be continuing) and the

                                                      -21-



<PAGE>



Purchaser  written  notice  thereof  if,  as a result  of such  relocation,  the
applicable  provisions  of the UCC would  require the filing of any amendment of
any previously filed financing or continuation statement or of any new financing
statement  and the  Seller  shall  within  five days  after the  effective  date
thereof, file any such amendment or new financing statement. The Seller shall at
all times maintain each office from which it shall service Receivables,  and its
principal executive office, within the United States of America.

         (c)  Accounts  and  Records.  The Seller  shall  maintain  accounts and
records as to each CPS Receivable  accurately and in sufficient detail to permit
the  reader  thereof  to know at any time  the  status  of such CPS  Receivable,
including  payments and  recoveries  made and payments  owing (and the nature of
each).

         (d)  Maintenance  of Computer  Systems.  The Seller shall  maintain its
computer  systems so that,  from and after the time of sale hereunder of the CPS
Receivables to the Purchaser,  the Seller's master computer  records  (including
any back-up  archives) that refer to a CPS Receivable shall indicate clearly the
interest of the Purchaser in such CPS Receivable and that such CPS Receivable is
owned  by the  Purchaser.  Indication  of  the  Purchaser's  ownership  of a CPS
Receivable  shall be deleted from or modified on the Seller's  computer  systems
when,  and  only  when,  the CPS  Receivable  shall  have  been  paid in full or
repurchased.

         (e) Sale of Other Receivables.  If at any time the Seller shall propose
to sell, grant a security interest in, or otherwise transfer any interest in any
automobile or light- duty truck receivables  (other than the CPS Receivables) to
any prospective purchaser, lender, or other transferee, the Seller shall give to
such prospective purchaser, lender, or other transferee computer tapes, records,
or print-outs (including any restored from back-up archives) that, if they shall
refer in any manner  whatsoever to any CPS  Receivable,  shall indicate  clearly
that such CPS Receivable has been sold and is owned by the Purchaser unless such
CPS Receivable has been paid in full or repurchased.

         (f) Access to Records.  The Seller shall permit the  Purchaser  and its
agents at any time during  normal  business  hours to inspect,  audit,  and make
copies of and abstracts from the Seller's records regarding any Receivable.

         (g) List of Receivables.  Upon request, the Seller shall furnish to the
Purchaser, within five Business Days, a list of all CPS Receivables (by contract
number  and name of  Obligor)  then  owned  by the  Purchaser,  together  with a
reconciliation of such list to the Schedule of CPS Receivables.

         5.2. Other Liens or Interests. Except for the conveyances hereunder and
pursuant to the Sale and Servicing Agreement,  the Seller will not sell, pledge,
assign or transfer  to any other  Person,  or grant,  create,  incur,  assume or
suffer to exist any lien on any  interest  therein,  and the Seller shall defend
the right, title, and interest of the Purchaser in, to and under the Receivables
against all claims of third parties claiming through or under the Seller

                                                      -22-



<PAGE>



(or, with respect to the Samco Receivables, Samco).

         5.3. Chief Executive  Office.  During the term of the Receivables,  the
Seller will  maintain its chief  executive  office in one of the United  States,
except Louisiana or Vermont.

         5.4. Costs and Expenses.  The Seller agrees to pay all reasonable costs
and  disbursements  in  connection  with the  perfection,  as against  all third
parties,  of the  Purchaser's  right,  title  and  interest  in  and to the  CPS
Receivables.

         5.5. Delivery of Receivable Files. On or prior to the Closing Date, the
Seller  shall  deliver  the  Receivable  Files to the  Trustee  at the  location
specified in Schedule B to the Sale and  Servicing  Agreement.  The Seller shall
have until the last day of the second  Collection  Period following receipt from
the Trustee of  notification,  pursuant to Section 2.8 of the Sale and Servicing
Agreement,  that there has been a failure  to  deliver a file with  respect to a
Receivable  (including  a Samco  Receivable)  or that a file is unrelated to the
Receivables identified in Schedule A to the Sale and Servicing Agreement or that
any of the  documents  referred  to in  Section  2.7 of the Sale  and  Servicing
Agreement are not contained in a Receivable File, to deliver such file or any of
the aforementioned  documents required to be included in such Receivable File to
the Trustee.  Unless such defect with respect to such Receivable File shall have
been cured by the last day of the second Collection  Period following  discovery
thereof  by the  Trustee,  the  Seller  hereby  agrees  to  repurchase  any such
Receivable from the Trust as of such last day. In  consideration of the purchase
of the  Receivable,  the Seller  shall remit the  Purchase  Amount in the manner
specified in Section 4.5 of the Sale and  Servicing  Agreement.  The sole remedy
hereunder of the  Trustee,  the Trust or the  Securityholders  with respect to a
breach of this Section  5.5,  shall be to require the Seller to  repurchase  the
Receivable  pursuant to this Section 5.5.  Upon receipt of the Purchase  Amount,
the Trustee shall  release to the Seller or its designee the related  Receivable
File and shall execute and deliver all  instruments  of transfer or  assignment,
without recourse, as are prepared by the Seller and delivered to the Trustee and
are necessary to vest in the Seller or such designee title to the Receivable.

         5.6. Indemnification.  (a) The Seller shall indemnify the Purchaser for
any  liability as a result of the failure of a Receivable  to be  originated  in
compliance  with  all  requirements  of law  and for  any  breach  of any of its
representations and warranties contained herein.

         (b) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and against  any and all costs,  expenses,  losses,  damages,  claims,  and
liabilities,  arising out of or resulting from the use, ownership,  or operation
by the Seller or any Affiliate thereof of a Financed Vehicle.

         (c) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all taxes,  except for taxes on the net income of the
Purchaser,  that may at any time be asserted  against the Purchaser with respect
to the transactions  contemplated  herein,  including,  without limitation,  any
sales, gross receipts, general

                                                      -23-



<PAGE>



corporation,  tangible personal property,  privilege, or license taxes and costs
and expenses in defending against the same.

         (d) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all  costs,  expenses,  losses,  damages,  claims and
liabilities  to the  extent  that such cost,  expense,  loss,  damage,  claim or
liability  arose  out  of,  or was  imposed  upon  the  Purchaser  through,  the
negligence,  willful misfeasance,  or bad faith of the Seller in the performance
of its duties  under the  Agreement,  or by reason of reckless  disregard of the
Seller's obligations and duties under the Agreement.

         (e) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and against all costs, expenses,  losses,  damages,  claims and liabilities
arising out of or incurred in connection  with the  acceptance or performance of
the  Seller's  trusts  and  duties  as  Servicer  under  the Sale and  Servicing
Agreement,  except to the extent that such cost, expense, loss, damage, claim or
liability  shall be due to the willful  misfeasance,  bad faith,  or  negligence
(except for errors in judgment) of the Purchaser.

         Indemnification  under this Section 5.6 shall include  reasonable  fees
and  expenses  of  litigation  and  shall  survive  payment  of  the  Notes  and
Certificates. These indemnity obligations shall be in addition to any obligation
that the Seller may otherwise have.

         5.7. Sale. The Seller agrees to treat this  conveyance for all purposes
(including without limitation tax and financial  accounting  purposes) as a sale
on all relevant  books,  records,  tax returns,  financial  statements and other
applicable documents.

         5.8.  Non-Petition.  In the event of any breach of a representation and
warranty made by the Purchaser  hereunder,  the Seller covenants and agrees that
it will not take any action to pursue any remedy that it may have hereunder,  in
law, in equity or  otherwise,  until a year and a day have passed since the date
on which all  certificates  issued by the Trust or a similar trust formed by the
Purchaser  have been paid in full.  The  Purchaser  and the  Seller  agree  that
damages  will not be an adequate  remedy for such breach and that this  covenant
may be specifically enforced by the Purchaser or by the Trust.


                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

         6.1.  Obligations of Seller.  The  obligations of the Seller under this
Agreement  shall not be  affected  by reason of any  invalidity,  illegality  or
irregularity of any Receivable.

         6.2. Repurchase Events. The Seller hereby covenants and agrees with the
Purchaser  for the benefit of the  Purchaser,  the Trustee,  the Insurer and the
Securityholders,  that (i) the  occurrence  of a breach  of any of the  Seller's
representations and warranties

                                                      -24-



<PAGE>



contained in Section 3.2(b) hereof (without regard to any limitations  regarding
the Seller's knowledge) and (ii) the failure of the Seller to timely comply with
its  obligations  pursuant  to  Section  5.5  hereof,  shall  constitute  events
obligating  the Seller to repurchase  the affected  Receivables  (including  any
affected Samco Receivables)  hereunder  ("Repurchase  Events"),  at the Purchase
Amount from the Trust. Unless the breach of any of the Seller's  representations
and  warranties  shall have been cured by the last day of the second  Collection
Period  following  the  discovery  thereof by or notice to the Purchaser and the
Seller of such  breach,  the Seller  shall  repurchase  any  Receivable  if such
Receivable is materially and adversely affected by the breach as of the last day
of such second  Collection  Period (or, at the Seller's option,  the last day of
the first Collection  Period following the discovery) and, in the event that the
breach relates to a characteristic  of the Receivables in the aggregate,  and if
the Trust is materially and adversely affected by such breach, unless the breach
shall  have been  cured by such  second  Collection  Period,  the  Seller  shall
purchase such aggregate  Principal  Balance of Receivables,  such that following
such purchase such representation  shall be true and correct with respect to the
remainder of the  Receivables in the  aggregate.  The provisions of this Section
6.2 are  intended  to grant the  Trustee a direct  right  against  the Seller to
demand performance hereunder,  and in connection therewith the Seller waives any
requirement  of prior demand  against the  Purchaser  and waives any defaults it
would have against the Purchaser with respect to such repurchase obligation. Any
such  purchase  shall take place in the manner  specified  in Section 5.6 of the
Sale and  Servicing  Agreement.  For  purposes of this Section 6.2, the Purchase
Amount of a Receivable  which is not  consistent  with the warranty  pursuant to
Section  3.2(b)(iv)(a)(5)  or (iv)(a)(6) shall include such additional amount as
shall be  necessary  to provide  the full  amount of  interest  as  contemplated
therein.  The sole  remedy  hereunder  of the  Securityholders,  the Trust,  the
Insurer,  the Trustee or the  Purchaser  against the Seller with  respect to any
Repurchase Event shall be to enforce the Seller's  obligation to repurchase such
Receivables pursuant to this Agreement; provided, however, that the Seller shall
indemnify the Trustee,  the Insurer,  the Trust and the Securityholders  against
all  costs,  expenses,  losses,  damages,  claims  and  liabilities,   including
reasonable  fees and  expenses  of  counsel,  which may be  asserted  against or
incurred by any of them,  as a result of third party  claims  arising out of the
events or facts giving rise to such breach. Upon receipt of the Purchase Amount,
the Purchaser shall cause the Trustee to release the related Receivables File to
the Seller and to execute and deliver all instruments of transfer or assignment,
without  recourse,  as  are  necessary  to  vest  in  the  Seller  title  to the
Receivable. Notwithstanding the foregoing, if it is determined that consummation
of the  transactions  contemplated  by the Sale  and  Servicing  Agreement,  the
Indentures and the other  transaction  documents  referenced in such  Agreement,
servicing and operation of the Trust pursuant to Trust  Agreement and such other
documents, or the ownership of a Security by a Holder constitutes a violation of
the prohibited  transaction rules of the Employee Retirement Income Security Act
of 1974, as amended ("ERISA"),  or the Internal Revenue Code of 1986, as amended
("Code") for which no statutory  exception or administrative  exemption applies,
such violation shall not be treated as a Repurchase Event.

         6.3. Seller's Assignment of Purchased Receivables.  With respect to all
Receivables repurchased by the Seller pursuant to this Agreement,  the Purchaser
shall assign, without

                                                      -25-



<PAGE>



recourse except as provided herein,  representation  or warranty,  to the Seller
all the Purchaser's  right,  title and interest in and to such Receivables,  and
all security and documents relating thereto.

         6.4.  Conveyance  as Sale of  Receivables  Not  Financing.  The parties
hereto intend that the conveyance hereunder be a sale of the CPS Receivables and
the other  Transferred  CPS Property  from the Seller to the Purchaser and not a
financing  secured by such assets;  and the beneficial  interest in and title to
the CPS Receivables and the other  Transferred CPS Property shall not be part of
the Seller's  estate in the event of the filing of a  bankruptcy  petition by or
against the Seller under any  bankruptcy  law. In the event that any  conveyance
hereunder is for any reason not  considered a sale, the parties intend that this
Agreement  constitute a security  agreement under the UCC (as defined in the UCC
as in effect in the State of  California)  and  applicable  law,  and the Seller
hereby grants to the Purchaser a first priority  perfected security interest in,
to and under the CPS  Receivables  and the other  Transferred CPS Property being
delivered to the  Purchaser on the Closing  Date,  and other  property  conveyed
hereunder  and all proceeds of any of the  foregoing for the purpose of securing
payment and  performance  of the Securities and the repayment of amounts owed to
the Purchaser from the Seller.

         6.5. Trust. The Seller  acknowledges that the Purchaser will,  pursuant
to the Sale and  Servicing  Agreement,  sell the  Receivables  to the  Trust and
assign its rights under this Purchase Agreement and the Samco Purchase Agreement
to the Trust,  and that the  representations  and  warranties  contained in this
Agreement  and the  rights  of the  Purchaser  under  this  Purchase  Agreement,
including  under  Sections 6.2 and 6.4 hereof are intended to benefit such Trust
and the Securityholders. The Seller also acknowledges that the Trustee on behalf
of the  Securityholders  as assignee of the  Purchaser's  rights  hereunder  may
directly  enforce,  without  making any prior demand on the  Purchaser,  all the
rights of the Purchaser hereunder including the rights under Section 6.2 and 6.4
hereof. The Seller hereby consents to such sale and assignment.

         6.6.  Amendment.  This  Purchase  Agreement may be amended from time to
time by a written  amendment  duly  executed and delivered by the Seller and the
Purchaser with the consent of the Insurer; provided,  however, that (i) any such
amendment  that  materially   adversely  affects  the  rights  of  the  Class  A
Noteholders  under the Sale and Servicing  Agreement must be consented to by the
holders of Class A Notes  representing 51% or more of the outstanding  principal
amounts Class A Notes, (ii) any such amendment that materially adversely affects
the rights of the Class B  Noteholders  under the Sale and  Servicing  Agreement
must be consented to by the holders of Class B Notes representing 51% or more of
the  outstanding  principal  amounts Class B Notes and (iii) any amendment  that
materially adversely affects the rights of the Certificateholders under the Sale
and  Servicing  Agreement  must be consented  to by the holders of  Certificates
representing 51% or more of the Certificate Balance.

         6.7.  Accountants'  Letters. (a) [ ] will review the characteristics of
the

                                                      -26-



<PAGE>



Receivables  and will compare  those  characteristics  to the  information  with
respect to the Receivables  contained in the Offering Documents;  (b) The Seller
will  cooperate with the Purchaser and [ ] in making  available all  information
and taking all steps reasonably necessary to permit such accountants to complete
the review set forth in Section 6.7(a) above and to deliver the letters required
of them  under  the  Underwriting  Agreement;  and (c) [ ] will  deliver  to the
Purchaser  a letter,  dated the initial  Closing  Date,  in the form  previously
agreed to by the Seller and the  Purchaser,  with respect to the  financial  and
statistical  information  contained in the Offering Documents under the captions
"CPS's  Automobile  Contract  Portfolio -- Delinquency and Loss  Experience" and
"The  Receivables  Pool",  certain  information  relating to the  Receivables on
magnetic  tape  obtained  from the Seller and the  Purchaser and with respect to
such other information as may be agreed in the form of letter.

         6.8.  Waivers.  No  failure  or delay on the part of the  Purchaser  in
exercising any power,  right or remedy under the  Agreements  shall operate as a
waiver  thereof,  nor shall any single or partial  exercise  of any such  power,
right or remedy preclude any other or further  exercise  thereof or the exercise
of any other power, right or remedy.

         6.9. Notices.  All communications and notices pursuant hereto to either
party shall be in writing or by telegraph or telex and addressed or delivered to
it at its address  (or in case of telex,  at its telex  number at such  address)
shown in the opening portion of this Purchase Agreement or at such other address
as may be  designated  by it by notice to the other party and, if mailed or sent
by telegraph or telex,  shall be deemed given when mailed,  communicated  to the
telegraph office or transmitted by telex.

         6.10. Costs and Expenses.  The Seller will pay all expenses incident to
the performance of its obligations under this Purchase  Agreement and the Seller
agrees to pay all reasonable  out-of-pocket costs and expenses of the Purchaser,
excluding  fees and expenses of counsel,  in connection  with the  perfection as
against third parties of the Purchaser's right, title and interest in and to the
CPS  Receivables  and  security  interests  in the  Financed  Vehicles  and  the
enforcement of any obligation of the Seller hereunder.

         6.11.  Representations of the Seller and the Purchaser.  The respective
agreements,  representations,  warranties and other statements by the Seller and
the Purchaser set forth in or made  pursuant to this  Purchase  Agreement  shall
remain in full force and effect and will survive the closing  under  Section 2.2
hereof.

         6.12.  Confidential  Information.  The  Purchaser  agrees  that it will
neither use nor disclose to any Person the names and  addresses of the Obligors,
except in connection with the enforcement of the Purchaser's  rights  hereunder,
under the CPS Receivables, under the Sale and Servicing Agreement or as required
by law.

         6.13.  Headings  and  Cross-References.  The  various  headings in this
Agreement are included for convenience  only and shall not affect the meaning or
interpretation of any

                                                      -27-



<PAGE>



provision of this Purchase  Agreement.  References in this Purchase Agreement to
Section names or numbers are to such Sections of this Purchase Agreement.

         6.14.  Third Party  Beneficiaries.  The parties hereto hereby expressly
agree that each of the Trustee for the  benefit of the  Securityholders  and the
Insurer  shall  be third  party  beneficiaries  with  respect  to this  Purchase
Agreement, provided, however, that no third party other than the Trustee for the
benefit of the  Securityholders  and the Credit Enhancer shall be deemed a third
party beneficiary of this Purchase Agreement.

         6.15.  Governing Law. THIS PURCHASE  AGREEMENT AND THE ASSIGNMENT SHALL
BE GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE INTERNAL LAWS OF THE STATE
OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

         6.16.  Counterparts.  This Purchase Agreement may be executed in two or
more  counterparts and by different  parties on separate  counterparts,  each of
which shall be an original,  but all of which together shall  constitute one and
the same instrument.



                    [Rest of page intentionally left blank.]

                                                      -28-



<PAGE>



         IN WITNESS  WHEREOF,  the parties  hereby  have  caused  this  Purchase
Agreement to be executed by their respective  officers thereunto duly authorized
as of the date and year first above written.


                CPS RECEIVABLES CORP.


                By:
                     Name:
                     Title:



                CONSUMER PORTFOLIO SERVICES, INC.


                By:
                     Name:
                     Title:





<PAGE>



                                                                  Exhibit A

                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of [ ], between the undersigned  (the "Seller") and CPS  Receivables  Corp. (the
"Purchaser") (the "CPS Purchase  Agreement"),  the undersigned does hereby sell,
transfer,  assign and  otherwise  convey unto the  Purchaser,  without  recourse
(subject to the obligations in the Purchase Agreement and the Sale and Servicing
Agreement),  all  right,  title  and  interest  of the  Seller in and to (i) the
Initial CPS  Receivables  listed in the Schedule of CPS  Receivables  and,  with
respect to Rule of 78's  Receivables,  all  monies due or to become due  thereon
after the Cutoff Date  (including  Scheduled  Payments due after the Cutoff Date
(including  principal  prepayments  relating  to such  Scheduled  Payments)  but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation   Proceeds  and  Recoveries   received  with  respect  to  such
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors  pursuant to the Initial CPS  Receivables and any other interest of the
Seller  in  such  Financed  Vehicles,   including,   without   limitation,   the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership  with respect to such Financed  Vehicles;
(iii) any proceeds  from claims on any physical  damage,  credit life and credit
accident and health insurance policies or certificates  relating to the Financed
Vehicles  securing  the Initial CPS  Receivables;  (iv) refunds for the costs of
extended  service  contracts  with  respect to Financed  Vehicles  securing  the
Initial CPS  Receivables,  refunds of unearned  premiums  with respect to credit
life and credit accident and health insurance policies or certificates  covering
an  Obligor or  Financed  Vehicle or his or her  obligations  with  respect to a
Financed  Vehicle  related to an Initial  CPS  Receivable  and any  recourse  to
Dealers  for any of the  foregoing;  (v) the  Receivable  File  related  to each
Initial CPS  Receivable;  and (vi) the proceeds of any and all of the foregoing.
The  foregoing  sale does not  constitute  and is not  intended to result in any
assumption  by  the  Purchaser  of any  obligation  of  the  undersigned  to the
Obligors,  insurers  or any other  Person in  connection  with the  Initial  CPS
Receivables,  the  related  Receivable  Files,  any  insurance  policies  or any
agreement or instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties  and agreements on the part of the  undersigned  contained in the CPS
Purchase Agreement and is to be governed by the CPS Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the CPS Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.


                                       A-1



<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of [ ].



                                     CONSUMER PORTFOLIO SERVICES, INC.


                                     By:
                                         Name:
                                         Title:


                                       A-2



<PAGE>



                                    Exhibit B
                           Schedule of CPS Receivables

                               See Following Page

                                       A-1



<PAGE>



                                                                  EXHIBIT C


                      FORM OF SUBSEQUENT PURCHASE AGREEMENT


         THIS SUBSEQUENT PURCHASE AGREEMENT (the "Subsequent Agreement") is made
and entered into as of , by and between  CONSUMER  PORTFOLIO  SERVICES,  INC., a
California  corporation (the "Seller"),  and CPS RECEIVABLES CORP., a California
corporation (together with its successors and assigns, the "Purchaser").

                              W I T N E S S E T H:

         WHEREAS, the Purchaser,  as purchaser,  has agreed to purchase from the
Seller,  as  seller,  and  the  Seller,  pursuant  to the  Receivables  Purchase
Agreement (the  "Receivables  Purchase  Agreement") dated as of [ ], between the
Purchaser and the Seller,  is  transferring  to the Purchaser the Subsequent CPS
Receivables listed on the Schedule of Subsequent CPS Receivables  annexed hereto
as Exhibit A (the "Subsequent CPS Receivables")  and Subsequent  Transferred CPS
Property.

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements hereinafter contained, and for other good and valuable consideration,
the receipt of which is acknowledged, the Purchaser and the Seller, intending to
be legally bound, hereby agree as follows:

                                   Definitions

         SECTION 1. Capitalized terms used herein without  definition shall have
the respective meanings assigned to such terms in the CPS Purchase Agreement.

         SECTION 2. Conveyance of Subsequent Receivables. For value received, in
accordance with the CPS Purchase Agreement, the Seller does hereby sell, assign,
transfer and otherwise convey unto the Purchaser,  without recourse (but without
limitation  of its  obligations  under the CPS Purchase  Agreement),  all right,
title and interest of the Seller in and to: (i) the Subsequent  CPS  Receivables
listed in the related  Schedule of Subsequent CPS Receivables  and, with respect
to Rule of 78's  Receivables,  all monies due or to become due thereon after the
related  Subsequent  Cutoff Date  (including  Scheduled  Payments  due after the
related Subsequent Cutoff Date (including principal prepayments relating to such
Scheduled  Payments)  but  received  by the  Seller  on or  before  the  related
Subsequent  Cutoff Date) and, with respect to Simple Interest  Receivables,  all
monies  received  thereunder  after the related  Subsequent  Cutoff Date and all
Liquidation Proceeds and Recoveries received with respect to such Subsequent CPS
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors  pursuant to the Subsequent CPS  Receivables  and any other interest of
the  Seller  in such  Financed  Vehicles,  including,  without  limitation,  the
certificates of title or, with

                                       C-1



<PAGE>



respect  to  Financed  Vehicles  in the State of  Michigan,  other  evidence  of
ownership with respect to Financed  Vehicles;  (iii) any proceeds from claims on
any  physical  damage,  credit  life and credit  accident  and health  insurance
policies  or  certificates  relating  to  the  Financed  Vehicles  securing  the
Subsequent  CPS  Receivables  or the Obligors  thereunder;  (iv) refunds for the
costs of extended service  contracts with respect to Financed  Vehicles securing
the Subsequent  CPS  Receivables,  refunds of unearned  premiums with respect to
credit life and credit  accident and health  insurance  policies or certificates
covering an Obligor or Financed  Vehicle securing the Subsequent CPS Receivables
or his or her  obligations  with  respect  to such a  Financed  Vehicle  and any
recourse to Dealers for any of the foregoing; (v) the Receivable File related to
each  Subsequent  CPS  Receivable;  and (vi) the  proceeds of any and all of the
foregoing (collectively,  the "Subsequent Transferred CPS Property" and together
with any Subsequent  Transferred  Samco Property,  the  "Subsequent  Transferred
Property").

         SECTION  3.  Consideration  for  Subsequent  Transferred  Property.  In
consideration   for  the  Subsequent  CPS  Receivables   and  other   Subsequent
Transferred  CPS  Property,  subject  to the terms and  conditions  hereof,  the
purchase price for the Subsequent CPS Receivables,  in the amount of [$ ], shall
be paid by the Purchaser on the Subsequent Closing Date as follows:  (i) $[ ] in
cash shall be paid to the Seller  and (ii) $[ ] which  shall be deemed  paid and
returned to the Purchaser as a contribution to capital.

         SECTION 4. Representations and Warranties of the Seller. This Agreement
is made  pursuant to and upon the  representations,  warranties,  covenants  and
agreements on the part of the Seller contained in the CPS Purchase Agreement and
is to be governed by the CPS Purchase  Agreement.  All of such  representations,
warranties,  covenants and agreements are hereby  incorporated herein and are in
full force and effect as though specifically set forth herein.

         SECTION  5.  Representations  and  Warranties  of the  Purchaser.  This
Agreement  is  made  pursuant  to  and  upon  the  representations,  warranties,
covenants  and  agreements  on the part of the  Purchaser  contained  in the CPS
Purchase Agreement and is to be governed by the CPS Purchase  Agreement.  All of
such   representations,   warranties,   covenants  and   agreements  are  hereby
incorporated  herein and are in full force and effect as though specifically set
forth herein.



                                       C-2



<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned  has caused this Agreement to be
duly executed  this __ day of  _________,  but effective as of the date and year
first written above.


                                    CONSUMER PORTFOLIO SERVICES, INC.,
                                    as Seller



                                    By:
                                        Name:
                                        Title:



                                    CPS RECEIVABLES CORP.,
                                    as Purchaser



                                    By:
                                        Name:
                                        Title:

                                       C-3



<PAGE>



                 EXHIBIT A TO SUBSEQUENT CPS PURCHASE AGREEMENT

                        FORM OF SUBSEQUENT CPS ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of [ ], 1997, as heretofore  amended,  supplemented  or otherwise  modified (the
"CPS  Purchase   Agreement"),   among  the  undersigned,   as  Seller,  and  CPS
Receivables,  Corp. (the  "Purchaser"),  the undersigned  does hereby  transfer,
assign, grant, set over and otherwise convey to the Purchaser,  without recourse
(subject  to the  obligations  in the CPS  Purchase  Agreement  and the Sale and
Servicing  Agreement) all right, title and interest of the Seller in and to: (i)
the Subsequent CPS Receivables  listed in the related Schedule of Subsequent CPS
Receivables and, with respect to Rule of 78's Receivables,  all monies due or to
become due thereon after the related Subsequent Cutoff Date (including Scheduled
Payments  due after the  related  Subsequent  Cutoff Date  (including  principal
prepayments  relating to such Scheduled  Payments) but received by the Seller on
or before  the  related  Subsequent  Cutoff  Date) and,  with  respect to Simple
Interest   Receivables,   all  monies  received  thereunder  after  the  related
Subsequent Cutoff Date and all Liquidation Proceeds and Recoveries received with
respect to such Subsequent CPS Receivables;  (ii) the security  interests in the
Financed Vehicles granted by Obligors pursuant to the Subsequent CPS Receivables
and any other  interest  of the  Seller in such  Financed  Vehicles,  including,
without  limitation,  the  certificates  of title or,  with  respect to Financed
Vehicles in the State of Michigan,  other  evidence of ownership with respect to
Financed Vehicles; (iii) any proceeds from claims on any physical damage, credit
life and credit accident and health insurance policies or certificates  relating
to the Financed Vehicles securing the Subsequent CPS Receivables or the Obligors
thereunder;  (iv)  refunds  for the costs of  extended  service  contracts  with
respect to Financed Vehicles securing the Subsequent CPS Receivables, refunds of
unearned  premiums  with  respect to credit life and credit  accident and health
insurance  policies or  certificates  covering  an Obligor or  Financed  Vehicle
securing the Subsequent CPS Receivables or his or her  obligations  with respect
to such a Financed Vehicle and any recourse to Dealers for any of the foregoing;
(v) the Receivable File related to each Subsequent CPS Receivable;  and (vi) the
proceeds  of any  and  all  of  the  foregoing  (collectively,  the  "Subsequent
Transferred  CPS  Property"  and together with any  Subsequent  Transferred  CPS
Property, the "Subsequent Transferred Property").

         The foregoing  assignment,  transfer and conveyance does not constitute
and is  not  intended  to  result  in any  assumption  by the  Purchaser  of any
obligation of the  undersigned to the Obligors,  insurers or any other person in
connection  with the  Subsequent CPS  Receivables,  the  Receivable  Files,  any
insurance policies or any agreement or instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties  and agreements on the part of each of the  undersigned  contained in
the CPS Purchase Agreement and is to be governed by the CPS Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings

                                       C-4



<PAGE>


assigned to them in the CPS Purchase Agreement.

         This  Assignment  shall be governed by and construed in accordance with
the internal  laws of the State of New York,  without  regard to  principles  of
conflicts of law.

         IN WITNESS  WHEREOF,  the undersigned have caused this Assignment to be
duly executed as of [ ].

                                     CONSUMER PORTFOLIO SERVICES, INC.


                                     By:
                                          Name:
                                          Title:


                                       C-5









                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and Samco Acceptance Corp.
(the "Purchaser") (the "Samco Purchase Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject to the  obligations  in the Samco  Purchase  Agreement and the Sale and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the Initial Samco  Receivables  listed in the Schedule of Samco Receivables and,
with  respect  to Rule of 78's  Receivables,  all  monies  due or to become  due
thereon after the Cutoff Date (including Scheduled Payments due after the Cutoff
Date (including  principal  prepayments relating to such Scheduled Payments) but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation   Proceeds  and  Recoveries   received  with  respect  to  such
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors pursuant to the Initial Samco Receivables and any other interest of the
Seller  in  such  Financed  Vehicles,   including,   without   limitation,   the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership with respect to Financed Vehicles;  (iii)
any proceeds from claims on any physical damage, credit life and credit accident
and health insurance policies or certificates  relating to the Financed Vehicles
securing the Initial Samco  Receivables;  (iv) refunds for the costs of extended
service  contracts with respect to Financed  Vehicles securing the Initial Samco
Receivables, refunds of unearned premiums with respect to credit life and credit
accident and health  insurance  policies or certificates  covering an Obligor or
Financed  Vehicle  securing  the  Initial  Samco   Receivables  or  his  or  her
obligations  with respect to such a Financed Vehicle and any recourse to Dealers
for any of the foregoing;  (v) the Receivable File related to each Initial Samco
Receivable; and (vi) the proceeds of any and all of the foregoing. The foregoing
sale does not  constitute and is not intended to result in any assumption by the
Purchaser of any obligation of the undersigned to the Obligors,  insurers or any
other Person in connection  with the Initial Samco  Receivables,  the Receivable
Files, any insurance policies or any agreement or instrument  relating to any of
them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties and agreements on the part of the undersigned  contained in the Samco
Purchase Agreement and is to be governed by the Samco Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the Samco Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.




<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of [ ].




SAMCO ACCEPTANCE CORP.



By:
      Name:
      Title:


                                                      -2-



<PAGE>






         PURCHASE  AGREEMENT  dated as of this [ ], 1997,  by and between  SAMCO
ACCEPTANCE  CORP., a Delaware  corporation (the "Seller"),  having its principal
executive  office at 8150 North  Central  Expressway,  Suite 600,  Lock-Box  39,
Dallas,  Texas,  and  CPS  RECEIVABLES  CORP.,  a  California  corporation  (the
"Purchaser"), having its principal executive office at 2 Ada, Irvine, California
92618.

         WHEREAS,  in the regular course of its business,  the Seller  purchases
and  services  through  its auto loan  programs  certain  motor  vehicle  retail
installment sale contracts  secured by new and used  automobiles,  light trucks,
vans or minivans acquired from motor vehicle dealers.

         WHEREAS,  the  Seller  and the  Purchaser  wish to set  forth the terms
pursuant to which the Samco Receivables (as hereinafter defined), are to be sold
by the Seller to the Purchaser,  which Samco  Receivables  together with the CPS
Receivables  will be  transferred  by the  Purchaser,  pursuant  to the Sale and
Servicing Agreement (as hereinafter  defined), to CPS Auto Receivables Trust [ ]
to be created  thereunder,  which Trust will issue notes under the Indenture (as
hereinafter defined) representing indebtedness of the Trust (the "Class A Notes"
and the "Class B Notes" and,  together with the Class A Notes, the "Notes") [and
certificates  under the Trust  Agreement (as hereinafter  defined)  representing
beneficial  interests in the Trust (the  "Certificates"  and,  together with the
Notes, the "Securities")] .

         NOW,  THEREFORE,  in  consideration  of the  foregoing,  other good and
valuable consideration, and the mutual terms and covenants contained herein, the
parties hereto agree as follows:


                                    ARTICLE I

                               CERTAIN DEFINITIONS

         Terms not defined in this Purchase Agreement shall have the meaning set
forth in the Sale and Servicing  Agreement  and, if not defined  therein,  shall
have the meaning set forth in the Indenture. As used in this Purchase Agreement,
the  following  terms shall,  unless the context  otherwise  requires,  have the
following  meanings (such meanings to be equally  applicable to the singular and
plural forms of the terms defined):


         "Agreements"  means,  collectively,  this  Purchase  Agreement and each
Subsequent Purchase Agreement and the Assignments.

         "Assignment"  means  the  Initial  Assignment  and/or  any   Subsequent
Assignment.

                                                      -1-



<PAGE>



         "Base  Prospectus"  means the Prospectus  dated [ ] with respect to CPS
Auto Grantor Trusts and any amendment or supplement thereto.

         ["Certificate   Purchase  Agreement"  means  the  Certificate  Purchase
Agreement,  dated [ ] among certain investors, CPS and the Purchaser relating to
the Certificates.]

         "Closing  Date" means the Initial  Closing Date and/or each  Subsequent
Closing Date.

         "CPS"  means   Consumer   Portfolio   Services,   Inc.,   a  California
corporation, and its successors and assigns.

         "CPS Initial Transferred  Property" shall have the meaning specified in
the CPS Purchase Agreement

         "CPS Purchase  Agreement" means the purchase  agreement dated as of [ ]
between Consumer Portfolio Services, Inc., as seller, and CPS Receivables Corp.,
as  purchaser,  as such  agreement  may be amended,  supplemented  or  otherwise
modified from time to time in accordance with the terms thereof.

         "CPS Receivable"  shall have the meaning  specified in the CPS Purchase
Agreement.

         "Indenture"  means  the  Indenture  dated  as of [ ]  between  CPS Auto
Receivables  Trust  [  ],  as  issuer  and  [Norwest  Bank  Minnesota,  National
Association], as trustee.

         "Initial Closing Date" means [          ], 199[ ].

         "Initial CPS Receivables"  shall have the meaning  specified in the CPS
Purchase Agreement.

         "Initial  Receivables"  means an  Initial  Samco  Receivable  and/or an
Initial CPS Receivable.

         "Initial  Samco  Assignment"  means  the  assignment  dated [ ], by the
Seller  to  the  Purchaser,  relating  to the  purchase  of  the  Initial  Samco
Receivables and certain other property related thereto by the Purchaser from the
Seller pursuant to this Purchase  Agreement which shall be  substantially in the
form of Exhibit A to this Purchase Agreement.

         "Initial Samco Receivable" means each retail  installment sale contract
for a Financed Vehicle that appears on the Initial Schedule of Samco Receivables
and all rights thereunder.

         "Initial Schedule of Samco Receivables" means the list of Initial Samco
Receivables annexed hereto as Exhibit B.


                                                      -2-



<PAGE>



         "Initial Schedule of CPS Receivables" means the list of CPS Receivables
annexed as Exhibit B to the CPS Purchase Agreement.

         "Initial  Transferred CPS Property" shall have the meaning specified in
the CPS Purchase Agreement.

         "Initial  Transferred  Property"  shall have the meaning  specified  in
Section 2.1(a) hereof.

         "Initial  Transferred  Samco Property" shall have the meaning specified
in Section 2.1(a) hereof.

         ["Note Purchase Agreement" means the Note Purchase Agreement, dated [ ]
among  one or more  investors,  CPS and the  Purchaser  relating  to the Class B
Notes.]

         "Obligor(s)" means the purchaser or co-purchasers of a Financed Vehicle
or any other Person who owes or may be liable for payments under a Receivable.

         "Offering  Documents"  means  the  Prospectus   Supplement,   the  Base
Prospectus and the [Private Placement Memorandum].

         ["Private Placement Memorandum" means the Private Placement Memorandum,
dated [ ],  relating  to the  private  placement  of the  Class B Notes  and any
amendment or supplement thereto.]

         "Prospectus  Supplement"  means the  Prospectus  Supplement  dated [ ],
relating  to the  public  offering  of the  Class A Notes and any  amendment  or
supplement thereto.

         "Purchase  Agreement" means this Purchase Agreement,  as this agreement
may be  amended,  supplemented  or  otherwise  modified  from  time  to  time in
accordance with the terms hereof.

         "Purchaser" means CPS Receivables Corp., a California corporation,  and
its successors and assigns.

         "Receivable"  shall  have the  meaning  specified  in the  Pooling  and
Servicing Agreement.

         "Receivables Purchase Price" means $[        ].

         "Repurchase  Event"  shall have the  meaning  specified  in Section 6.2
hereof.

         "Sale and Servicing  Agreement" means the Sale and Servicing  Agreement
dated as of [ ], among CPS Auto Receivables Trust [ ], CPS Receivables Corp., as
seller, Consumer

                                                      -3-



<PAGE>



Portfolio  Services,  Inc., as originator of the Receivables  and servicer,  and
[Norwest Bank Minnesota, National Association], as Trustee and standby servicer,
as such agreement may be amended,  supplemented or otherwise  modified from time
to time in accordance with the terms thereof.

         "Samco" means Samco Acceptance Corp., a Delaware  corporation,  and its
successors and assigns.

         "Samco  Assignments " means the Initial  Assignment  and any Subsequent
Assignment.

         "Samco  Purchase  Agreement"  means this  Purchase  Agreement,  as this
agreement may be amended,  supplemented or otherwise  modified from time to time
in accordance with the terms hereof.

         "Samco   Receivables"  means  an  Initial  Samco  Receivable  and/or  a
Subsequent Samco Receivable.

         "Schedule  of  Receivables"  means the  Schedule  of Samco  Receivables
and/or the CPS Schedule of Receivables.

         "Schedule  of  Samco  Receivables"  means  the  list of  Initial  Samco
Receivables  annexed  hereto as Exhibit B, as  supplemented  by each Schedule of
Subsequent Samco Receivables.

         "Schedule of Subsequent  Samco  Receivables"  means the schedule of all
motor vehicle retail financing  agreements sold and transferred to the Purchaser
pursuant to a Subsequent Purchase  Agreement,  which schedule shall be deemed to
supplement  the  Schedule  of  Receivables  and shall be attached to the related
Subsequent Assignment (and may be in the form of microfiche).

         "Seller" means Samco Acceptance Corp., a Delaware  corporation,  in its
capacity  as seller of the Samco  Receivables  and the other  Transferred  Samco
Property relating thereto, and its successors and assigns.

         "Servicer"  means  Consumer  Portfolio  Services,  Inc.,  a  California
corporation, in its capacity as Servicer of the Receivables,  and its successors
and assigns.

         "Subsequent  Purchase  Agreement" means a subsequent purchase agreement
which shall be in substantially the form of Exhibit C to this Purchase Agreement
by which the Seller will transfer Subsequent Samco Receivables.

         "Subsequent  Assignment" means an assignment  substantially in the form
of Exhibit A to the form of Subsequent  Purchase Agreement attached as Exhibit C
hereto.


                                                      -4-



<PAGE>



         "Subsequent  Closing  Date"  means  any day on which  Subsequent  Samco
Receivables  are  sold  to  the  Purchaser  pursuant  to a  Subsequent  Purchase
Agreement.

         "Subsequent  Receivables"  means a Subsequent CPS  Receivable  and/or a
Subsequent Samco Receivable.

         "Subsequent Samco Receivable" means each Receivable  transferred to the
Purchaser pursuant to a Subsequent Samco Assignment which shall be listed on the
Schedule  of  Subsequent   Receivables   attached  to  the  related   Subsequent
Assignment.

         "Subsequent  Transferred  Property" shall have the meaning specified in
Section 2.2(a).

         "Subsequent   Transferred   Samco  Property"  shall  have  the  meaning
specified in each Subsequent Purchase Agreement.

         "Transferred  Property"  means the  Transferred  CPS  Property  and the
Transferred Samco Property.

         "Transferred  Samco  Property"  means  the  Initial  Transferred  Samco
Property and/or the Subsequent Transferred Samco Property.

         "Trust" means the CPS Auto  Receivables  Trust [ ] created by the Trust
Agreement.

         "Trust  Agreement"  means the Trust  Agreement  between CPS Receivables
Corp. and [Owner Trustee].

         "UCC" means the Uniform Commercial Code, as in effect from time to time
in the relevant jurisdictions.

         "Underwriters" means [Underwriter[s]].

         "Underwriting  Agreement" means the Underwriting Agreement,  dated [ ],
among the  Underwriters,  CPS and the Purchaser  relating to the [Class A] Notes
[and the Class B Notes].

                                   ARTICLE II

                        PURCHASE AND SALE OF RECEIVABLES

         2.1.  Purchase and Sale of  Receivables.  On the Initial  Closing Date,
subject  to the terms and  conditions  of this  Purchase  Agreement,  the Seller
agrees to sell to the Purchaser,  and the Purchaser  agrees to purchase from the
Seller, without recourse (subject to the obligations in this Purchase Agreement,
each Subsequent Purchase Agreement and the Sale and Servicing Agreement), all of
the Seller's right, title and interest in, to and under the

                                                      -5-



<PAGE>



Initial Samco  Receivables  and the other  Initial  Transferred  Samco  Property
relating  thereto.  The  conveyance  to  the  Purchaser  of  the  Initial  Samco
Receivables and other Initial  Transferred  Samco Property  relating  thereto is
intended  as a sale  free and clear of all  liens  and it is  intended  that the
Initial Transferred Samco Property and other property of the Purchaser shall not
be part of the  Seller's  estate  in the  event of the  filing  of a  bankruptcy
petition by or against the Seller under any bankruptcy law.

                    (a) Transfer of Initial Receivables.  On the Initial Closing
Date and simultaneously with the transactions to be consummated  pursuant to the
Trust Agreement,  the Indenture and the Sale and Servicing Agreement, the Seller
shall  sell,  transfer,  assign,  grant,  set over and  otherwise  convey to the
Purchaser,  without recourse (subject to the obligations  herein and in the Sale
and Servicing Agreement),  all right, title and interest of the Seller in and to
(i) the Initial Samco  Receivables  listed in the Schedule of Samco  Receivables
and, with respect to Rule of 78's  Receivables,  all monies due or to become due
thereon after the Cutoff Date (including Scheduled Payments due after the Cutoff
Date (including  principal  prepayments relating to such Scheduled Payments) but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation  Proceeds and Recoveries  received with respect to such Initial
Samco Receivables;  (ii) the security interests in the Financed Vehicles granted
by Obligors  pursuant  to the Samco  Receivables  and any other  interest of the
Seller  in  such  Financed  Vehicles,   including,   without   limitation,   the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership with respect to Financed Vehicles;  (iii)
any proceeds from claims on any physical damage, credit life and credit accident
and health insurance policies or certificates  relating to the Financed Vehicles
securing the Initial Samco Receivables or the Obligors thereunder;  (iv) refunds
for the costs of extended  service  contracts with respect to Financed  Vehicles
securing  the  Initial  Samco  Receivables,  refunds of unearned  premiums  with
respect to credit  life and credit  accident  and health  insurance  policies or
certificates  covering an Obligor or Financed Vehicle securing the Initial Samco
Receivables or his or her  obligations  with respect to such a Financed  Vehicle
and any recourse to Dealers for any of the foregoing;  (v) the  Receivable  File
related to each Initial Samco  Receivable;  and (vi) the proceeds of any and all
of the foregoing  (collectively,  the "Initial  Transferred  Samco Property" and
together with the Initial  Transferred  CPS Property,  the "Initial  Transferred
Property").

                    (b) Receivables  Purchase Price.  In  consideration  for the
Initial Samco Receivables and other Initial Transferred Samco Property described
in Section 2.1(a),  the Purchaser shall, on the Initial Closing Date, pay to the
Seller the Receivables Purchase Price by federal wire transfer (same day) funds.

         2.2.  Purchase  and  Sale of  Subsequent  Receivables.  On the  related
Subsequent  Closing  Date,  subject to the terms and  conditions  of the related
Subsequent Purchase Agreement,  the Seller agrees to sell to the Purchaser,  and
the Purchaser agrees to purchase from the Seller,  without recourse  (subject to
the obligations in this Purchase  Agreement,  each Subsequent Purchase Agreement
and the Sale and Servicing Agreement), all of the Seller's

                                                      -6-



<PAGE>



right,  title and interest in, to and under the Subsequent Samco Receivables and
the other Subsequent Transferred Samco Property relating thereto. The conveyance
to the  Purchaser  of the  Subsequent  Samco  Receivables  and other  Subsequent
Transferred Samco Property relating thereto is intended as a sale free and clear
of all liens and it is intended that the Subsequent  Transferred  Samco Property
and other property of the Purchaser  shall not be part of the Seller's estate in
the event of the filing of a bankruptcy  petition by or against the Seller under
any bankruptcy law.

                    (a)  Transfer  of  Subsequent  Receivables.  On the  related
Subsequent Closing Date the Seller shall sell, transfer, assign, grant, set over
and  otherwise  convey  to  the  Purchaser,  without  recourse  (subject  to the
obligations  herein and in the Sale and Servicing  Agreement),  all right, title
and interest of the Seller in and to (i) the Subsequent Samco Receivables listed
in the related  Schedule of Subsequent  Samco  Receivables  and, with respect to
Rule of 78's  Receivables,  all monies due or to become  due  thereon  after the
related  Subsequent  Cutoff Date  (including  Scheduled  Payments  due after the
related Subsequent Cutoff Date (including principal prepayments relating to such
Scheduled  Payments)  but  received  by the  Seller  on or  before  the  related
Subsequent  Cutoff Date) and, with respect to Simple Interest  Receivables,  all
monies  received  thereunder  after the related  Subsequent  Cutoff Date and all
Liquidation  Proceeds and  Recoveries  received with respect to such  Subsequent
Samco Receivables;  (ii) the security interests in the Financed Vehicles granted
by Obligors  pursuant to the Subsequent Samco Receivables and any other interest
of the Seller in such Financed  Vehicles,  including,  without  limitation,  the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership with respect to Financed Vehicles;  (iii)
any proceeds from claims on any physical damage, credit life and credit accident
and health insurance policies or certificates  relating to the Financed Vehicles
securing the  Subsequent  Samco  Receivables  or the Obligors  thereunder;  (iv)
refunds for the costs of extended  service  contracts  with  respect to Financed
Vehicles securing the Subsequent Samco Receivables, refunds of unearned premiums
with respect to credit life and credit accident and health insurance policies or
certificates  covering an Obligor or Financed  Vehicle  securing the  Subsequent
Samco  Receivables  or his or her  obligations  with  respect to such a Financed
Vehicle and any recourse to Dealers for any of the foregoing; (v) the Receivable
File related to each Subsequent Samco  Receivable;  and (vi) the proceeds of any
and  all of the  foregoing  (collectively,  the  "Subsequent  Transferred  Samco
Property"  and  together  with any  Subsequent  Transferred  CPS  Property,  the
"Subsequent Transferred Property").

                    (b) The Seller shall  transfer to the Issuer the  Subsequent
Samco Receivables and the Subsequent  Transferred Samco Property as described in
paragraph  (a)  above  only  upon  the  satisfaction  of each  of the  following
conditions on or prior to the related Subsequent Closing Date:

                  (i) the Seller  shall have  provided  the  Trustee,  the Owner
         Trustee,  the Credit  Enhancer and the Rating Agencies with an Addition
         Notice not later than five days prior

                                                      -7-



<PAGE>



         to such Subsequent Closing Date and shall have provided any information
         reasonably  requested  by any  of the  foregoing  with  respect  to the
         Subsequent Samco Receivables;

                  (ii) the Seller shall have  delivered to the Owner Trustee and
         the   Trustee   a  duly   executed   Subsequent   Purchase   Agreement,
         substantially in the form of Exhibit C, which shall include supplements
         to the  Schedule of Samco  Receivables,  listing the  Subsequent  Samco
         Receivables;

                  (iii) the Seller shall,  to the extent required by Section 4.2
         of the Sale and Servicing  Agreement,  have deposited in the Collection
         Account all collections in respect of the Subsequent Samco Receivables;

                  (iv) as of each Subsequent  Closing Date, (A) the Seller shall
         not be  insolvent  and shall not  become  insolvent  as a result of the
         transfer of Subsequent  Samco  Receivables on such  Subsequent  Closing
         Date, (B) the Seller shall not intend to incur or believe that it shall
         incur  debts  that  would be beyond  its  ability  to pay as such debts
         mature,  (C) such transfer  shall not have been made with actual intent
         to hinder, delay or defraud any Person and (D) the assets of the Seller
         shall  not  constitute  unreasonably  small  capital  to carry  out its
         business as conducted;

                  (v) the Funding Period shall not have terminated;

                  (vi) after giving effect to any transfer of  Subsequent  Samco
         Receivables on a Subsequent  Closing Date, the Samco  Receivables shall
         meet  the  following  criteria  (based  on the  characteristics  of the
         Initial  Receivables  on the  Initial  Cutoff  Date and the  Subsequent
         Receivables on the related Subsequent Cutoff Dates): [ ];

                  (vii) each of the  representations  and warranties made by the
         Seller  pursuant to Section 3.2 with  respect to the  Subsequent  Samco
         Receivables to be transferred on such Subsequent  Closing Date shall be
         true and correct as of the related  Subsequent  Closing  Date,  and the
         Seller  shall have  performed  all  obligations  to be  performed by it
         hereunder on or prior to such Subsequent Closing Date;

                  (viii) the Seller  shall,  at its own expense,  on or prior to
         the  Subsequent  Closing Date  indicate in its computer  files that the
         Subsequent  Samco  Receivables  identified in the  Subsequent  Purchase
         Agreement  have  been sold to the  Purchaser  pursuant  to the  related
         Subsequent Purchase Agreement and subsequently to the Trust pursuant to
         the Sale and Servicing Agreement;

                  (ix) the  Seller  shall  have  taken any  action  required  to
         maintain the first priority  perfected  ownership interest of the Trust
         in the Owner Trust  Estate and the first  priority  perfected  security
         interest of the Trustee in the Collateral;


                                                      -8-



<PAGE>



                  (x) no selection  procedures  adverse to the  interests of the
         Securityholders  or the Credit  Enhancer  shall have been  utilized  in
         selecting the Subsequent Samco Receivables;

                  (xi) the  addition of any such  Subsequent  Samco  Receivables
         shall not result in a material  adverse tax consequence to the Trust or
         the Securityholders;

                  (xii)  the  Seller  shall  have  delivered  (A) to the  Rating
         Agencies and the Credit  Enhancer an opinion of Counsel with respect to
         the transfer of such Subsequent Samco Receivables  substantially in the
         form of the Opinion of Counsel delivered to the Rating Agencies and the
         Credit  Enhancer on the related Closing Date and (B) to the Trustee the
         opinion  of Counsel  required  by  Section  13.2(i)(1)  of the Sale and
         Servicing Agreement;

                  (xiii) each Rating Agency shall have confirmed that the rating
         on the  Notes  shall not be  withdrawn  or  reduced  as a result of the
         transfer of such Subsequent Samco Receivables to the Trust;

                  (xiv)  all  conditions  precedent  specified  in the  Sale and
         Servicing Agreement with respect to the transfer of such Subsequent CPS
         Receivables  to the Trust by the Purchaser  shall have been  satisfied;
         and

                  (xv) the Seller shall have  delivered  to the Credit  Enhancer
         and the Trustee an Officers' Certificate confirming the satisfaction of
         each condition precedent specified in this paragraph (b).

         The Seller covenants that in the event any of the foregoing  conditions
precedent are not  satisfied  with respect to any  Subsequent  Receivable on the
date required as specified above,  the Seller will  immediately  repurchase such
Subsequent  Receivable  from the Trust,  at a price equal to the Purchase Amount
thereof,  in the  manner  specified  in  Section  6.2 of the Sale and  Servicing
Agreement.

         2.3.  The  Closing.   The  sale  and  purchase  of  the  Initial  Samco
Receivables  shall take place at a closing  (the  "Closing")  at the  offices of
Mayer,  Brown & Platt,  1675  Broadway,  New York,  New York  10019-5820  on the
Initial  Closing  Date,  simultaneously  with the  closings  under:  (a) the CPS
Purchase  Agreement  pursuant to which CPS will sell the Initial CPS Receivables
to CPS Receivables Corp., (b) the Sale and Servicing Agreement pursuant to which
the  Purchaser  will assign all of its right,  title and  interest in and to the
Initial Receivables and the other Initial Transferred  Property to the Trust for
the benefit of the  Securityholders,  (c) the Trust Agreement  pursuant to which
the  Trust  shall be  formed  and the  Certificates  issued,  (d) the  Indenture
pursuant to which the Trust will issue the Notes, (e) the Underwriting Agreement
pursuant  to which the Trust shall sell the Class A Notes [and Class B Notes] to
the  Underwriters  and [(f) the Note  Purchase  Agreement  pursuant to which the
Purchaser  shall  sell the Class B Notes to one or more  investors  [and (g) the
Certificate  Purchase  Agreement  pursuant to which the Purchaser shall sell the
Certificates to one or more investors]].

                                                      -9-



<PAGE>




                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

         3.1.  Representations  and Warranties of the  Purchaser.  The Purchaser
hereby  represents  and  warrants  to the Seller as of the date hereof and as of
each Closing  Date (which  representations  and  warranties  shall  survive such
Closing Date):

                    (a) Organization  and Good Standing.  The Purchaser has been
duly  organized and is validly  existing as a corporation in good standing under
the  laws of the  State of  California,  with  power  and  authority  to own its
properties  and to conduct its  business as such  properties  shall be currently
owned and such business is presently  conducted,  and had at all relevant times,
and shall have,  power,  authority  and legal right to acquire and own the Samco
Receivables.

                    (b) Due Qualification. The Purchaser is duly qualified to do
business  as a  foreign  corporation  in good  standing,  and has  obtained  all
necessary  licenses and approvals in all jurisdictions in which the ownership or
lease  of  property  or  the  conduct  of  its  business   shall   require  such
qualifications.

                    (c) Power and  Authority.  The  Purchaser  has the power and
authority to execute and deliver the  Agreements  and to carry out its terms and
the  execution,  delivery  and  performance  of the  Agreements  has  been  duly
authorized by the Purchaser by all necessary corporate action.

                    (d)  Binding Obligation.  The Agreements  shall constitute a
legal, valid and binding  obligation of the Purchaser  enforceable in accordance
with its terms.

                    (e) No Violation. The execution, delivery and performance by
the  Purchaser  of the  Agreements  and  the  consummation  of the  transactions
contemplated  hereby and the  fulfillment  of the terms  hereof do not  conflict
with,  result in a breach of any of the terms and  provisions of, nor constitute
(with or  without  notice or lapse of time) a default  under,  the  articles  of
incorporation  or  by-laws  of  the  Purchaser,  or  any  indenture,  agreement,
mortgage,  deed of trust, or other  instrument to which the Purchaser is a party
or by  which it is bound or to which  any of its  properties  are  subject;  nor
result in the  creation  or  imposition  of any lien upon any of its  properties
pursuant to the terms of any indenture,  agreement,  mortgage, deed of trust, or
other instrument (other than the Sale and Servicing Agreement);  nor violate any
law,  order,  rule or regulation  applicable to the Purchaser of any court or of
any  Federal  or  State   regulatory  body,   administrative   agency  or  other
governmental  instrumentality  having  jurisdiction  over the  Purchaser  or its
properties.

                  (f) No Proceedings. There are no proceedings or investigations
pending, or to  the Purchaser's  best  knowledge,  threatened, before any court,
regulatory body,

                                                      -10-



<PAGE>



administrative agency or other governmental  instrumentality having jurisdiction
over the  Purchaser or its  properties:  (A)  asserting  the  invalidity  of the
Agreements  or the  Securities;  (B)  seeking to  prevent  the  issuance  of the
Securities or the  consummation of any of the  transactions  contemplated by the
Agreements;  (C) seeking any  determination  or ruling that might materially and
adversely  affect the performance by the Purchaser of its obligations  under, or
the validity or  enforceability  of, the  Agreements or the  Securities;  or (D)
relating to the Purchaser and which might adversely  affect the Federal or State
income, excise, franchise or similar tax attributes of the Securities.

                    (g) No  Consents.  No consent,  approval,  authorization  or
order of or declaration or filing with any governmental authority is required to
be obtained by the Purchaser  for the issuance or sale of the  Securities or the
consummation of the other transactions contemplated by the Agreements, the Trust
Agreement,  the  Indenture or the Sale and Servicing  Agreement,  except such as
have been duly made or obtained.

         3.2.  Representations  and  Warranties  of the  Seller.  (a) The Seller
hereby  represents and warrants to the Purchaser as of the date hereof and as of
each Closing Date:

                  (i) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of  Delaware,  with power and  authority to
         own its properties and to conduct its business as such properties shall
         be currently owned and such business is presently  conducted and had at
         all relevant times, and shall have, power, authority and legal right to
         acquire, and own the Samco Receivables.

                  (ii) Due  Qualification.  The Seller is duly  qualified  to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or  lease  of  property  or  the  conduct  of  its  business
         (including the origination of the Samco  Receivables as required by the
         Sale and Servicing Agreement) shall require such qualifications.

                  (iii)  Power  and  Authority.  The  Seller  has the  power and
         authority  to execute and deliver this  Agreement  and to carry out its
         terms;  the Seller has full power and  authority to sell and assign the
         property  sold and assigned to the  Purchaser  and has duly  authorized
         such sale and  assignment to the  Purchaser by all necessary  corporate
         action;  and the execution,  delivery and performance of the Agreements
         has been  duly  authorized  by the  Seller by all  necessary  corporate
         action.

                  (iv) Valid Sale; Binding Obligation.  This Agreement effects a
         valid sale,  transfer and  assignment of the Initial Samco  Receivables
         and the  other  Initial  Transferred  Samco  Property  conveyed  to the
         Purchaser pursuant to Section 2.1, enforceable against creditors of and
         purchasers  from the Seller;  and this  Agreement  shall  constitute  a
         legal,  valid and  binding  obligation  of the  Seller  enforceable  in
         accordance with its terms.

                                                      -11-



<PAGE>



                  (v) No Violation.  The execution,  delivery and performance by
         the Seller of the Agreements and the  consummation of the  transactions
         contemplated  hereby  and the  fulfillment  of the terms  hereof do not
         conflict with,  result in any breach of any of the terms and provisions
         of, nor constitute  (with or without notice or lapse of time) a default
         under,  the articles of  incorporation,  as amended,  or by-laws of the
         Seller, or any indenture,  agreement, mortgage, deed of trust, or other
         instrument to which the Seller is a party or by which it is bound or to
         which any of its properties are subject;  nor result in the creation or
         imposition of any lien upon any of its properties pursuant to the terms
         of any such  indenture,  agreement,  mortgage,  deed of trust, or other
         instrument  (other  than the  Agreements  and the  Sale  and  Servicing
         Agreement);  nor violate any law, order, rule or regulation  applicable
         to the Seller of any court or of any Federal or State  regulatory body,
         administrative  agency  or other  governmental  instrumentality  having
         jurisdiction over the Seller or its properties.

                  (vi)   No   Proceedings.   There   are   no   proceedings   or
         investigations pending, or to the Seller's best knowledge,  threatened,
         before any court,  regulatory  body,  administrative  agency,  or other
         governmental instrumentality having jurisdiction over the Seller or its
         properties:  (A)  asserting  the  invalidity  of the  Agreements or the
         Securities;  (B) seeking to prevent the issuance of the  Securities  or
         the  consummation  of  any  of  the  transactions  contemplated  by the
         Agreements;   (C)  seeking  any  determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, the Agreements
         or the  Securities;  or (D)  relating  to the  Seller  and which  might
         adversely  affect the Federal or State  income,  excise,  franchise  or
         similar tax attributes of the Securities.

                  (vii) No  Consents.  No consent,  approval,  authorization  or
         order of or  declaration or filing with any  governmental  authority is
         required for the issuance or sale of the Securities or the consummation
         of the other  transactions  contemplated by the  Agreements,  the Trust
         Agreement,  the Indenture or the Sale and Servicing  Agreement,  except
         such as have been duly made or obtained.

                  (viii)  Financial  Condition.  The Seller  has a positive  net
         worth and is able to and does pay its  liabilities as they mature.  The
         Seller  is not in  default  under  any  obligation  to pay money to any
         Person  except for  matters  being  disputed in good faith which do not
         involve an  obligation of the Seller on a promissory  note.  The Seller
         will not use the proceeds from the  transactions  contemplated  by this
         Agreement to give any preference to any creditor or class of creditors,
         and this  transaction  will not leave the Seller with remaining  assets
         which are unreasonably small compared to its ongoing operations.

                  (ix)  Fraudulent  Conveyance.  The Seller is not  selling  the
         Initial Samco  Receivables  to the Purchaser with any intent to hinder,
         delay or defraud any of

                                                      -12-



<PAGE>



         its creditors; the Seller will not be rendered insolvent as a result of
         the sale of the Initial Samco Receivables to the Purchaser.

                    (b) The  Seller  makes  the  following  representations  and
warranties as to the Samco  Receivables and the other Transferred Samco Property
relating   thereto  on  which  the  Purchaser  relies  in  accepting  the  Samco
Receivables and the other  Transferred  Samco Property  relating  thereto.  Such
representations and warranties speak with respect to each Samco Receivable as of
the  Initial  Closing  Date or  Subsequent  Closing  Date on  which  such  Samco
Receivable is transferred to the Purchaser and shall survive the sale, transfer,
and assignment of the Samco Receivables and the other Transferred Samco Property
relating  thereto to the Purchaser and the  subsequent  assignment  and transfer
pursuant to the Sale and Servicing Agreement:

                  (i) Location of Receivable  Files;  One  Original.  A complete
         Receivable File with respect to each Samco Receivable has been or prior
         to the Closing  Date will be  delivered  to the Trustee at the location
         listed in Schedule B to the Sale and Servicing Agreement. There is only
         one original executed copy of each Samco Receivable.

                  (ii)  Schedule  of  Receivables;   Selection  Procedures.  The
         information  with  respect  to the Samco  Receivables  set forth in the
         Schedule of Samco  Receivables as the same may be amended by subsequent
         Schedules  of Samco  Receivables  is true and  correct in all  material
         respects as of the close of business on the related Cutoff Date, and no
         selection  procedures adverse to the Securityholders have been utilized
         in selecting the Samco Receivables.

                  (iii) Security Interest in Financed Vehicle. Immediately prior
         to the sale,  assignment,  and transfer thereof,  each Samco Receivable
         shall be secured by a validly  perfected first security interest in the
         related  Financed  Vehicle in favor of the Seller as secured party, and
         such  security  interest is prior to all other liens upon and  security
         interests in such  Financed  Vehicle  which now exist or may  hereafter
         arise or be  created  (except,  as to  priority,  for any tax  liens or
         mechanics' liens which may arise after each Closing Date).

                  (iv) Samco  Receivables in Force. No Samco Receivable has been
         satisfied, subordinated or rescinded, nor has any Financed Vehicle been
         released from the lien granted by the related Samco Receivable in whole
         or in part.

                  (v) No Waiver.  No  provision of a Samco  Receivable  has been
         waived.

                  (vi) No  Amendments.  No Samco  Receivable  has been  amended,
         except  as such  Samco  Receivable  may  have  been  amended  to  grant
         extensions which

                                                      -13-



<PAGE>



         shall not have  numbered  more than (a) one  extension  of one calendar
         month  in  any  calendar  year  or (b)  three  such  extensions  in the
         aggregate.

                  (vii)   No   Default;   Repossession.   Except   for   payment
         delinquencies  continuing  for a period of not more than thirty days as
         of the Cutoff Date, no default,  breach,  violation or event permitting
         acceleration  under  the  terms of any  Initial  Samco  Receivable  has
         occurred;  and no continuing condition that with notice or the lapse of
         time would constitute a default, breach, violation, or event permitting
         acceleration  under  the  terms of any  Initial  Samco  Receivable  has
         arisen;  and the  Seller  shall not waive and has not waived any of the
         foregoing;  and no Financed Vehicle securing a Initial Samco Receivable
         shall have been repossessed as of the Cutoff Date.

                  (viii)  Title.  It is the  intention  of the  Seller  that the
         transfer and assignment  herein  contemplated  constitute a sale of the
         Samco  Receivables  from  the  Seller  to the  Purchaser  and  that the
         beneficial  interest in and title to such Samco Receivables not be part
         of the  debtor's  estate  in the event of the  filing  of a  bankruptcy
         petition by or against the Seller  under any  bankruptcy  law. No Samco
         Receivable  has been  sold,  transferred,  assigned,  or pledged by the
         Seller to any Person  other than the  Purchaser  or any such pledge has
         been  released on or prior to the  related  Closing  Date.  Immediately
         prior to any transfer and assignment  herein  contemplated,  the Seller
         had good and  marketable  title to each Samco  Receivable,  and was the
         sole owner thereof, free and clear of all liens, claims,  encumbrances,
         security  interests,  and rights of others  and,  immediately  upon the
         transfer thereof, the Purchaser shall have good and marketable title to
         each such Samco  Receivable,  and will be the sole owner thereof,  free
         and clear of all liens, encumbrances, security interests, and rights of
         others, and the transfer has been perfected under the UCC.

                  (ix)  Lawful   Assignment.   No  Samco   Receivable  has  been
         originated  in, or is subject to the laws of,  any  jurisdiction  under
         which the sale, transfer, and assignment of such Samco Receivable under
         the Agreements shall be unlawful, void, or voidable. The Seller has not
         entered  into any  agreement  with any account  debtor that  prohibits,
         restricts  or  conditions  the  assignment  of any portion of the Samco
         Receivables.

                  (x)  All  Filings  Made.  All  filings   (including,   without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Purchaser a first priority  perfected  ownership  interest in the Samco
         Receivables  and the other  Transferred  Samco Property have been made,
         taken or performed.

                  (xi)  Casualty.   No  Financed  Vehicle  related  to  a  Samco
         Receivable has suffered a Casualty.

                  (xii)  Obligation to Dealers or Others.  The Purchaser and its
         assignees will assume no obligation to Dealers or other  originators or
         holders of the

                                                      -14-



<PAGE>



         Samco Receivables (including, but not limited to under dealer reserves)
         as a result of the purchase of the Samco Receivables.

                  (xiii)  Full  Amount  Advanced.  The full amount of each Samco
         Receivable  has  been  advanced  to  each  Obligor,  and  there  are no
         requirements for future advances thereunder. No Obligor with respect to
         a Samco  Receivable has any option under the Samco Receivable to borrow
         from any  Person  additional  funds  secured  by the  related  Financed
         Vehicle.

                  (c)  The  representations  and  warranties  contained  in this
         Agreement  shall not be  construed  as a warranty  or  guaranty  by the
         Seller  as to the  future  payments  by any  Obligor.  The  sale of the
         Initial Samco Receivables  pursuant to this Agreement shall be "without
         recourse" to the Seller except for the representations,  warranties and
         covenants made by the Seller in this Purchase Agreement.


                                   ARTICLE IV

                                   CONDITIONS

         4.1.  Conditions  to  Obligation of the  Purchaser.  On the  applicable
Closing Date, the obligation of the Purchaser to purchase the Samco  Receivables
is subject to the satisfaction of the following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties  of the Seller  hereunder  shall be true and  correct on the  related
Closing  Date with the same  effect as if then made,  and the Seller  shall have
performed  all  obligations  to be performed by it hereunder on or prior to such
Closing Date.

         (b) Computer Files Marked. The Seller shall, at its own expense,  on or
prior to the  Closing  Date,  indicate  in its  computer  files  that the  Samco
Receivables have been sold to the Purchaser pursuant to the Agreements and shall
deliver to the  Purchaser  the  Schedule of Samco  Receivables  certified by the
Chairman, the President, the Vice President or the Treasurer of the Seller to be
true, correct and complete.

         (c) Receivable Files  Delivered.  The Seller shall, at its own expense,
deliver the related  Receivable Files to the Trustee at the offices specified in
Schedule  B to the  Sale and  Servicing  Agreement  on or  prior to the  related
Closing Date.

         (d) Documents to be delivered by the Seller on each Closing Date.

                  (i) The  Assignment.  On each  Closing  Date,  the Seller will
         execute and deliver the applicable  Assignment.  The Initial Assignment
         shall  be  substantially  in the  form  of  Exhibit  A  hereto  and any
         Subsequent Assignment shall be

                                                      -15-



<PAGE>



         in the form of Exhibit A to the form of Subsequent  Purchase  Agreement
         attached as Exhibit C hereto.

                  (ii)  Evidence  of UCC-1  Filing.  On or prior to the  related
         Closing Date,  the Seller shall record and file, at its own expense,  a
         UCC-1  financing  statement in each  jurisdiction  in which required by
         applicable law, executed by the Seller, as seller or debtor, and naming
         the  Purchaser,  as  purchaser  or  secured  party,  naming  the  Samco
         Receivables and the other Transferred Samco Property conveyed hereafter
         as  collateral,  meeting  the  requirements  of the  laws of each  such
         jurisdiction  and in such manner as is  necessary  to perfect the sale,
         transfer,  assignment and  conveyance of such Samco  Receivables to the
         Purchaser.  The Seller  shall  deliver a  file-stamped  copy,  or other
         evidence satisfactory to the Purchaser of such filing, to the Purchaser
         on or prior to such Closing Date.

                  (iii) Other  Documents.  On or prior to the Closing Date,  the
         Seller  shall  deliver  such  other  documents  as  the  Purchaser  may
         reasonably request.

         (e) Other  Transactions.  The  transactions  contemplated  by the Trust
Agreement,  the  Indenture,  the Sale and  Servicing  Agreement  the Initial CPS
Purchase Agreement, the Underwriting Agreement [,the Note Purchase Agreement and
the Certificate  Purchase Agreement] shall be consummated on the Initial Closing
Date.

         4.2.  Conditions  to Obligation  of the Seller.  The  obligation of the
Seller  to sell  the  Samco  Receivables  to the  Purchaser  is  subject  to the
satisfaction of the following conditions on each Closing Date:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties of the Purchaser  hereunder  shall be true and correct on the Closing
Date with the same effect as if then made,  and the Seller shall have  performed
all obligations to be performed by it hereunder on or prior to the Closing Date.

         (b)  Receivables  Purchase  Price.  The  Purchaser  will deliver to the
Seller the  purchase  price for the related  Samco  Receivables  (on the Initial
Closing  Date as  provided in Section  2.1(b)).  The Seller  hereby  directs the
Purchaser  to wire such  purchase  price  pursuant  to wire  instructions  to be
delivered to the Purchaser on or prior to the Closing Date.


                                    ARTICLE V

                             COVENANTS OF THE SELLER

         The Seller agrees with the Purchaser as follows:


                                                      -16-



<PAGE>



         5.1.  Protection of Right, Title and Interest.

         (a)  Filings.  The Seller  shall  cause all  financing  statements  and
continuation  statements and any other necessary  documents  covering the right,
title and  interest of the  Purchaser  in and to the Samco  Receivables  and the
other  Transferred  Samco Property to be promptly filed,  and at all times to be
kept recorded,  registered  and filed,  all in such manner and in such places as
may be  required  by law fully to  preserve  and  protect  the right,  title and
interest  of the  Purchaser  hereunder  to the Samco  Receivables  and the other
Transferred  Samco  Property.  The Seller  shall  cause to be  delivered  to the
Purchaser file stamped copies of, or filing receipts for, any document recorded,
registered  or filed as provided  above,  as soon as  available  following  such
recordation,  registration  or filing.  The Purchaser shall cooperate fully with
the Seller in connection  with the  obligations set forth above and will execute
any and all documents  reasonably required to fulfill the intent of this Section
5.1(a).  In the event the Seller  fails to perform  its  obligations  under this
subsection, the Purchaser or the Trustee may do so at the expense of the Seller.

                    (b) Name and Other  Changes.  At least 60 days  prior to the
date the Seller makes any change in its name,  identity or  corporate  structure
which would make any  financing  statement or  continuation  statement  filed in
accordance with paragraph (a) above seriously  misleading  within the applicable
provisions of the UCC or any title  statute,  the Seller shall give the Trustee,
the  Insurer  (so long as an  Insurer  Default  shall not have  occurred  and be
continuing)  and the  Purchaser  written  notice of any such change and no later
than  five  days  after the  effective  date  thereof,  shall  file  appropriate
amendments  to  all  previously  filed  financing   statements  or  continuation
statements.  At  least  60  days  prior  to the  date of any  relocation  of its
principal  executive office, the Seller shall give the Trustee,  the Insurer (so
long as an Insurer  Default shall not have occurred and be  continuing)  and the
Purchaser  written  notice  thereof  if,  as a result  of such  relocation,  the
applicable  provisions  of the UCC would  require the filing of any amendment of
any previously filed financing or continuation statement or of any new financing
statement  and the  Seller  shall  within  five days  after the  effective  date
thereof, file any such amendment or new financing statement. The Seller shall at
all times maintain each office from which it shall service Receivables,  and its
principal executive office, within the United States of America.

                    (c)  Maintenance  of  Computer  Systems.  The  Seller  shall
maintain  its computer  systems so that,  from and after the time of sale to the
Purchaser  of the Samco  Receivables  hereunder,  the Seller's  master  computer
records  (including any back-up archives) that refer to a Samco Receivable shall
indicate clearly the interest of the Purchaser in such Samco Receivable and that
such Samco  Receivable is owned by the Purchaser.  Indication of the Purchaser's
ownership  of a Samco  Receivable  shall  be  deleted  from or  modified  on the
Seller's  computer  systems when, and only when, the Samco Receivable shall have
been paid in full or repurchased.

                    (d) Sale of  Other  Receivables.  If at any time the  Seller
shall propose to sell, grant a security  interest in, or otherwise  transfer any
interest  in any  automobile  or light- duty truck  receivables  (other than the
Samco  Receivables) to any prospective  purchaser,  lender, or other transferee,
the Seller shall give to such prospective purchaser, lender, or other transferee
computer  tapes,  records,  or print-outs  (including  any restored from back-up
archives)  that,  if they  shall  refer in any  manner  whatsoever  to any Samco
Receivable,  shall indicate clearly that such Samco Receivable has been sold and
is owned by the Purchaser  unless such Samco Receivable has been paid in full or
repurchased.

                    (e) Access to Records. The Seller shall permit the Purchaser
and its agents at any time during normal business hours to inspect,  audit,  and
make copies of and  abstracts  from the  Seller's  records  regarding  any Samco
Receivable.

                    (f) List of  Receivables.  Upon  request,  the Seller  shall
furnish  to the  Purchaser,  within  five  Business  Days,  a list of all  Samco
Receivables  (by  contract  number  and  name  of  Obligor)  then  owned  by the
Purchaser,  together with a reconciliation of such list to the Schedule of Samco
Receivables.

         5.2. Other Liens or Interests. Except for the conveyances hereunder and
pursuant to the Sale and Servicing Agreement,  the Seller will not sell, pledge,
assign or transfer  to any other  Person,  or grant,  create,  incur,  assume or
suffer to exist any lien on any  interest  therein,  and the Seller shall defend
the right,  title,  and  interest  of the  Purchaser  in, to and under the Samco
Receivables  against all claims of third parties  claiming  through or under the
Seller.

         5.3. Chief Executive Office.  During the term of the Samco Receivables,
the Seller will maintain its chief executive office in one of the United States,
except Louisiana or Vermont.

         5.4. Costs and Expenses.  The Seller agrees to pay all reasonable costs
and  disbursements  in  connection  with the  perfection,  as against  all third
parties,  of the  Purchaser's  right,  title  and  interest  in and to the Samco
Receivables.

         5.5. Delivery of Receivable Files. On or prior to the Closing Date, the
Seller shall cause to be  delivered to the Trustee at the location  specified in
Schedule B to the Sale and Servicing Agreement the Receivables Files relating to
the Samco  Receivables.  The Seller  shall have until the last day of the second
Collection  Period  following  receipt  of  notification  that  there has been a
failure to deliver a file with respect to a Samco  Receivable  or that a file is
unrelated to the Receivables  identified in Schedule A to the Sale and Servicing
Agreement  or that any of the  documents  referred to in Section 3.3 of the Sale
and Servicing  Agreement are not contained in a Receivable File, to deliver such
file or any of the  aforementioned  documents  required  to be  included in such
Receivable  File  to the  Trustee.  Unless  such  defect  with  respect  to such
Receivable  File shall have been cured by the last day of the second  Collection
Period following  discovery  thereof by the Trustee and notice thereof to Samco,
the Seller hereby agrees to repurchase any such  Receivable from the Trust as of
such last day. In  consideration  of the purchase of the Receivable,  the Seller
shall remit the

                                                      -17-



<PAGE>



Purchase Amount in the manner specified in Section 4.5 of the Sale and Servicing
Agreement.  The  sole  remedy  hereunder  of  the  Trustee,  the  Trust  or  the
Securityholders  with  respect  to a breach  of this  Section  5.5,  shall be to
require the Seller to repurchase  the  Receivable  pursuant to this Section 5.5.
Upon receipt of the Purchase Amount,  the Trustee shall release to the Seller or
its  designee  the  related  Receivable  File and shall  execute and deliver all
instruments of transfer or assignment,  without recourse, as are prepared by the
Seller and  delivered to the Trustee and are  necessary to vest in the Seller or
such designee title to the Receivable.

         5.6. Indemnification.  (a) The Seller shall indemnify the Purchaser for
any liability as a result of the failure of a Samco  Receivable to be originated
in  compliance  with all  requirements  of law and for any  breach of any of its
representations and warranties contained herein.

         (b) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and against  any and all costs,  expenses,  losses,  damages,  claims,  and
liabilities,  arising out of or resulting from the use, ownership,  or operation
by the Seller or any Affiliate  thereof of a Financed Vehicle related to a Samco
Receivable.

         (c) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all taxes,  except for taxes on the net income of the
Purchaser,  that may at any time be asserted  against the Purchaser with respect
to the transactions  contemplated  herein,  including,  without limitation,  any
sales,  gross  receipts,   general  corporation,   tangible  personal  property,
privilege,  or license  taxes and costs and  expenses in  defending  against the
same.

         (d) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all  costs,  expenses,  losses,  damages,  claims and
liabilities  to the  extent  that such cost,  expense,  loss,  damage,  claim or
liability  arose  out  of,  or was  imposed  upon  the  Purchaser  through,  the
negligence,  willful misfeasance,  or bad faith of the Seller in the performance
of its duties under the  Agreements,  or by reason of reckless  disregard of the
Seller's obligations and duties under the Agreements.

         Indemnification  under this Section 5.6 shall include  reasonable  fees
and  expenses  of  litigation  and  shall  survive  payment  of  the  Notes  and
Certificates. These indemnity obligations shall be in addition to any obligation
that the Seller may otherwise have.

         5.7. Sale. The Seller agrees to treat this  conveyance for all purposes
(including without limitation tax and financial  accounting  purposes) as a sale
on all relevant  books,  records,  tax returns,  financial  statements and other
applicable documents.

         5.8.  Non-Petition.  In the event of any breach of a representation and
warranty made by the Purchaser  hereunder,  the Seller covenants and agrees that
it will not take any action to pursue any remedy that it may have hereunder,  in
law, in equity or otherwise, until

                                                      -18-



<PAGE>



a year and a day have passed since the date on which all certificates  issued by
the Trust or a similar trust formed by the Purchaser have been paid in full. The
Purchaser  and the Seller agree that damages will not be an adequate  remedy for
such breach and that this covenant may be specifically enforced by the Purchaser
or by the Trust.


                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

         6.1.  Obligations  of Seller.  The  obligations of the Seller under the
Agreements  shall not be affected  by reason of any  invalidity,  illegality  or
irregularity of any Samco Receivable.

         6.2. Repurchase Events. The Seller hereby covenants and agrees with the
Purchaser  for the benefit of the  Purchaser,  the Trustee,  the Insurer and the
Securityholders,  that (i) the  occurrence  of a breach  of any of the  Seller's
representations  and  warranties  contained in Section  3.2(b)  hereof  (without
regard to any limitations regarding the Seller's knowledge) and (ii) the failure
of the Seller to timely  comply  with its  obligations  pursuant  to Section 5.5
hereof, shall constitute events obligating the Seller to repurchase the affected
Samco Receivables hereunder  ("Repurchase  Events"), at the Purchase Amount from
the  Trust.  Unless  the  breach  of  any of the  Seller's  representations  and
warranties shall have been cured by the last day of the second Collection Period
following the discovery  thereof by or notice to the Purchaser and the Seller of
such breach,  the Seller shall  repurchase  any Samco  Receivable  if such Samco
Receivable is materially and adversely affected by the breach as of the last day
of such second  Collection  Period (or, at the Seller's option,  the last day of
the first Collection  Period following the discovery) and, in the event that the
breach relates to a  characteristic  of the Samco  Receivables in the aggregate,
and if the Trust is materially and adversely affected by such breach, unless the
breach shall have been cured by such second Collection  Period, the Seller shall
purchase  such  aggregate  Principal  Balance  of Samco  Receivables,  such that
following  such  purchase  such  representation  shall be true and correct  with
respect  to the  remainder  of the  Samco  Receivables  in  the  aggregate.  The
provisions  of this Section 6.2 are intended to grant the Trustee a direct right
against the Seller to demand performance hereunder,  and in connection therewith
the Seller  waives any  requirement  of prior demand  against the  Purchaser and
waives any  defaults it would have  against the  Purchaser  with respect to such
repurchase  obligation.  Any  such  purchase  shall  take  place  in the  manner
specified in Section 5.6 of the Sale and  Servicing  Agreement.  The sole remedy
hereunder of the  Securityholders,  the Trust,  the Insurer,  the Trustee or the
Purchaser  against the Seller with respect to any  Repurchase  Event shall be to
enforce the Seller's obligation to repurchase such Samco Receivables pursuant to
this Agreement;  provided, however, that the Seller shall indemnify the Trustee,
the  Insurer,  the Trust and the  Securityholders  against all costs,  expenses,
losses, damages, claims and liabilities,  including reasonable fees and expenses
of  counsel,  which may be asserted  against or  incurred  by any of them,  as a
result of third party  claims  arising out of the events or facts giving rise to
such

                                                      -19-



<PAGE>



breach.  Upon  receipt of the Purchase  Amount,  the  Purchaser  shall cause the
Trustee to release the related Receivables File to the Seller and to execute and
deliver all  instruments of transfer or  assignment,  without  recourse,  as are
necessary to vest in the Seller title to the Samco  Receivable.  Notwithstanding
the  foregoing,  if it is  determined  that  consummation  of  the  transactions
contemplated  by the Sale and  Servicing  Agreement  and the  other  transaction
documents  referenced  in such  Agreement,  servicing and operation of the Trust
pursuant to such  Agreement  and such other  documents,  or the  ownership  of a
Security by a Holder constitutes a violation of the prohibited transaction rules
of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or
the Internal  Revenue Code of 1986,  as amended  ("Code") for which no statutory
exception or  administrative  exemption  applies,  such  violation  shall not be
treated as a Repurchase Event.

         6.3. Seller's Assignment of Purchased Receivables.  With respect to all
Samco  Receivables  repurchased by the Seller  pursuant to the  Agreements,  the
Purchaser   shall  assign,   without   recourse   except  as  provided   herein,
representation or warranty,  to the Seller all the Purchaser's  right, title and
interest  in and to such  Samco  Receivables,  and all  security  and  documents
relating thereto.

         6.4.  Conveyance  as Sale of  Receivables  Not  Financing.  The parties
hereto intend that each  conveyance  under the Agreements be a sale of the Samco
Receivables  and the other  Transferred  Samco  Property  from the Seller to the
Purchaser  and not a  financing  secured  by  such  assets;  and the  beneficial
interest in and title to the Samco  Receivables and the other  Transferred Samco
Property shall not be part of the Seller's  estate in the event of the filing of
a bankruptcy  petition by or against the Seller under any bankruptcy law. In the
event that any conveyance hereunder is for any reason not considered a sale, the
parties intend that this Agreement constitute a security agreement under the UCC
(as defined in the UCC as in effect in the State of Texas) and  applicable  law,
and the  Seller  hereby  grants  to the  Purchaser  a first  priority  perfected
security  interest  in,  to and  under  the  Samco  Receivables  and  the  other
Transferred Samco Property being delivered to the Purchaser on the Closing Date,
and other property  conveyed  hereunder and all proceeds of any of the foregoing
for the purpose of securing  payment and  performance  of the Securities and the
repayment of amounts owed to the Purchaser from the Seller.

         6.5. Trust. The Seller  acknowledges that the Purchaser will,  pursuant
to the Sale and  Servicing  Agreement,  sell the  Receivables  to the  Trust and
assign its rights under this Purchase  Agreement and the CPS Purchase  Agreement
to  the  Trustee  for  the  benefit  of  the   Securityholders,   and  that  the
representations and warranties contained in this Agreement and the rights of the
Purchaser  under this Purchase  Agreement,  including under Sections 6.2 and 6.4
hereof are  intended to benefit such Trust and the  Securityholders.  The Seller
also acknowledges that the Trustee on behalf of the  Securityholders as assignee
of the Purchaser's  rights  hereunder may directly  enforce,  without making any
prior  demand  on the  Purchaser,  all the  rights  of the  Purchaser  hereunder
including  the rights  under  Section  6.2 and 6.4  hereof.  The  Seller  hereby
consents to such sale and assignment.


                                                      -20-



<PAGE>



         6.6.  Amendment.  This  Agreement may be amended from time to time by a
written  amendment  duly  executed and delivered by the Seller and the Purchaser
with the consent of the Insurer; provided,  however, that (i) any such amendment
that materially  adversely  affects the rights of the Class A Noteholders  under
the Sale and Servicing  Agreement must be consented to by the holders of Class A
Notes  representing  51% or more of the  outstanding  principal  amount  Class A
Notes,  (ii) any such amendment that materially  adversely affects the rights of
the Class B Noteholders under the Sale and Servicing Agreement must be consented
to by the holders of Class B Notes  representing  51% or more of the outstanding
principal amount Class B Notes and (iii) any amendment that materially adversely
affects  the  rights  of the  Certificateholders  under  the Sale and  Servicing
Agreement must be consented to by the holders of Certificates  representing  51%
or more of the Certificate Balance.

         6.7.  Waivers.  No  failure  or delay on the part of the  Purchaser  in
exercising any power,  right or remedy under the  Agreements  shall operate as a
waiver  thereof,  nor shall any single or partial  exercise  of any such  power,
right or remedy preclude any other or further  exercise  thereof or the exercise
of any other power, right or remedy.

         6.8. Notices.  All communications and notices pursuant hereto to either
party shall be in writing or by telegraph or telex and addressed or delivered to
it at its address  (or in case of telex,  at its telex  number at such  address)
shown in the opening  portion of this  Agreement or at such other address as may
be  designated  by it by  notice to the other  party  and,  if mailed or sent by
telegraph  or telex,  shall be deemed  given when  mailed,  communicated  to the
telegraph office or transmitted by telex.

         6.9. Costs and Expenses.  The Seller will pay all expenses  incident to
the performance of its obligations under this Purchase Agreement.

         6.10.  Representations of the Seller and the Purchaser.  The respective
agreements,  representations,  warranties and other statements by the Seller and
the Purchaser set forth in or made  pursuant to this  Purchase  Agreement  shall
remain in full force and effect and will survive each closing hereunder.

         6.11.  Confidential  Information.  The  Purchaser  agrees  that it will
neither use nor disclose to any Person the names and  addresses of the Obligors,
except in connection with the enforcement of the Purchaser's  rights  hereunder,
under  the  Samco  Receivables,  under the Sale and  Servicing  Agreement  or as
required by law.

         6.12.  Headings  and  Cross-References.  The  various  headings in this
Purchase  Agreement are included for  convenience  only and shall not affect the
meaning  or  interpretation  of  any  provision  of  this  Purchase   Agreement.
References  in this  Purchase  Agreement to Section names or numbers are to such
Sections of this Purchase Agreement.


                                                      -21-



<PAGE>



         6.13.  Third Party  Beneficiaries.  The parties hereto hereby expressly
agree that each of the Trustee for the  benefit of the  Securityholders  and the
Insurer  shall  be third  party  beneficiaries  with  respect  to this  Purchase
Agreement, provided, however, that no third party other than the Trustee for the
benefit of the  Securityholders  and the  Insurer  shall be deemed a third party
beneficiary of this Purchase Agreement.

         6.14.  Governing Law. THIS PURCHASE AGREEMENT AND THE ASSIGNMENTS SHALL
BE GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE INTERNAL LAWS OF THE STATE
OF NEW YORK WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

         6.15.  Counterparts.  This  Agreement  may be  executed  in two or more
counterparts and by different  parties on separate  counterparts,  each of which
shall be an original,  but all of which  together  shall  constitute one and the
same instrument.



                    [Rest of page intentionally left blank.]

                                                      -22-



<PAGE>



         IN WITNESS WHEREOF, the parties hereby have caused this Agreement to be
executed by their respective  officers  thereunto duly authorized as of the date
and year first above written.


CPS RECEIVABLES CORP.


By:
      Name:
      Title:



SAMCO ACCEPTANCE CORP.


By:
      Name:
      Title:


                                                      -23-



<PAGE>



                                                                Exhibit A

                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and CPS Receivables  Corp.
(the "Purchaser") (the "Samco Purchase Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject to the obligations in the Samco Purchase  Agreement and the Pooling and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the Initial Samco  Receivables  listed in the Schedule of Samco Receivables and,
with  respect  to Rule of 78's  Receivables,  all  monies  due or to become  due
thereon after the Cutoff Date (including Scheduled Payments due after the Cutoff
Date (including  principal  prepayments relating to such Scheduled Payments) but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation   Proceeds  and  Recoveries   received  with  respect  to  such
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors pursuant to the Initial Samco Receivables and any other interest of the
Seller  in  such  Financed  Vehicles,   including,   without   limitation,   the
certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership with respect to Financed Vehicles;  (iii)
any proceeds from claims on any physical damage, credit life and credit accident
and health insurance policies or certificates  relating to the Financed Vehicles
securing the Initial Samco  Receivables;  (iv) refunds for the costs of extended
service  contracts with respect to Financed  Vehicles securing the Initial Samco
Receivables, refunds of unearned premiums with respect to credit life and credit
accident and health  insurance  policies or certificates  covering an Obligor or
Financed  Vehicle  securing  the  Initial  Samco   Receivables  or  his  or  her
obligations  with respect to such a Financed Vehicle and any recourse to Dealers
for any of the foregoing;  (v) the Receivable File related to each Initial Samco
Receivable; and (vi) the proceeds of any and all of the foregoing. The foregoing
sale does not  constitute and is not intended to result in any assumption by the
Purchaser of any obligation of the undersigned to the Obligors,  insurers or any
other Person in connection  with the Initial Samco  Receivables,  the Receivable
Files, any insurance policies or any agreement or instrument  relating to any of
them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties and agreements on the part of the undersigned  contained in the Samco
Purchase Agreement and is to be governed by the Samco Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the Samco Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.

                                                      -1-



<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of [ ].




SAMCO ACCEPTANCE CORP.


By:
      Name:
      Title:


                                                      -2-



<PAGE>



                                    Exhibit B
                          Schedule of Samco Receivables

                               See Following Page


                                                      -1-



<PAGE>



                                                                EXHIBIT C


                      FORM OF SUBSEQUENT PURCHASE AGREEMENT


         THIS SUBSEQUENT PURCHASE AGREEMENT (the "Subsequent Agreement") is made
and  entered  into as of by and  between  SAMCO  ACCEPTANCE  CORP.,  a  Delaware
corporation (the "Seller"),  and CPS RECEIVABLES CORP., a California corporation
(together with its successors and assigns, the "Purchaser").

                              W I T N E S S E T H:

         WHEREAS, the Purchaser,  as purchaser,  has agreed to purchase from the
Seller, as seller, and the Seller, pursuant to the Samco Purchase Agreement (the
"Samco  Purchase  Agreement")  dated as of [ ],  between the  Purchaser  and the
Seller, is transferring to the Purchaser the Subsequent Samco Receivables listed
on the Schedule of Subsequent Samco Receivables annexed hereto as Exhibit A (the
"Subsequent Samco Receivables") and Subsequent Transferred Samco Property.

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements hereinafter contained, and for other good and valuable consideration,
the receipt of which is acknowledged, the Purchaser and the Seller, intending to
be legally bound, hereby agree as follows:

                                   Definitions

         SECTION 1. Capitalized terms used herein without  definition shall have
the respective meanings assigned to such terms in the Samco Purchase Agreement.

         SECTION 2. Conveyance of Subsequent Receivables. For value received, in
accordance  with the Samco  Purchase  Agreement,  the Seller does  hereby  sell,
assign, transfer and otherwise convey unto the Purchaser,  without recourse (but
without limitation of its obligations under the Samco Purchase  Agreement),  all
right,  title and  interest  of the Seller in and to: (i) the  Subsequent  Samco
Receivables  listed in the related Schedule of Subsequent Samco Receivables and,
with  respect  to Rule of 78's  Receivables,  all  monies  due or to become  due
thereon after the related  Subsequent Cutoff Date (including  Scheduled Payments
due after the related  Subsequent Cutoff Date (including  principal  prepayments
relating to such Scheduled Payments) but received by the Seller on or before the
related   Subsequent   Cutoff  Date)  and,  with  respect  to  Simple   Interest
Receivables,  all monies received thereunder after the related Subsequent Cutoff
Date and all Liquidation  Proceeds and Recoveries  received with respect to such
Subsequent  Samco  Receivables;  (ii) the  security  interests  in the  Financed
Vehicles granted by Obligors  pursuant to the Subsequent  Samco  Receivables and
any other interest of the Seller in such Financed Vehicles,  including,  without
limitation, the

                                       C-1



<PAGE>



certificates  of title or,  with  respect to  Financed  Vehicles in the State of
Michigan,  other evidence of ownership with respect to Financed Vehicles;  (iii)
any proceeds from claims on any physical damage, credit life and credit accident
and health insurance policies or certificates  relating to the Financed Vehicles
securing the  Subsequent  Samco  Receivables  or the Obligors  thereunder;  (iv)
refunds for the costs of extended  service  contracts  with  respect to Financed
Vehicles securing the Subsequent Samco Receivables, refunds of unearned premiums
with respect to credit life and credit accident and health insurance policies or
certificates  covering an Obligor or Financed  Vehicle  securing the  Subsequent
Samco  Receivables  or his or her  obligations  with  respect to such a Financed
Vehicle and any recourse to Dealers for any of the foregoing; (v) the Receivable
File related to each Subsequent Samco  Receivable;  and (vi) the proceeds of any
and  all of the  foregoing  (collectively,  the  "Subsequent  Transferred  Samco
Property"  and  together  with any  Subsequent  Transferred  CPS  Property,  the
"Subsequent Transferred Property").

         SECTION  3.  Consideration  for  Subsequent  Transferred  Property.  In
consideration   for  the  Subsequent  Samco  Receivables  and  other  Subsequent
Transferred  Samco  Property,  subject to the terms and conditions  hereof,  the
purchase  price for the  Subsequent  Samco  Receivables,  in the amount of [$ ],
shall be paid by the Purchaser in cash to the Seller on the  Subsequent  Closing
Date.

         SECTION 4. Representations and Warranties of the Seller. This Agreement
is made  pursuant to and upon the  representations,  warranties,  covenants  and
agreements on the part of the Seller  contained in the Samco Purchase  Agreement
and  is  to  be  governed  by  the  Samco  Purchase   Agreement.   All  of  such
representations,  warranties,  covenants and agreements are hereby  incorporated
herein and are in full force and effect as though specifically set forth herein.

         SECTION  5.  Representations  and  Warranties  of the  Purchaser.  This
Agreement  is  made  pursuant  to  and  upon  the  representations,  warranties,
covenants and  agreements  on the part of the  Purchaser  contained in the Samco
Purchase Agreement and is to be governed by the Samco Purchase Agreement. All of
such   representations,   warranties,   covenants  and   agreements  are  hereby
incorporated  herein and are in full force and effect as though specifically set
forth herein.



                                       C-2



<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned  has caused this Agreement to be
duly executed  this __ day of  _________,  but effective as of the date and year
first written above.


                                SAMCO ACCEPTANCE CORP., as Seller



                                By:
                                     Name:
                                     Title:



                                CPS RECEIVABLES CORP.,
                                  as Purchaser



                                By:
                                     Name:
                                     Title:

                                       C-3



<PAGE>



                EXHIBIT A TO SUBSEQUENT SAMCO PURCHASE AGREEMENT

                       FORM OF SUBSEQUENT SAMCO ASSIGNMENT

     For value received, in accordance with the Purchase Agreement dated as of [
], 1997, as heretofore  amended,  supplemented or otherwise modified (the "Samco
Purchase  Agreement"),  among the undersigned,  as Seller,  and CPS Receivables,
Corp. (the "Purchaser"),  the undersigned does hereby transfer,  assign,  grant,
set over and otherwise convey to the Purchaser, without recourse (subject to the
obligations  in  the  Samco  Purchase  Agreement  and  the  Sale  and  Servicing
Agreement)  all  right,  title and  interest  of the  Seller in and to:  (i) the
Subsequent Samco Receivables  listed in the related Schedule of Subsequent Samco
Receivables and, with respect to Rule of 78's Receivables,  all monies due or to
become due thereon after the related Subsequent Cutoff Date (including Scheduled
Payments  due after the  related  Subsequent  Cutoff Date  (including  principal
prepayments  relating to such Scheduled  Payments) but received by the Seller on
or before  the  related  Subsequent  Cutoff  Date) and,  with  respect to Simple
Interest   Receivables,   all  monies  received  thereunder  after  the  related
Subsequent Cutoff Date and all Liquidation Proceeds and Recoveries received with
respect to such Subsequent Samco Receivables; (ii) the security interests in the
Financed   Vehicles  granted  by  Obligors  pursuant  to  the  Subsequent  Samco
Receivables  and any other  interest  of the Seller in such  Financed  Vehicles,
including,  without  limitation,  the  certificates of title or, with respect to
Financed  Vehicles in the State of Michigan,  other  evidence of ownership  with
respect to Financed  Vehicles;  (iii) any  proceeds  from claims on any physical
damage,  credit  life and credit  accident  and  health  insurance  policies  or
certificates  relating to the Financed  Vehicles  securing the Subsequent  Samco
Receivables or the Obligors  thereunder;  (iv) refunds for the costs of extended
service  contracts  with respect to Financed  Vehicles  securing the  Subsequent
Samco Receivables,  refunds of unearned premiums with respect to credit life and
credit  accident  and health  insurance  policies  or  certificates  covering an
Obligor or Financed Vehicle securing the Subsequent Samco  Receivables or his or
her  obligations  with  respect to such a Financed  Vehicle and any  recourse to
Dealers  for any of the  foregoing;  (v) the  Receivable  File  related  to each
Subsequent  Samco  Receivable;  and  (vi)  the  proceeds  of any  and all of the
foregoing  (collectively,   the  "Subsequent  Transferred  Samco  Property"  and
together  with  any  Subsequent   Transferred  CPS  Property,   the  "Subsequent
Transferred Property").

     The foregoing  assignment,  transfer and conveyance does not constitute and
is not intended to result in any  assumption by the Purchaser of any  obligation
of the  undersigned to the Obligors,  insurers or any other person in connection
with the  Subsequent  Samco  Receivables,  the Receivable  Files,  any insurance
policies or any agreement or instrument relating to any of them.

     This  Assignment  is  made  pursuant  to  and  upon  the   representations,
warranties  and agreements on the part of each of the  undersigned  contained in
the  Samco  Purchase  Agreement  and is to be  governed  by the  Samco  Purchase
Agreement.


                                       A-1



<PAGE>


     Capitalized  terms used  herein and not  otherwise  defined  shall have the
meanings assigned to them in the Samco Purchase Agreement.

     This  Assignment  shall be governed by and construed in accordance with the
internal  laws of the  State  of New  York,  without  regard  to  principles  of
conflicts of law.

     IN WITNESS WHEREOF,  the undersigned have caused this Assignment to be duly
executed as of [ ].

                                     SAMCO ACCEPTANCE CORP.


                                     By:
                                         Name:
                                         Title:


                                       A-2




                        CONSUMER PORTFOLIO SERVICES, INC.


                                Power of Attorney

         Each of the undersigned  persons,  in his or her capacity as an officer
or director,  or both, of Consumer  Portfolio  Services,  Inc.  ("CPS"),  hereby
appoints  Jeffrey  P.  Fritz as his or her  attorney-in-fact  and  agent for the
following purposes:

                  1. To sign  for him or her,  in his or her  name and in his or
         her  capacity  as an  officer  or  director,  or both,  of the Bank,  a
         Registration   Statement   on  Form   S-3  and   any   amendments   and
         post-effective  amendments  thereto  (collectively,  the  "Registration
         Statement"),  for the registration under the Securities Act of 1933, as
         amended (the "Act"),  of asset backed notes (the "Notes")  representing
         debt of, and certificates  (the  "Certificates"  and, together with the
         Notes, the "Securities")  representing undivided interests in, a trust,
         the property of which  includes  automobile  receivables  originated or
         acquired by CPS;

                  2. To file or cause to be filed  such  Registration  Statement
         with the Securities and Exchange Commission;

                  3. To take all such other action as any such attorney-in-fact,
         or his or her  substitute,  may deem necessary or desirable in order to
         effect and maintain the registration of the Certificates; and

                  4. To sign  for him or her,  in his or her  name and in his or
         her  capacity  as an officer or  director,  or both,  of CPS,  all such
         documents and instruments as any such  attorney-in-fact,  or his or her
         substitute,  may deem  necessary or advisable  in  connection  with the
         registration,  qualification  or exemption of the Securities  under the
         securities laws of any state or other jurisdiction.



                                                      -1-



<PAGE>


         This power of  attorney  shall be  effective  as of April [ ], 1997 and
shall  continue in full force and effect until revoked by the  undersigned  in a
writing filed with the Secretary of the Bank.


                                            /s/ Charles E. Bradley, Sr.
                                            Charles E. Bradley, Sr.


                                            /s/ Charles E. Bradley, Jr
                                            Charles E. Bradley, Jr.


                                            /s/ William B. Roberts
                                            William B. Roberts


                                            /s/ John G. Poole
                                            John G. Poole


                                            /s/ Thomas L. Chrystie
                                            Thomas L. Chrystie


                                            /s/ Robert A. Simms
                                            Robert A. Simms








                                                      -2-





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission