CONSUMER PORTFOLIO SERVICES INC
S-3/A, 1997-07-29
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: DISCOUNT AUTO PARTS INC, 8-K, 1997-07-29
Next: JUMBOSPORTS INC, SC 13D, 1997-07-29




   
      As filed with the Securities and Exchange Commission on July 29, 1997
                           Registration No. 333-25301
    


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                               AMENDMENT NO. 4 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. 4 to Registration  Statement also relates to and
constitutes  Post-Effective  Amendment  No.  4  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>

                                                            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.  Any reinvestment  risks resulting from an optional  redemption will be
borne solely by the Noteholders.
    

                       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  sum of  (a)  the  Class  A  Noteholders'  Percentage
multiplied by 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 sum of (a) the Class B  Noteholders'  Percentage  multiplied by 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.
    




                                                   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.  Any  reinvestment  risks  resulting  from an  optional
redemption will be borne entirely by the Noteholders.
    


                       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 sum of (a) the
    



                                                     S-44

<PAGE>



   
Class A Noteholders' Percentage multiplied by 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  sum of (a)  the  Class  B
Noteholders' Percentage multiplied by 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 to be distributed
         in accordance with "Description of the Notes -- Payment of Principal";
    

                  (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  Noteholders'  Principal  Carryover  Shortfall"  means,  with
respect to 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
that the holder of the Class A Notes actually  received on such current  Payment
Date.
    

         "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 each Class of Notes;
(ii) the  amount of the  distribution  allocable  to  interest  on each Class of
Notes;  (iii) the Pool Balance and the Pool Factor for each Class of Notes 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 Class A-1 Noteholders'  Interest  Carryover  Shortfall,  Class A-2
Noteholders'  Interest  Carryover  Shortfall and Class B  Noteholders'  Interest
Carryover  Shortfall,  if  applicable,  and the Class A  Noteholders'  Principal
Carryover Shortfall and 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 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 Class A  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 Class A 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,  the related
Prospectus  Supplement  will describe the material  terms and conditions of such
certificates.
    

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-



<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.*

8.2      --Opinion of Mayer, Brown & Platt with respect to tax matters with
         respect to CPS Auto Receivables Trust 1997-3.

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, Exhibit 8.1 and Exhibit 8.2).**

   
24.1     --Powers of Attorney.*
    

         (b) Financial Statements

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



   
*    Previously filed.
**   Previously filed with respect to Exhibit 5.1 and Exhibit 8.1.
    

                                      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. 4 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. 4 to  Registration  Statement has been signed on July 29, 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.*

8.2       --   Opinion of Mayer, Brown & Platt with respect to tax matters with
               respect to CPS Auto Receivables Trust 1997-3.

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, Exhibit 8.1 and Exhibit 8.2).**

24.1      --   Powers of Attorney.*



*    Previously filed.
**   Previously filed with respect to Exhibit 5.1 and Exhibit 8.1.
    

                                      II-7







                                                   July 28, 1997



To the Parties Listed on
  Schedule I hereto

         Re:      Consumer Portfolio Services, Inc.
                  Registration Statement on Form S-3 (No. 333-25301)
                  CPS Auto Receivables Trust 1997-3

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 28, 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 (i) the statements
in the Prospectus  Supplement describing the securities to be issued by CPS Auto
Receivables  Trust 1997-3 under the heading  "Federal  Income Tax  Consequences"
that are  described  to be our  opinions as to the tax  characterization  of the
Class A Notes,  the Class B Notes and the Trust in fact  constitute our opinions
as to the  foregoing and we also 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 in fact
constitute  our opinions as to the  material  federal  income tax  consequences,
discussed therein,  of an investment in the Notes issued by CPS Auto Receivables
Trust  1997-3.  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.






<PAGE>


The Parties Listed on
Schedule I hereto
July 28, 1997
Page 3


         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



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission