CONSUMER PORTFOLIO SERVICES INC
S-3/A, 1998-10-20
ASSET-BACKED SECURITIES
Previous: GT GLOBAL VARIABLE INVESTMENT SERIES, 497, 1998-10-20
Next: PML INC, 10QSB, 1998-10-20




   
    As filed with the Securities and Exchange Commission on October 20, 1998

                                                      Registration No. 333-63805
================================================================================
    



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                                  PRE-EFFECTIVE
                               AMENDMENT NO. 1 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, Suite 100
                            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, Suite 100
                            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. ___

         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. X

         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. ___

         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. ___

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

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                                                                                     Amount of
   Title of securities to     Amount to be            Proposed maximum                 Proposed maximum            registration
        be registered          registered     offering price per certificate*     aggregate offering price*            fee**
        -------------          ----------     -------------------------------     -------------------------            -----
<S>                           <C>             <C>                                 <C>                          <C>
Asset Backed Notes,                                                                                                                 
Class A                       $750,000,000                  100%                         $750,000,000              $196,387.79

=========================== ================ ==================================  ============================  ====================
</TABLE>


<PAGE>


*        Estimated solely for the purpose of calculating the registration fee.

   
**       Previously paid. The amount of Asset Backed Notes being carried forward
         from  Registration  Statement  No.  333-25301  pursuant  to Rule 429 is
         $180,475,401.40,  and the registrant  previously paid a filing fee with
         respect to such notes of $62,232.90  (calculated at the rate of 1/29 of
         1% of the amount of notes being  registered,  the rate in effect at the
         time such Registration Statement was filed).

         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 such Section 8(a)
may determine.

         We hereby file this  Pre-Effective  Amendment No. 1 to incorporate  the
Trustee's  Statement of Eligibility into the  Registration  Statement as Exhibit
25.1  thereto,  to  submit  the  Prospectus  Supplement  and Form of  Prospectus
Supplement, each in Plain English pursuant to 17 C.F.R. 228, et. seq., as Form C
and Form D  thereto,  and to delete  the  words  "among  others"  from the final
sentence of the Introductory Note.
    

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


<PAGE>

                                INTRODUCTORY NOTE


   
     This  Amended  Registration  Statement  contains  (i) a form of  Prospectus
relating  to the  offering of Series of Asset  Backed  Notes by various CPS Auto
Receivables  Trusts  created from time to time by Consumer  Portfolio  Services,
Inc., (ii) a form of Prospectus Supplement (Form A) relating to future offerings
by a CPS Auto Receivables Trust of a Series of Asset Backed Securities described
therein, (iii) a form of Prospectus Supplement (Form B) relating to the offering
by CPS Auto  Receivables  Trust 1998-4 of the particular  Series of Asset Backed
Notes  described  therein,  (iv) a Plain English form of  Prospectus  Supplement
(Form C)  relating  to future  offerings  by a CPS Auto  Receivables  Trust of a
Series of Asset Backed Securities  described therein in substitution for Form A,
and (v) a Plain English form of Prospectus  Supplement  (Form D) relating to the
offering by CPS Auto Receivables  Trust 1998-4 of the particular Series of Asset
Backed Notes described therein in substition for Form B. The forms of Prospectus
Supplement  relate only to the securities  described  therein and are forms that
may be  used  by  Consumer  Portfolio  Services,  Inc.  to  offer  Asset  Backed
Securities under this Registration Statement.
    

<PAGE>

                                     PART II

Item 14.  Other Expenses of Issuance and Distribution

Registration Fee................................................ $196,387.00
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
Credit Enhancement Fee..........................................  101,291.66
Miscellaneous Fees..............................................   10,000.00
Total........................................................... $567,678.00

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.  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-1

<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 agreements as Exhibits
           thereto.*

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

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

10.1     --Form of Sale and Servicing Agreement.*

10.2     --Form of CPS Purchase Agreement*

10.3     --Form of Samco Purchase Agreement*

10.4     --Form of Linc Purchase Agreement*

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

24.1     --Powers of Attorney.*

25.1     --Trustee's Statement of Eligibility

         (b) Financial Statements

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

- --------------------
* Previously filed
    

                                      II-2

<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  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.


                                      II-3

<PAGE>


                                   SIGNATURES

   
Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,  the
Registrant has duly caused this  Pre-Effective  Amendment No. 1 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-4



<PAGE>


   
Pursuant to the  requirements  of the Securities  Act of 1933, as amended,  this
Pre-Effective  Amendment  No. 1 to  Registration  Statement  has been  signed on
October 20, 1998 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



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



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

                                    II-5

<PAGE>

                                  EXHIBIT INDEX


   
1.1       --   Form of Underwriting Agreement.*

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

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

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

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

10.1      --   Form of Sale and Servicing Agreement.*

10.2      --   Form of CPS Purchase Agreement*

10.3      --   Form of Samco Purchase Agreement*

10.4      --   Form of Linc Purchase Agreement*

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

24.1      --   Powers of Attorney.*


25.1      --   Trustee's Statement of Eligibility


- --------------------
* Previously filed
    



                                    II-6

<PAGE>
                  Prospectus Supplement to Prospectus dated [ ]

                      CPS Auto Receivables Trust 199[ ]-[ ]

                                   [CPS Logo]

                              CPS RECEIVABLES CORP.
                                    (Seller)

                        CONSUMER PORTFOLIO SERVICES, INC.
                                   (Servicer)

         The trust will issue the following  classes of notes [All classes to be
listed]:

                             
Consider  carefully the risk factors  beginning on page S-[ ] in this prospectus
supplement and on page [ ] in the prospectus.

The  notes  represent  obligations  of the  trust  only  and  do  not  represent
obligations  of or  interests in CPS  Receivables  Corp.  or Consumer  Portfolio
Services, Inc. or their affiliates.
                                        
This  prospectus  supplement  may be used to offer  and sell the  notes  only if
accompanied by the prospectus.
                                
                                Class A-1 Notes         Class A-2 Notes 
                                ---------------         --------------- 
Principal Amount
Interest Rate(per annum)
First Payment Date                                                      
Final Scheduled Payment Date
Price to Underwriter
Proceeds to Seller 1/
- ----------
1/   Aggregate  proceeds to the Seller,  after deducting expenses payable to
     the Seller estimated at $[ ], will be $[ ].

[Describe Credit Enhancement].

This prospectus  supplement and the accompanying  prospectus  relate only to the
offering of the notes.  Certificates  representing the residual  interest in the
trust  will also be issued  by the  trust.  The  certificates  will be  retained
initially  by the  Seller  and  are  not  offered  under  these  documents.  The
underwriter  proposes  to offer   the  notes  at  various  times  in  negotiated
transactions or otherwise, at prices to be determined at the time of sale.

Neither  the  SEC  nor  any  state  securities  commission  has  approved  these
securities  or  determined  that  this  prospectus  supplement  is  accurate  or
complete. Any representation to the contrary is a criminal offense


                                  [Underwriter]
                                    [       ]

<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

         We  tell  you  about  the  notes  in  two   separate   documents   that
progressively  provide  more  detail:  (a)  this  prospectus  supplement,  which
describes the specific terms of your series of notes;  and (b) the  accompanying
prospectus, which provides general information, some of which may not apply to a
particular series of notes, including your series.

         If the  terms of your  series of notes  vary  between  this  prospectus
supplement  and the  prospectus,  you  should  rely on the  information  in this
prospectus supplement.

         You should rely only on the information contained in these documents or
that we have referred you to. We have not authorized  anyone to provide you with
information that is different.

         We include  cross-references  in this prospectus  supplement and in the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further  related  discussions.  The following Table of Contents and the Table of
Contents  in the  accompanying  prospectus  provide  the  pages on  which  these
captions are located.

         You can find a listing  of the pages  where  capitalized  terms used in
this  prospectus  supplement  are  defined  under the  caption  "Index of Terms"
beginning  on page S-[ ] in this  prospectus  supplement  and under the  caption
"Index of Terms" beginning on page [ ] in the accompanying prospectus



                                       S-2

<PAGE>


                                TABLE OF CONTENTS

                                                                           PAGE

PROSPECTUS SUMMARY..........................................................S-4 
                                                                                
RISK FACTORS...............................................................S-13 
                                                                                
FORMATION OF THE TRUST.....................................................S-20 
                                                                                
THE TRUST ASSETS...........................................................S-20 
                                                                                
THE ORIGINATORS' AUTOMOBILE CONTRACT PORTFOLIO.............................S-22 
                                                                                
THE RECEIVABLES POOL.......................................................S-32 
                                                                                
YIELD CONSIDERATIONS.......................................................S-42 
                                                                                
POOL FACTORS AND OTHER INFORMATION.........................................S-42 
                                                                                
USE OF PROCEEDS............................................................S-43 
                                                                                
DESCRIPTION OF THE SECURITIES..............................................S-43 
                                                                                
REGISTRATION OF NOTES......................................................S-45 
                                                                                
DESCRIPTION OF THE TRUST DOCUMENTS.........................................S-46 
                                                                                
[CREDIT ENHANCEMENT].......................................................S-62 
                                                                                
THE [CREDIT ENHANCER]......................................................S-62 
                                                                                
FEDERAL INCOME TAX CONSEQUENCES............................................S-62 
                                                                                
ERISA CONSIDERATIONS.......................................................S-62 
                                                                                
UNDERWRITING...............................................................S-63 
                                                                                
LEGAL OPINIONS.............................................................S-64 
                                                                                
EXPERTS....................................................................S-65 
                                                                                

                                       S-3

<PAGE>



                               PROSPECTUS SUMMARY

o        This summary  highlights  selected  information  from this document and
         does not  contain all of the  information  that you need to consider in
         making your investment  decision.  To understand all of the terms of an
         offering of the notes,  read  carefully  this entire  document  and the
         accompanying prospectus.

o        This summary provides an overview of certain  calculations,  cash flows
         and other information to aid your  understanding of this investment and
         is qualified by the full description of these calculations,  cash flows
         and  other   information   in  this   prospectus   supplement  and  the
         accompanying prospectus.


OFFERED SECURITIES

CPS Auto Receivables Trust 1998-4 will issue the following securities under this
Prospectus Supplement and the accompanying Prospectus:

o        [ %]  Asset-Backed  Notes,  Class A-1 (the  "Class  A-1  Notes") in the
         aggregate original principal amount of [$ ]; and

o        [ %] Asset-Backed Notes, Class A-2 (the "Class A-2 Notes" and, together
         with the  Class A-1  Notes,  the  "Notes")  in the  aggregate  original
         principal amount of [$ ].

The Trust will issue the Notes under an indenture (the "Indenture"), to be dated
October [ ],  1998,  between  the Trust and  Norwest  Bank  Minnesota,  National
Association,  as Indenture  Trustee.  The aggregate original principal amount of
the Notes  will be [$ ]. The Notes  will be  offered  for  purchase  in  minimum
denominations  of $1,000 and integral  multiples  of $1,000,  in book entry form
only,  through  the  Depository  Trust  Company.  For  more  information,   read
"Description of the Securities Book-Entry  Registration" in the Prospectus.  The
Trust will also issue  certificates that represent  interests in the property of
the Trust that remains after full payment to you of interest on and principal of
the Notes. This Prospectus Supplement and the accompanying Prospectus offer only
the Notes.

ISSUER

The issuer of the notes is CPS Auto Receivables Trust 1998-4 (the "Trust").  The
Trust was formed on [ ] under a trust agreement  between CPS  Receivables  Corp.
(the "Seller"),  a Delaware corporation that is a wholly-owned,  special-purpose
subsidiary of Consumer Portfolio Services, Inc. and [ ], as the owner trustee.

The address and telephone number of Consumer Portfolio Services, Inc. are:

Consumer Portfolio Services, Inc.
2 Ada
Irvine, California 92618
(714) 753-6800


                                       S-4

<PAGE>



CLOSING DATE

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

INDENTURE TRUSTEE

[Name and Address]

OWNER TRUSTEE

[Name and Address]

TERMS OF THE NOTES

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

     Payment Dates

Payments on the Notes will be made on the 15th day of each month or, if the 15th
day is not a Business Day under the Indenture,  on the next  following  Business
Day (each such day,  a  "Payment  Date").  The first  Payment  Date will be [ ].
Payments  will be made to  holders  of  record  of the  Notes as of the close of
business on the record date applicable to such Payment Date. The record date for
a Payment Date will be the 10th  calendar day of the month in which such Payment
Date occurs.

     Interest Rates

The Class A-1 Notes will bear  interest  at a rate equal to [ % ]. The Class A-2
Notes will bear interest at a rate equal to [ %].  Interest on the Notes will be
calculated  on the basis of a 360-day year of twelve  30-day  months.  [Describe
other class of Notes, if any.]

     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,  thirty  (30)  days of  interest  at the Class  A-1  Interest  Rate on the
outstanding  principal  amount  of the  Class  A-1  Notes  at the  close  of the
preceding 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 the preceding Payment Date. Nevertheless,  on the initial Payment Date,
the interest payable to the Noteholders of record of a 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 to and including



                                       S-5

<PAGE>



[      ] (assuming  that  there are 30 days in each  month of the year) and (ii)
the denominator of which is 360. [Describe other classes of Notes, if any].

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 interest  rate  applicable to such class.
See  "Description  of the  Securities--Payment  of Interest" in this  Prospectus
Supplement.

     Principal

Principal  of the Notes will be payable on each  Payment Date in an amount equal
to the sum of (i) the Class A Noteholders'  Percentage (as of such Payment Date)
of the Principal  Distributable  Amount and (ii) any principal which was payable
in  respect  of the  Notes  on a  preceding  Payment  Date  but was not so paid.
Notwithstanding  the  foregoing,  all  outstanding  principal  and interest with
respect  to a class of Notes  will be  payable  in full on the  Final  Scheduled
Payment  Date  for  such  class  of  Notes.   See   "Description  of  the  Trust
Documents--Distributions" in this Prospectus Supplement.

The "Principal  Distributable  Amount" with respect to a Payment Date will equal
the sum of the following amounts (without duplication):

         (a)  collections on  Receivables  (other than  Liquidated  Receivables)
         allocable to principal including full and partial prepayments;

         (b) 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;

         (c) the  Principal  Balance  of each  Receivable  that  first  became a
         Liquidated Receivable during the preceding Collection Period;

         (d) the  aggregate  amount  of Cram Down  Losses  with  respect  to the
         Receivables  that shall have occurred  during the preceding  Collection
         Period; and

         (e) any net proceeds from the  liquidation of the Trust Assets pursuant
         to an acceleration of the Notes upon an Event of Default.

On  each  Payment  Date,  principal  payments  on the  Notes  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. [Describe other classes of Notes, if any].


                                       S-6

<PAGE>

     Final Scheduled
     Payment Dates

All unpaid  principal of and accrued interest on each class of the Notes will be
payable in full on the date specified below for such class:

TRUST ASSETS

The primary source of funds to support  payments of principal of and interest on
the notes will be the trust assets, which will include:

o        a pool of retail installment sale contracts  consisting of the right to
         receive payments of interest, principal and other money secured by used
         and new automobiles, light trucks, vans and minivans;

o        the right to receive  payments  under the  installment  sale  contracts
         after specified cutoff dates;

o        security interests in the automobiles,  light trucks, vans and minivans
         securing the installment sale contracts;

o        certain bank accounts and the proceeds thereof, including accounts that
         will be opened to receive  part of the  proceeds of this  offering  and
         that will be used by the  Trust to buy more  retail  installment  sales
         contracts;

o        the right to receive proceeds from claims under, or refunds of unearned
         premiums  from,   certain  insurance   policies  and  extended  service
         contracts  relating to the vehicles financed under the installment sale
         contracts;

o        the rights of CPS  Receivables  Corp.  under the  contracts by which it
         purchases the Trust Assets; and

o        certain other property specified herein under "The Trust Assets".

The Receivables

The retail  installment  sale  contracts to be  transferred to the Trust will be
secured by new and used automobiles,  light trucks,  vans and minivans including
the rights to all  payments  received  with  respect to such  contracts  after a
specified  cutoff  date.  Such  installment  sale  contracts  arise  from  loans
originated by automobile  dealers,  independent  finance companies  ("IFCs") and
deposit  institutions  ("Deposit   Institutions")  for  assignment  to  Consumer
Portfolio  Services,  Inc., a California  corporation ("CPS") and its affiliates
Samco Acceptance Corp., a Delaware  corporation  ("Samco"),  and Linc Acceptance
Company  LLC, a  Delaware  limited  liability  company  ("Linc").  The auto loan
programs  of CPS,  Samco and Linc target  automobile  purchasers  with  marginal
credit  ratings who are  generally  unable to obtain  credit from banks or other
low-risk lenders. See "The Originators' Automobile Contract Portfolio--General",
"The   Receivables   Pool",   "Risk   Factors--Sub-Prime   Obligors"  and  "Risk
Factors--Servicing"  in this Prospectus Supplement and "Risk  Factors--Sub-Prime
Obligors" in the Prospectus.


                                       S-7

<PAGE>



The Initial Receivables

On the Closing Date,  the Trust will acquire retail  installment  sale contracts
(the "Initial Receivables") having an aggregate principal balance as of [ ] (the
"Cutoff Date") of approximately [$ ]. For information about the  characteristics
of the Initial  Receivables as of the Cutoff Date, see "The Receivables Pool" in
this Prospectus Supplement.

[Pre-Funding

In addition to the Initial Receivables,  the Trust will (subject to availability
and certain  conditions)  purchase  additional retail installment sale contracts
(the  "Subsequent  Receivables")  from the Seller  during a period (the "Funding
Period")  beginning  on the  Closing  Date and  ending  not later  than [ ]. The
Subsequent  Receivables and the Initial Receivables are collectively referred to
in this  Prospectus  Supplement as the  "Receivables".  See  "Description of the
Trust   Documents--Sale  and  Assignment  of  Receivables"  in  this  Prospectus
Supplement.

Subsequent  Receivables  will be originated under the auto loan programs of CPS,
Samco and Linc but,  as these  programs  are  modified  from time to time due to
changes in market conditions or otherwise in the judgment of CPS, Samco or Linc,
as  applicable,  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" in this Prospectus Supplement. ]

[The Pre-Funding Account

The  purchase  of  Subsequent  Receivables  will be funded  from  amounts in the
Pre-Funding  Account.  On the Closing  Date,  the Seller will  deposit  into the
Pre-Funding  Account,  out of proceeds from the sale of the Notes, the sum of $[
]. The Funding Period will end earlier than [ ], if the  Pre-Funding  Account is
reduced to less than $100,000.  Until the amounts on deposit in the  Pre-Funding
Account  are used to  purchase  Subsequent  Receivables,  they will be  invested
according to certain  eligibility  criteria.  Any Pre-Funded Amount remaining at
the end of the Funding  Period will be payable to the holders of the Notes,  pro
rata in  proportion  to the  principal  balance  of each  class of  Notes,  as a
prepayment of  principal.  See  "Description  of the Trust  Documents--Sale  and
Assignment of Receivables" and "--Accounts" in this Prospectus Supplement.]


                                       S-8

<PAGE>



[Interest Reserve Account

In order to  provide  a source  of funds  during  the  Funding  Period  to cover
anticipated  negative carry  resulting  from the excess of the weighted  average
interest rate on the Notes over  investment  earnings on the Pre-Funded  Amount,
the  Indenture  Trustee will  establish  the Interest  Reserve  Account.  On the
Closing Date,  the Seller will deposit an amount equal to the Requisite  Reserve
Amount (as  described  below) in the Interest  Reserve  Account.  On each of the
[September and October] 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 in this Summary under "Priority of Payments".

         The "Requisite Reserve Amount" as of any date during the Funding Period
will equal the product of:

                  (i)  1/360th of the difference between

                           (A) the  weighted  average  of  each of the  Interest
                           Rates  for  each   class  of  Notes   (based  on  the
                           outstanding  principal  amount of each  class on such
                           date); and

                           (B) the assumed yield ([ ]% per annum) of investments
                           of funds in the Pre-Funding Account,

                  (ii)  the Pre-Funded Amount on such date

                  (iii) the number of days remaining until the Payment Date 
                        in [                 ];

provided that, upon the expiration of the Funding Period,  the Requisite Reserve
Amount will be zero. See "Description of the Trust  Documents--Accounts" in this
Prospectus Supplement.]

SERVICING

After the sale of the  Receivables  to the Trust,  CPS will  continue to perform
certain administrative services with respect thereto in its capacity as servicer
of the Trust.  Such  services will  include,  among other things,  collection of
payments,  realization  on collateral  and monitoring the rate of performance of
the Receivables.  In return for CPS's services,  the Trust will pay a fee to CPS
out of the interest  payments  received by the Trust.  If CPS is  terminated  or
resigns  as  servicer  of the  Trust,  the  successor  servicer  will  take over
servicing  responsibilities for the Trust. See "Risk Factors--Termination of CPS
as  Servicer"  and  "Description  of the  Trust  Documents--Servicing"  in  this
Prospectus Supplement.



                                      S-9

<PAGE>


PRIORITY OF PAYMENTS

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

(1)      to the Standby Servicer,  so long as CPS is the Servicer and [ ] is the
         Standby  Servicer,  the  Standby Fee and all unpaid  Standby  Fees from
         prior Collection Periods;

(2)      to the Servicer,  the Servicing Fee and all unpaid  Servicing Fees from
         prior Collection Periods;

(3)      if the Standby Servicer becomes the successor Servicer,  to the Standby
         Servicer, to the extent not previously paid by the predecessor Servicer
         under the Sale and Servicing Agreement,  reasonable transition expenses
         (up to a  maximum  of  $50,000)  incurred  in  becoming  the  successor
         Servicer;

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

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

(6)      to the Noteholders, the Noteholders' Interest Distributable Amount;

(7)      to the Noteholders,  the Noteholders'  Principal  Distributable Amount,
         plus the Noteholders' Principal Carryover Shortfall, if any;

(8)      to the  [Credit  Enhancer],  any  amounts  due  under  the terms of the
         [Credit Enhancement] Agreement;

(9)      if any Person  other than the Standby  Servicer  becomes the  successor
         Servicer, to such successor Servicer, to the extent not previously paid
         by the  predecessor  Servicer  under the Sale and Servicing  Agreement,
         reasonable transition expenses (up to a maximum of $50,000 for all such
         expenses) incurred in becoming the successor Servicer; and

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

Amounts  distributed  on account  of the  Noteholders'  Principal  Distributable
Amount under priority above will be applied,  sequentially,  to pay principal of
the Class A-1 Notes until the  principal  amount of the Class A-1 Notes has been
reduced to zero,  then to the holders of the Class A-2 Notes until the principal
amount of the Class A-2 Notes has been reduced to zero.
[Describe other classes of Notes, if any].


                                      S-10

<PAGE>



See "Description of the Trust Documents--Distributions--Priority of Distribution
Amounts" in this Prospectus Supplement.

Optional Redemption

The Notes, to the extent still outstanding, may be redeemed in whole, but not in
part,  on any Payment Date on which CPS exercises its option to purchase all the
Receivables on or after 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  aggregate  Cutoff  Date  principal  balance  of the  Initial
Receivables and (ii) the initial Pre-Funded Amount. The redemption price will at
least equal the unpaid  principal  amount of the Notes,  plus accrued and unpaid
interest thereon.  See "Description of the  Securities--Optional  Redemption" in
this Prospectus Supplement.

[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 if any portion of the
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect to all purchases of all Subsequent  Receivables on such Payment Date. 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
outstanding principal amount of each class of Notes) of the Pre-Funded Amount on
such date.  The terms of such a  mandatory  redemption  are  described  in "Risk
Factors--Possible  Prepayments as a Result of  Pre-Funding"  in this  Prospectus
Supplement.]

The Notes may be  accelerated  and  subject  to  immediate  payment  at par with
accrued  interest thereon upon the occurrence of an "Event of Default" under the
Indenture.  [So long as the [Credit Enhancer] is not itself in default, 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 an Insurance Agreement, dated as of [ ]. In the case of such an
Event  of  Default  and  notice  by  the  [Credit  Enhancer],   the  Notes  will
automatically  be  accelerated  and  subject  to  immediate  payment at par with
accrued interest.  The [Credit  Enhancement] does not guarantee  payments of any
amounts that become due on an accelerated  basis,  unless the [Credit  Enhancer]
elects,  in its sole  discretion,  to pay such amounts in whole or in part.] See
"Description  of the Trust  Documents--Events  of  Default"  in this  Prospectus
Supplement.

[CREDIT ENHANCEMENT]

[Credit Enhancement to be described].

Tax Status

In the opinion of Mayer,  Brown & Platt  ("Federal  Tax  Counsel"),  for Federal
income tax purposes the Notes will be  characterized  as debt and the Trust will
not be characterized as an association (or publicly traded partnership)  taxable
as a  corporation.  In accepting a Note,  each holder of that Note will agree to
treat the Notes as indebtedness for Federal income tax purposes.


                                      S-11

<PAGE>



See "Federal Income Tax  Consequences" in the Prospectus and "Federal Income Tax
Consequences"   in  this  Prospectus   Supplement  for  additional   information
concerning the application of Federal tax laws to the Trust and the Notes.

ERISA Considerations

Subject to the considerations discussed under "ERISA Considerations",  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 of which is referred to as a "Benefit Plan").  By its acquisition of
a Note,  each Benefit  Plan shall be deemed to  represent  that its purchase and
holding  of  such  Note  will  [not  give  rise  to  a   non-exempt   prohibited
transaction]. See "ERISA Considerations" in this Prospectus Supplement.

Rating of the Notes

It is a condition of issuance that the Notes be rated "[ ]" by Standard & Poor's
Ratings Group,  a Division of The McGraw Hill  Companies  ("Standard & Poor's"),
and "[ ]" by Moody's  Investors  Service,  Inc.  ("Moody's",  and together  with
Standard  &  Poor's,  the  "Rating  Agencies").  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-12

<PAGE>



                                  RISK FACTORS

         Prospective  investors  in the  Notes  should  consider  the  following
factors  and the  additional  factors  discussed  under  "Risk  Factors"  in the
Prospectus:


[Liquidity
and Capital
Resources of CPS  The ability of CPS to maintain existing operations  (including
                  servicing of retail  installment sale contracts in the various
                  securitization  trusts  serviced by CPS),  meet its  financial
                  obligations under the Trust Documents (including  repurchasing
                  Receivables   as  a  result  of   certain   breaches   of  its
                  representations and warranties) and fund future growth depends
                  upon CPS having sufficient liquidity. To a significant degree,
                  CPS depends for liquidity  upon residual cash flow released to
                  the  Seller  (and  dividended  by the  Seller to CPS) from the
                  various  securitization  trusts (including the Trust) serviced
                  by CPS. Such residual cash flow represents  amounts  generated
                  by the receivables in such securitization  trusts in excess of
                  the  amount  required  to pay  principal,  interest  and other
                  expenses in respect of the related asset-backed securities. As
                  a result of  deterioration in the performance of the portfolio
                  of Contracts  serviced by CPS, Financial Security is currently
                  exercising its right to capture all of such residual cash flow
                  in certain collateral accounts  established for the benefit of
                  Financial   Security  in  connection   with  its  issuance  of
                  financial  guaranty  insurance  policies  in  respect  of  the
                  asset-backed  securities  issued  through such  securitization
                  trusts.  The  resulting  reduction in the  residual  cash flow
                  available  to be paid to the  Seller  (and  dividended  by the
                  Seller  to CPS)  means  that CPS  will  require  capital  from
                  sources  other than such  residual  cash flows to maintain its
                  existing  operations and fund future growth. In response,  CPS
                  has  implemented a plan to raise  additional  working  capital
                  through the  issuance of debt or equity;  however,  the recent
                  downgrading of CPS's  long-term debt rating to "CCC" from "B+"
                  by Duff & Phelps  Credit  Rating  Co.,  together  with  recent
                  declines in the market price of CPS's stock and current market
                  conditions  may make it  difficult  and/or  costly  for CPS to
                  raise such  additional  capital and there can be no  assurance
                  that  CPS  will be able to do so.  Accordingly,  although  CPS
                  believes  that the current  capture of residual cash flows for
                  the  benefit of  Financial  Security  will not have a material
                  adverse effect on its ability to perform its obligations under
                  the Trust Documents or any "insurance  agreement"  under which
                  Financial  Security  has  issued  or  issues  in the  future a
                  financial  guaranty  insurance policy in respect of securities
                  issued by a trust for which CPS is the Servicer, no assurances
                  can be made to that effect.]




                                      S-13

<PAGE>



Sub-Prime
Obligors          The  Originators'  customers  generally have marginal
                  credit and fall into one of two categories:

                           (1) 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

                           (2)  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 average  interest rate charged by the  Originators to such
                  "sub-prime borrowers" is generally higher than that charged by
                  commercial banks,  financing arms of automobile  manufacturers
                  and  other  traditional  sources  of  consumer  credit,  which
                  typically  impose  more  stringent  credit  requirements.  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.  As a result of the credit profile
                  of  the  Obligors  and  the  APRs  of  the  Receivables,   the
                  historical   credit   loss  and   delinquency   rates  on  the
                  Receivables  may be higher  than those  experienced  by banks,
                  captive  finance  companies of  automobile  manufacturers  and
                  other  traditional  sources of consumer credit.  If an Obligor
                  defaults under a Receivable,  the only source of repayment may
                  be liquidation proceeds from the related Financed Vehicle. The
                  Financed   Vehicles  securing  the  Receivables  will  consist
                  primarily  of  used  vehicles  which  are  likely  to  have  a
                  liquidation value  substantially  below the amount financed by
                  the related Receivable.

Termination of
CPS as Servicer   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 CPS is
                  removed or resigns  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.   CPS's
                  appointment as Servicer may be terminated  under the following
                  circumstances:




                                      S-14

<PAGE>



                           (1)  The  rights  and  obligations  of  the  Servicer
                           automatically  terminate  each  March  31,  June  30,
                           September  30 and  December 31 unless  renewed by the
                           [Credit Enhancer] for successive  quarterly  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.

                           (2)  The  [Credit   Enhancer]  may  terminate   CPS's
                           appointment  as Servicer  upon the  occurrence  of an
                           Insurance  Agreement  Event  of  Default  (under  the
                           Insurance  Agreement or any other insurance agreement
                           under which  Financial  Security has issued or issues
                           in the future a financial  guaranty  insurance policy
                           in respect of securities  issued by a trust for which
                           CPS is the  Servicer).  The  events  constituting  an
                           Insurance Agreement Event of Default may be modified,
                           amended  or  waived  by  Financial  Security  without
                           notice to or consent of the Indenture  Trustee or any
                           Noteholder.    See    "Description   of   the   Trust
                           Documents--Servicer Termination Events".

                           (3)  CPS   may   resign   as   Servicer   under   the
                           circumstances  specified  in the Sale  and  Servicing
                           Agreement.

Changes in
Delinquency
and Loan
Loss Experience   Although CPS has calculated  and presented in this  Prospectus
                  Supplement  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  and Linc's
                  originations is limited.  CPS expects that the delinquency and
                  net credit loss and  repossession  experience  with respect to
                  the  Receivables  originated by Samco and Linc will be similar
                  to that of CPS's existing portfolio.

Final Scheduled
Payment Dates
of the Notes      The Final Scheduled Payment Date for each class of Notes which
                  is specified on the cover page of this Prospectus  Supplement,
                  is the date by


                                      S-15

<PAGE>



                  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 [Credit Enhancement].  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.

Possible
Prepayments as
a Result of
Pre-Funding       [If the principal amount of eligible Receivables originated by
                  CPS, Samco and Linc 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.  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 will receive
                  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 Noteholders
                  and Certificateholders.

                  The Seller will not be able to convey  Subsequent  Receivables
                  to  the  Trust  unless  CPS,  Samco  and  Linc  generate  such
                  Subsequent  Receivables.  There can be no assurance  that CPS,
                  Samco or Linc  will  continue  to  generate  receivables  that
                  satisfy  the  criteria  set  forth  in  the  related  Purchase
                  Agreement  at the same  rate as in  recent  months or that the
                  [Credit Enhancer],  in its sole and absolute discretion,  will
                  approve  any such  transfer  of  Subsequent  Receivables.  If,
                  during the Funding Period, CPS, Samco and Linc do not generate
                  and transfer sufficient Subsequent  Receivables to the Seller,
                  the  Seller  will  not be able to sell  sufficient  Subsequent
                  Receivables  to the  Trust.  This  will  result  in a  partial
                  prepayment  of the  Notes  as  described  in  the  immediately
                  preceding paragraph.]



                                      S-16

<PAGE>



Varying
Characteristics
of Subsequent
Receivables       [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.]

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  marked,  amended  or  reissued  to  reflect  the
                  assignment of the  Receivables  to the Seller by CPS, Samco or
                  Linc, as applicable, nor will the certificates of title to any
                  of the Financed  Vehicles  (including those securing the Samco
                  Receivables  and the Linc  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.  To  the  extent  the  security
                  interest of CPS,  Samco or Linc 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, Samco or
                  Linc, and therefore the Trust,  could lose the priority of its
                  security  interest  or its  security  interest  in a  Financed
                  Vehicle.  None of CPS, the Seller 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  results in losing the priority of
                  the  security  interest  in such  Financed  Vehicle  after the
                  Closing   Date.    See   "Certain   Legal   Aspects   of   the
                  Receivables--Security Interest in Vehicles" in the Prospectus.

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  Notes  by the  [Credit  Enhancer]  under  the  [Credit
                  Enhancement],   as  described  herein.  Although  the  [Credit
                  Enhancement] will be available on each Payment Date to cover



                                      S-17

<PAGE>



                  shortfalls in distributions of the Noteholders'  Distributable
                  Amount  on  such  Payment  Date,  if  of a  [Credit  Enhancer]
                  Default,  the 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.  See "Credit
                  Enhancement",   "Description  of  the  Securities--Payment  of
                  Principal",   "--Payment   of   Interest"   and  "The  [Credit
                  Enhancer]" herein.

                  [The Pre-Funding Account and the Interest Reserve Account will
                  only be maintained  until the end 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.  See  "Credit
                  Enhancement" and "The [Credit Enhancer]" herein.]

Geographic
Concentration     As of the Cutoff  Date,  [ %] of the  Initial  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.

Year 2000
Computer
Issue             Many computer systems in use today were designed and developed
                  using two digits,  rather than four, to specify the year. As a
                  result,  such  systems will  recognize  the year 2000 as "00".
                  This could cause many computer applications to fail completely
                  or create  erroneous  results unless  corrective  measures are
                  taken.  The  Servicer   utilizes  some  software  and  related
                  computer  hardware  technologies  essential to its  operations
                  that will be affected by the Year 2000 issues. The Servicer is
                  currently  making changes and  enhancements  to eliminate this
                  problem  internally and studying what additional  actions will
                  be  necessary  to make all of its  computer  systems Year 2000
                  compliant.  The expense  associated with these actions has yet
                  to be fully determined, but could be material.



                                      S-18

<PAGE>


Ratings
of the Notes      [The ratings of the Notes are based primarily on the rating of
                  the [Credit Enhancer].  Upon a [Credit Enhancer] Default,  the
                  rating on the Notes may be lowered or withdrawn  entirely.] If
                  any rating  initially  assigned  to the Notes is  subsequently
                  lowered or withdrawn for any reason,  including by reason of a
                  downgrading of the [Credit Enhancer]'s  claims-paying ability,
                  no  person  or  entity  will  be   obligated  to  provide  any
                  additional  credit  enhancement with respect to the Notes. Any
                  reduction or withdrawal of a rating may have an adverse effect
                  on the liquidity and market price of the Notes.





                                      S-19

<PAGE>



                             FORMATION OF THE TRUST

         The Trust is a  business  trust  formed  under the laws of the State of
Delaware under the Trust Agreement.  Before 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 Trust will initially be capitalized by the Seller with equity equal
to $10.  The  Trust  will  issue the  Notes  and the  Certificates  to or at the
direction  of the Seller in  exchange  for the  Receivables  and the other Trust
Assets.  The Seller will use the  proceeds  of the initial  sale of the Notes to
purchase the Initial  Receivables  from the  Originators and to fund the Initial
Spread Account Deposit, the Pre-Funding Account and the Interest Reserve Account
(described  under  "Description  of  the  Trust   Documents--Accounts"  in  this
Prospectus  Supplement).  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 as
described in the  immediately  preceding  paragraph,  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

         [ ] is the  Owner  Trustee  under  the  Trust  Agreement.  [ ] is a [ ]
banking  corporation  and its  principal  offices  are located at [ ]. The Owner
Trustee will perform limited administrative functions under the Trust Agreement.

The Indenture Trustee

         [ ] is the  Indenture  Trustee  under the  Indenture.  It is a national
banking association and its principal offices are located at [ ].

                                THE TRUST ASSETS

         The Trust Assets will include:

                  (1)  retail   installment  sale  contracts  on  used  and  new
         automobiles,  light  trucks,  vans and  minivans  between  dealers (the
         "Dealers"),  IFCs or Deposit  Institutions  and retail  purchasers (the
         "Obligors")  and certain monies  received  thereunder  after the Cutoff
         Date  (with  respect to Initial  Receivables)  or after the  applicable
         Subsequent Cutoff Date (with respect to Subsequent Receivables);

                  (2)  amounts  held  from  time to  time  in one or more  trust
         accounts  established and maintained by the Indenture Trustee under the
         Sale and Servicing  Agreement (see  "Description of the Trust Documents
         --Accounts" in this Prospectus Supplement);



                                      S-20

<PAGE>



                  (3) amounts held from time to time in the Pre-Funding  Account
         or the Interest Reserve Account;

                  (4) the rights of the Seller  under the  Purchase  Agreements,
         including  all right,  title and  interest of the Seller in and to each
         purchase  agreement under which Subsequent  Receivables are transferred
         by  the  Originators  to  the  Seller  (each  a  "Subsequent   Purchase
         Agreement");

                  (5)  security interests in the Financed Vehicles;

                  (6) the rights of CPS,  Samco and Linc 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;

                  (7) 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 Financed Vehicles or Obligors; and

                  (8) any and all proceeds of the foregoing.

In  addition,  the Seller will cause the [Credit  Enhancer] to issue the [Credit
Enhancement] for the benefit of the Noteholders.

                                 THE ORIGINATORS

CPS

         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's  principal
executive  offices are located at 2 Ada,  Irvine,  California  92718;  telephone
(714) 753-6800.

Samco

         In March 1996, CPS formed Samco, an 80  percent-owned  subsidiary based
in Dallas,  Texas.  Samco's  business  plan is to provide CPS's  sub-prime  auto
finance products to rural areas through IFCs. 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. The principal executive offices of Samco are located at 8150
N. Central Expressway, Dallas, Texas 75206; telephone (800) 544-8802.




                                      S-21

<PAGE>



Linc

         In May 1996, CPS formed Linc, an 80  percent-owned  subsidiary based in
Norwalk, Connecticut.  Linc's business plan is to provide sub-prime auto finance
products to deposit  institutions such as banks,  thrifts and credit unions. CPS
believes  that  such  institutions  do not  generally  make  loans to  sub-prime
borrowers even though they may have  relationships  with automobile  dealers who
sell vehicles to sub-prime borrowers and may have sub-prime borrowers as deposit
customers.  The principal  executive  offices of Linc are located at One Selleck
Street,  Norwalk,  Connecticut  06855;  telephone  (203)  831-8300.  For further
information  regarding  the  Seller  and CPS,  see "The  Seller  and CPS" in the
Prospectus.


                                   THE SELLER

         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 to purchase  automobile  installment  sale  contracts from CPS and its
subsidiaries  and to transfer the  receivables to third  parties.  The principal
executive offices of the Seller are located at 2 Ada, Irvine,  California 92718;
telephone (714) 753-6800.

                 THE ORIGINATORS' AUTOMOBILE CONTRACT PORTFOLIO

General

         On October 1, 1991, CPS began its program of purchasing  Contracts from
Dealers  and  selling  them to  institutional  investors.  Through  [ ], CPS had
purchased  [ ]  of  Contracts  from  Dealers  and  sold  $[ ]  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 4,000
dealerships  located in 42 states of the United States. CPS purchases  Contracts
from  Dealers for a fee  ranging  from $0 to $[ ]. 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.  Before  the  issuance  of  the  Notes,  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,  such as
certain late fees,  prepayment charges and other administrative fees and similar
charges.  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.




                                      S-22

<PAGE>



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

         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 Samco's  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
that CPS 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  headquarters in Irvine,  California.
In the year ended [ ], Samco  purchased  [  ]Contracts  with  original  balances
totaling $[ ]. In the six months ended [ ], Samco  purchased [ ] Contracts  with
original balances totaling $[ ].

         In May 1996, CPS formed Linc, an 80  percent-owned  subsidiary based in
Norwalk,  Connecticut.  Linc's  business plan is to provide CPS's sub-prime auto
finance  products  to deposit  institutions  such as banks,  thrifts  and credit
unions ("Deposit Institutions").  CPS believes that such Deposit Institutions do
not  generally  make loans to  sub-prime  borrowers  even  though  they may have
relationships with automobile  Dealers who sell vehicles to sub-prime  borrowers
and may have sub-prime borrowers as deposit customers.

         Linc's employees call on various Deposit  Institutions and present them
with a  financing  program  that is similar to CPS's  Alpha  Program (as defined
below).  The Linc program is intended to result in a slightly more  creditworthy
borrower than CPS's  Standard  Program by requiring  slightly  higher income and
lower debt-to-income ratios than CPS requires under its Standard Program. Linc's
customers  may offer its  financing  program to  borrowers  directly or to local
Dealers. Linc typically purchases Contracts at par, without a fee to the Deposit
Institution.  Servicing  and  collection  procedures  on Contracts are performed
entirely by CPS using the same personnel, procedures and systems as CPS uses for
its own  programs.  In the year ended [ ], Linc  purchased  [ ]  Contracts  with
original balances totaling $[ ]. In the six months ended [ ], Linc purchased [ ]
Contracts with original balances totaling $[ ].

Underwriting

         CPS  markets  its  services  to Dealers  under five  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"),  the
CPS Delta Program (the "Delta Program") and



                                      S-23

<PAGE>



the CPS Super Alpha  Program (the "Super  Alpha  Program").  In addition,  Samco
offers IFCs essentially the same programs that CPS offers to Dealers, while Linc
offers  only its  program  (the "Linc  Program")  to Deposit  Institutions.  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 Linc Program  guidelines are designed for
applicants with slightly  better credit than applicants  under the Alpha Program
and include  requirements such as higher income and lower debt ratio as compared
to the Alpha Program  guidelines.  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  had  significant   credit.
Applicants  under the First Time Buyer Program must meet all the requirements of
the  Standard  Program,  as well as  slightly  higher  income  and down  payment
requirements.  The Super Alpha Program  guidelines  are more  stringent than any
other CPS program in categories such as advance rate, age of collateral,  credit
history and stability.  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  [  ]%  of  the  credit  applications  it  receives  and
ultimately purchases approximately [ ]% of the received applications.


                                      S-24

<PAGE>



         CPS has purchased  portfolios of Contracts in bulk from other companies
that had previously  purchased the Contracts from Dealers.  From [ ] to [ ], CPS
made four such bulk  purchases  aggregating  approximately  $[ ]. 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 the  underwriting  standards  used by CPS 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, [ ]% of the dealer  invoice plus taxes,  license  fees,  insurance and the
cost of the service  contract,  and in the case of used cars,  [ ]% 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 $[ ]. 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 [ ]% to [ ]% 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 [ ]% 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.

         Before  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 CPS's computerized records. If a policy reaches its expiration date without a
renewal,  or if CPS receives a notice that the policy has been  canceled  before
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



                                      S-25

<PAGE>



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.

         Samco offers to IFCs financing programs 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 IFC 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.  Before  CPS  purchases  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.

         Linc  offers  to  Deposit  Institutions  financing  programs  which are
similar to CPS's Alpha Program.  Unlike Samco,  which has employees who evaluate
applications  and  make  decisions  to  purchase  Contracts,   applications  for
Contracts  to be  purchased  by Linc are  submitted  by the Deposit  Institution
directly to CPS, where the approval,  underwriting  and purchase  procedures are
performed  by CPS staff who work with Linc as well as with the  Dealers to which
CPS markets its programs.

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 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.
Under the various servicing



                                      S-26

<PAGE>



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.

         On April 1, 1997, CPS  established a satellite  collection  facility in
Chesapeake,  Virginia.  The 16,000 square foot facility was opened with 35 staff
dedicated solely to collections. As of June 30, 1998 the Chesapeake facility had
more  than 120  collectors.  The  Chesapeake  facility  is  on-line  with  CPS's
automated   collection  system  at  its  headquarters  in  Irvine,   California.
Chesapeake staff have been trained by Irvine collection  management personnel at
both the  Chesapeake  facility  and at  CPS's  headquarters.  Irvine  collection
management has the ability to allocate the collection  workload  between the two
facilities  as well as monitor the  effectiveness  of the  collection  effort by
office and individual collector. CPS expects to add resources to both collection
locations as its servicing portfolio grows.

         Servicing and  collection  procedures  on Contracts  owned by Samco and
Linc are performed by CPS at its  headquarters in Irvine,  California and at its
Chesapeake,  Virginia collection facility.  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,
under the Alpha  Program in April 1995,  under the Linc Program in December 1996
and under the Super  Alpha  Program  in  December  1997.  CPS has found that the
delinquency and net credit loss and repossession  experience with respect to the
Delta Program is somewhat higher than under its Standard Program.  CPS has found
that the  delinquency  and net  credit  loss and  repossession  experience  with
respect to the Alpha Program,



                                      S-27

<PAGE>



the Linc  Program  and the Super  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.  Before 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 somewhat higher than under the Standard Program. CPS began
servicing Contracts originated by Samco in March 1996 and Linc in November 1996.
Although  credit  history on Samco's and Linc's  originations  is  limited,  CPS
expects that the  delinquency  and net credit loss and  repossession  experience
with respect to the Receivables  originated by Samco and Linc 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
or any other  isolated  group of  receivables  from the CPS  portfolio  would be
comparable to CPS's experience as shown in the following  tables. In particular,
the  information in the tables has not been adjusted to eliminate the effects of
the  significant  growth in the size of CPS's loan portfolio  during the periods
shown.




                                      S-28

<PAGE>



                        CONSUMER PORTFOLIO SERVICES, INC.
                             DELINQUENCY EXPERIENCE


                                                                          
<TABLE>
<CAPTION>
                  December 31, 1994   December 31, 1995  December 31, 1996   December 31, 1997    June 30, 1997       June 30, 1998
                  -----------------   -----------------  -----------------   -----------------    -------------       -------------
               
                   Number               Number             Number             Number             Number              Number
                  of Loans   Amount    of Loans  Amount   of Loans  Amount   of Loans   Amount  of Loans  Amount    of Loans  Amount
                  --------   ------    --------  ------   --------  ------   --------   ------  --------  ------    --------  ------
<S>               <C>        <C>       <C>       <C>      <C>       <C>      <C>        <C>     <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                                                                                                                  
Percent of the
Portfolio         --------   ------    --------  ------   --------  ------   --------   ------  --------  ------    --------  ------

Total
Delinquencies and
Amount in
Repossession as a
Percent of
Portfolio
                  ========   ======    ========  ======   ========  ======   ========   ======  ========  ======    ========  ======
</TABLE>

- ------------------
(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.


                                      S-29

<PAGE>



                        CONSUMER PORTFOLIO SERVICES, INC.
                     NET CREDIT LOSS/REPOSSESSION EXPERIENCE


<TABLE>
<CAPTION>
                            Year Ended        Year Ended         Year Ended        Year Ended     Six Months Ended  Six Months Ended
                        December 31, 1994  December 31, 1995  December 31, 1996  December 31, 1997  June 30, 1997     June 30, 1998
                        -----------------  -----------------  -----------------  -----------------  -------------     -------------

<S>                       <C>               <C>                <C>                <C>                <C>               <C> 
Average Amount Outstanding                                                                                                       
  During the Period (1)    $                 $                  $                  $                  $                 $

 Average Number of Loans                                                                                                    
   Outstanding During the                                                                                                           
          Period                                                                                                                    

 Number of Repossessions

  Gross Charge-Offs (2)

     Recoveries (3)

      Net Losses

Annualized Repossessions as                                                                                                         
  a Percentage of Average                                                                                                           
Number of Loans Outstanding

 Annualized Net Losses as a
   Percentage of Average
     Amount Outstanding
</TABLE>

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

(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)      Delinquent  Contracts for which the related  Financed  Vehicle has been
         repossessed  are  charged  off no later  than  the end of the  calendar
         quarter in which the Financed  Vehicle was sold. The amount charged off
         is  the  remaining  principal  balance  of  the  Contract,   after  the
         application  of the net proceeds from the  liquidation  of the Financed
         Vehicle.  With respect to  delinquent  Contracts  for which the related
         Financed  Vehicle has not been  repossessed,  the  remaining  principal
         balance  thereof  is  charged  off no later  than the  120th  day after
         delinquency.  In any case,  amounts  charged off do not include 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>



Recent Developments

         Litigation.  On  June  30,  1997,  CPS  was  served  with  summons  and
counterclaim  in the bankruptcy  court for the Northern  District of Illinois in
connection  with the  Chapter 13  bankruptcy  of  obligors  Madeline  and Darryl
Brownlee,  of Chicago,  Illinois.  The obligors seek  class-action  treatment of
their allegation that the cost of an extended service contract on the automobile
they  purchased was  inadequately  disclosed by Joe Cotton Ford of Carol Stream,
Illinois,  the  automobile  dealer who sold them their car.  The  disclosure  is
alleged to violate  the Federal  Truth in Lending  Act and of Illinois  consumer
protection statutes. The obligors' claim is directed against both the dealer for
making the  allegedly  improper  disclosures  and  against  CPS as holder of the
purchase contract.  The relief sought is damages in an unspecified  amount, plus
costs of suit and attorney's  fees. The court has not yet ruled on the obligors'
request for class-action treatment.

         In another  proceeding,  arising out of efforts to collect a deficiency
balance from Joseph  Barrios of Chicago,  Illinois,  the debtor has brought suit
against  CPS  alleging  defects in the notice  given  upon  repossession  of the
vehicle.  This  lawsuit was filed on February  18, 1998 in the circuit  court of
Cook County, Illinois. Barrios, represented by the same law firm as the Brownlee
obligors,  seeks  class-action  treatment  of his  allegation  that  notice of a
fifteen-day period to reinstate his Contract was misleading,  in that it did not
refer to an  alleged  right to  redeem  collateral  up to the date of sale.  The
relief  sought is  damages  in an  unspecified  amount,  plus  costs of suit and
attorney's fees.

         Although the receivables  relating to the above litigation  matters are
not included in the Receivables  Pool, if the request for class action status is
granted in either case, Receivables in the Receivables Pool could become subject
to the litigation.  Furthermore, the existence of such litigation, or an adverse
decision  in such  litigation,  could  encourage  similar  actions to be brought
involving Receivables in the Receivables Pool. If an Obligor has a claim against
the Trust as a result of a violation of law  relating to a  Receivable  and such
claim materially and adversely  affects the Trust's interest in such Receivable,
such a violation will constitute a breach of the  representations and warranties
of CPS and will create an obligation of CPS to repurchase such Receivable unless
the  breach is  cured.  In  addition,  CPS will be  required  to  indemnify  the
Indenture Trustee, the Owner Trustee,  the [Credit Enhancer],  the Trust and the
Noteholders  against  all  costs,  losses,   damages,  claims  and  liabilities,
including  reasonable fees and expenses of counsel which may be asserted against
or incurred  by any of them as a result of a third  party  claim  arising out of
events  or facts  giving  rise to such  breach.  See  "Description  of the Trust
Documents--Sale and Assignment of Receivables" in this Prospectus Supplement.

         CPS intends to dispute the  above-described  litigation  vigorously and
believes that it has meritorious  defenses to each claim made by those obligors.
Nevertheless,  the  outcome of any  litigation  is  uncertain,  and there is the
possibility  that damages could be assessed against CPS in amounts that could be
material.  It is management's  opinion that the above-described  litigation will
not have a material  adverse effect on CPS's  consolidated  financial  position,
results of operations or liquidity.

         [Liquidity  and Capital  Resources of CPS. As discussed  above in "Risk
Factors--Liquidity   and  Capital  Resources  of  CPS",   deterioration  in  the
performance of the portfolio of Contracts



                                      S-31

<PAGE>



serviced by CPS, has resulted in a reduction of the residual cash flow available
to be paid to the Seller from the various securitization trusts serviced by CPS.
As a result, CPS will require capital from sources other than such residual cash
flows to maintain its existing  operations and fund future growth.  In response,
CPS has  implemented  a plan to raise  additional  working  capital  through the
issuance   of  debt  or   equity;   however,   as   discussed   above  in  "Risk
Factors--Liquidity  and Capital  Resources of CPS",  it may be difficult  and/or
costly for CPS to raise such  additional  capital and there can be no  assurance
that it will succeed in doing so.]

                              THE RECEIVABLES POOL

         As of the Cutoff Date, each Initial Receivable:

         -        has an Obligor whose billing address is in the United States;

         -        has an original term of not more than [   ] 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 [ ]  months  or  less as of the
                  Cutoff Date;

         -        has an outstanding principal balance of not more than [$ ];

         -        is not more than 30 days past due;

         -        has an annual  percentage  rate ("APR") of not less than [ %];
                  and

         -        has a scheduled maturity not later than [              ].

         As of the date of each  Obligor's  application  for the loan from which
the related Initial Receivable arises, each Obligor

         -        did not have any material past due credit  obligations  or any
                  repossessions  or  garnishments  of  property  within one year
                  before the date of application,  unless such amounts have been
                  repaid or discharged through bankruptcy;

         -        was not the subject of any bankruptcy or insolvency proceeding
                  that is not discharged; and

         -        had  not  been  the  subject  of  more  than  one   bankruptcy
                  proceeding.

         The  composition,   geographic   distribution,   distribution  by  APR,
distribution   by  remaining   term,   distribution   by  date  of  origination,
distribution  by original  term,  distribution  by model year,  distribution  by
original  principal  balance of the Initial  Receivables  as of the Cutoff Date,
distribution  by new or used  Financed  Vehicle,  distribution  by  program  and
distribution by Originator are set forth in the following tables.



                                      S-32

<PAGE>



          Composition of the Initial Receivables as of the Cutoff Date

<TABLE>
<CAPTION>

  Weighted           Aggregate          Number of                                   Weighted             Weighted
 Average APR         Principal         Receivables             Average               Average              Average
of Receivables        Balance            In Pool          Principal Balance       Remaining Term       Original Term
- --------------        -------            -------          -----------------       --------------       -------------
<S>                   <C>                <C>              <C>                     <C>                  <C> 







</TABLE>


                                      S-33

<PAGE>

    Geographic Distribution of the Initial Receivables as of the Cutoff Date

                                           Percent of
                                Aggregate  Aggregate                 Percent of
                                Principal  Principal    Number of     Number of
         State (1)               Balance    Balance    Receivables   Receivables
         ---------               -------    -------    -----------   -----------
Alabama..........................$                %                           %
California.......................
Florida..........................
Georgia..........................
Hawaii...........................
Illinois.........................
Indiana..........................
Kentucky.........................
Louisiana........................
Maryland.........................
Michigan.........................
Minnesota........................
Mississippi......................
Nevada...........................
New Jersey.......................
New York.........................
North Carolina...................
Ohio.............................
Pennsylvania.....................
South Carolina...................
Tennessee........................
Texas............................
Virginia.........................
Washington.......................
All Others(2)....................
                                 -------    -------    -----------   -----------
Total............................$    (3)   100.00%(4)                100.00%(4)
                                 =======    =======    ===========   ===========

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

                                      S-34

<PAGE>



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


                                            Percent of                     
                                Aggregate   Aggregate                Percent of
                                Principal   Principal    Number of    Number of
           APR Range             Balance     Balance    Receivables  Receivables
          -----------           ---------   ---------   -----------  -----------
15.501% - 16.000%...............$                  %    $                     %
16.001% - 16.500%...............
16.501% - 17.000%...............
17.001% - 17.500%...............
17.501% - 18.000%...............
18.001% - 18.500%...............
18.501% - 19.000%...............
19.001% - 19.500%...............
19.501% - 20.000%...............
20.001% - 20.500%...............
20.501% - 21.000%...............
21.001% - 21.500%...............
21.501% - 22.000%...............
22.001% - 22.500%...............
22.501% - 23.000%...............
23.001% - 23.500%...............
23.501% - 24.000%...............
24.001% - 24.500%...............
24.501% - 25.000%...............
25.001% - 25.500%...............
25.501% - 26.000%...............
26.001% - 26.500%...............
26.501% - 27.000%...............
27.001% - 27.500%...............
27.501% - 28.000%...............
28.001% - 28.500%...............
28.501% - 29.000%...............
29.001% - 29.500%...............
29.501% - 30.000%...............
                                ---------   ---------   -----------  -----------
Total                                       100.00%(2)          (1)   100.00%(2)
                                =========   =========   ===========  ===========

- ---------
(1)  Balances may not add up to total because of rounding.
(2)  Percentages may not add up to 100% because of rounding.



                                      S-35

<PAGE>



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




                                          Percent of                         
                              Aggregate   Aggregate                Percent of
Remaining Term                Principal   Principal    Number of    Number of
to Scheduled Maturity          Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
19-24 months.................. $                 %                          %
25-30 months..................
31-36 months..................
37-42 months..................
43-48 months..................
49-54 months..................
55-60 months..................
                               ---------   ---------   -----------  -----------
Total......................... $       (1)         %(2)                    %(2)
                               =========   =========   ===========  ===========

- --------
(1)  Balances may not add up to total because of rounding.
(2)  Percentages may not add up to 100% because of rounding.


                                      S-36

<PAGE>



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



                                          Percent of                         
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
 Date of Origination           Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
05/01/97-05/31/97............. $                  %                         %
06/01/97-06/30/97.............
07/01/97-07/31/97.............
08/01/97-08/31/97.............
09/01/97-09/30/97.............
10/01/97-10/31/97.............
11/01/97-11/30/97.............
12/01/97-12/31/97.............
01/01/98-01/31/98.............
02/01/98-02/28/98.............
03/01/98-03/31/98.............
04/01/98-04/30/98.............
05/01/98-05/31/98.............
06/01/98-06/30/98.............
                               ---------   ---------   -----------  -----------
         Total................ $       (1)   100.00%(2)               100.00%(2)
                               =========   =========   ===========  ===========

- -------
(1)  Balances may not add up to total because of rounding.
(2)  Percentages may not add up to 100% because of rounding.


                                      S-37

<PAGE>



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



                                          Percent of                        
                              Aggregate   Aggregate                Percent of
  Original Term to            Principal   Principal    Number of    Number of
 Scheduled Maturity            Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
19-24 months................. $                  %                          %
25-30 months.................
31-36 months.................
37-42 months.................
43-48 months.................
49-54 months.................
55-60 months.................
55-60 months.................
                              ---------   ---------   -----------  -----------
         Total............... $       (1)  100.00%(2)                100.00%(2)
                              =========   =========   ===========  ===========
- --------
(1)  Balances may not add up to total because of rounding.
(2)  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                        
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
     Model Year                Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
1990......................... $                  %                          %
1991.........................
1992.........................
1993.........................
1994.........................
1995.........................
1996.........................
1997.........................
1998.........................
1999.........................
                              ---------   ---------   -----------  -----------
         Total............... $       (1)  100.00%(2)                100.00%(2)
                              =========   =========   ===========  ===========

- -------

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



                                      S-38

<PAGE>



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


                                          Percent of                        
                              Aggregate   Aggregate                Percent of
 Range of Original            Principal   Principal    Number of    Number of
 Principal Balances            Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
$    0.01 -  5,000.00........ $                   %                          %
 5,000.01 - 10,000.00........
10,000.01 - 15,000.00........
15,000.01 - 20,000.00........
20,000.01 - 25,000.00........
25,000.01 - 30,000.00........
                              ---------   ---------   -----------  ----------- 
        Total................ $       (1)        %(2)                      %(2)
                              =========   =========   ===========  =========== 

- --------

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


       Distribution of Initial Receivables by New or Used Financed Vehicle
                              as of the Cutoff Date



                                          Percent of                   
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
Financed Vehicle Type          Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
 New......................... $                  %                          %
 Used........................


         Total............... $      (1)         %(2)                      %(2)
                              =========   =========   ===========  ===========


- --------

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


                                      S-39

<PAGE>



            Distribution of Initial Receivables by Financing Program
                              as of the Cutoff Date




                                          Percent of                 
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
Financing Program              Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
Super Alpha.................. $                 %                          %
Alpha........................
Standard.....................
Delta........................
First Time Buyer.............

         Total............... $      (1)         %(2)                      %(2)
                              =========   =========   ===========  ===========

- --------

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


                Distribution of Initial Receivables by Originator
                              as of the Cutoff Date


                                          Percent of                      
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
    Originator                 Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
CPS.......................... $                  %                         %
Samco........................
Linc.........................

         Total............... $      (1)         %(2)                      %(2)
                              =========   =========   ===========  ===========


- --------

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



                                      S-40

<PAGE>




Rule of 78's Receivables and Simple Interest Receivables.

         As of the Cutoff Date,  approximately  [ %] of the aggregate  Principal
Balance of the Initial  Receivables 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 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.

         If 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



                                      S-41

<PAGE>



under 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 can be prepaid at any time without charge.  (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. For example, 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 and Certificateholders.  See also "Description
of the Securities--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 [ ]% or
less  of the sum of (i) the  aggregate  Cutoff  Date  Principal  Balance  of the
Initial  Receivables and (ii) the initial  Pre-Funded Amount (the sum of (i) and
(ii),   the   "Original   Pool   Balance").   See  also   "Description   of  the
Securities--Mandatory  Redemption" in this Prospectus  Supplement  regarding the
acceleration of the Notes after the occurrence of an Event of Default.

                       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  with  respect to such
Collection  Period,  all  payments  and  Purchase  Amounts (as  defined  herein)
remitted by CPS or the Servicer (if the Servicer should be any entity other than
CPS) 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.  The Class A-1 Pool  Factor  will be  1.0000000  as of the
Closing  Date;  thereafter,  the Class A-1 Pool Factor  will  decline to reflect
reductions in the principal  balance of the Class A-1 Notes.  Therefore,  if you
are a Class A-1 Noteholder, your share of the principal balance of the Class A-1
Notes is the product of (1) the original  denomination  of your Note and (2) 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.  Therefore,  if you are a Class A-2
Noteholder,  your share of the  principal  balance of the Class A-2 Notes is the
product of (1) the



                                      S-42

<PAGE>



original denomination of your Note and (2) the Class A-2 Pool Factor.  [Describe
other classes of Notes, if any].

         Under 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 Noteholders" in this Prospectus Supplement.

                                 USE OF PROCEEDS

         The  Seller  will  use the net  proceeds  of the  sale of the  Notes to
purchase the CPS Receivables  from CPS, the Samco  Receivables  from Samco,  the
Linc Receivables from Linc and to fund the Pre-Funding  Account and the Interest
Reserve Account.  CPS, Samco and Linc will apply the net proceeds  received from
the Seller to purchase new  Contracts or to repay debt  incurred to purchase the
Contracts,  including the repayment of certain amounts owed by CPS under certain
warehouse loans or other interim financing  arrangements which have been used to
fund the acquisition of the Receivables. First Union National Bank ("FUNB"), has
entered into a warehousing  arrangement with CPS. Certain of the net proceeds of
the sale of the Notes will be used by CPS to reduce the outstanding indebtedness
of CPS to FUNB under such warehouse arrangement.

                          DESCRIPTION OF THE SECURITIES
General

         The Notes  will be issued  under  the terms of the  Indenture,  and the
Certificates  will be issued  under the  terms of the Trust  Agreement.  We have
filed  forms  of the  Indenture  and the  Trust  Agreement  as  exhibits  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 Class A-1  Noteholders  as of the  related
record date will be entitled to receive,  pro rata, thirty (30) days of interest
at the Class A-1 Interest Rate on the outstanding  principal amount of the Class
A-1 Notes at the close of the preceding  Payment Date. On each Payment Date, 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 the
preceding Payment Date. Nevertheless,  on the initial Payment Date, the interest
payable to the Noteholders of record of a class of Notes will be an amount equal
to the product of (a) the Interest Rate  applicable to such class of Notes,  (b)
the



                                      S-43

<PAGE>



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 to
and  including [ ]  (assuming  that there are 30 days in each month of the year)
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
Class A Interest Rate. See  "Description of the Trust  Documents--Distributions"
in this Prospectus Supplement.

Payment of Principal

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

         On each  Payment  Date,  the  amounts  distributed  on  account  of the
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.
[Describe other classes of Notes, if any].

[Mandatory Redemption

         Each class of Notes and the  Certificates  will be  redeemed in part on
the Payment Date on or immediately  following the last day of the Funding Period
if 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  outstanding
principal  amount of each class of Notes and the  Certificates) of the remaining
Pre-Funded Amount on such date (such class' "Note Prepayment Amount").

         The  [Credit  Enhancement]  does  not  guarantee  payment  of the  Note
Prepayment Amounts,  although the [Credit Enhancement] does guarantee payment of
all unpaid  principal and accrued interest in respect of a class of Notes on the
respective Final Scheduled Payment Date for such class. 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.

         If an Event of Default occurs and a [Credit Enhancer] Default shall not
have occurred and be  continuing,  the Notes shall become due and payable at par
with accrued  interest.  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 direct 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,  and to  distribute  the  proceeds  of such
liquidation  in  accordance  with the  terms  of the  Indenture.  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 Notes,  except that the [Credit Enhancer],  in its
sole discretion, may elect to pay all



                                      S-44

<PAGE>



or any portion of the outstanding  amount of the Notes in excess  thereof,  plus
accrued interest.  The [Credit  Enhancement] does not guarantee  payments of any
amounts that become due on an accelerated  basis,  unless the [Credit  Enhancer]
elects,  in its sole  discretion  to pay such  amounts in whole or in part.  See
"Description   of  the  Trust   Documents--Events   of  Default"   and  "[Credit
Enhancement]" herein.]

Optional Redemption

         To  avoid  excessive  administrative  expense,  the  Servicer,  or  its
successor, is permitted at its option to purchase all remaining Receivables from
the Trust  (with the  consent of the  [Credit  Enhancer]  if such  purchase  and
redemption  would  result in a claim  under the [Credit  Enhancement]  or if any
amount owing to the [Credit Enhancer] or on the Notes would remain unpaid).  The
Servicer (or its successor) may exercise this repurchase  option on or after the
last day of any month on or after  which the then  outstanding  Pool  Balance is
equal to [ ]% or less of the Original  Pool Balance at a price equal to at least
the  aggregate  of the unpaid  principal  amount of the Notes plus  accrued  and
unpaid  interest as of such last day.  Exercise of this right will result in the
early retirement of the Notes. Upon declaration of an optional  redemption,  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.  If the  Indenture
Trustee has taken  certain  measures to locate a  Noteholder,  and such measures
have failed, the Indenture Trustee will distribute the remaining funds otherwise
payable to the Noteholder to The American Red Cross.

                              REGISTRATION OF NOTES

         The  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 under 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.

         If you are acquiring  beneficial  ownership interests in the Notes, you
may hold the Notes directly though DTC if you are a Participant, or you may hold
your interest  indirectly  through  organizations  which are Participants.  Your
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 your account for that 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



                                      S-45

<PAGE>



recorded on the records of DTC, if the beneficial owner's Financial Intermediary
is  not a DTC  participant).  See  "Description  of  the  Securities--Book-Entry
Registration" in the Prospectus.

                       DESCRIPTION OF THE TRUST DOCUMENTS

         The  following   summary   describes  certain  terms  of  the  Purchase
Agreements,  the Sale and  Servicing  Agreement,  the  Indenture  and the  Trust
Agreement  (together,  the "Trust Documents").  We have filed forms of the Trust
Documents as exhibits to the Registration  Statement. We will file a copy of the
final  Trust  Documents  with  the  Commission  following  the  issuance  of the
Securities.  Because  this is a  summary  of the  Trust  Documents,  it does not
contain all this  information  that may be important to you. You should read the
Trust Documents in their entirety if you require complete information  regarding
their contents.

Sale and Assignment of Receivables

         On or before the  Closing  Date,  the Seller will  purchase  from Samco
under 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
before the  Closing  Date,  the Seller  will  purchase  from Linc under the Linc
Purchase  Agreement,  without  recourse (except as provided in the Linc Purchase
Agreement) Linc's entire interest in the Linc Receivables,  together with Linc's
security  interests in the related Financed  Vehicles.  On or before the Closing
Date,  the  Seller  will  purchase  from CPS under the CPS  Purchase  Agreement,
without recourse, except as provided in the CPS Purchase Agreement, CPS's entire
interest in the CPS Receivables,  together with CPS's 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 Underwriter.
See "Underwriting" in this Prospectus Supplement.

         In the CPS Purchase  Agreement,  CPS will  represent and warrant to the
Seller,  among  other  things,  that  (1) the  information  provided  in the CPS
Purchase  Agreement  with  respect  to  the  Receivables   (including,   without
limitation,  the Samco  Receivables and the Linc  Receivables) is correct in all
material respects; (2) at the dates of origination of the Receivables,  physical
damage insurance covering each Financed Vehicle was in effect in accordance with
the normal requirements of CPS, Samco or Linc, as applicable; (3) 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,  IFCs or Deposit Institutions have been asserted
or  threatened;  (4) 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, Samco or Linc; and (5)
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



                                      S-46

<PAGE>



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 the interest of the Trust, the
Indenture Trustee or the [Credit Enhancer], 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.  However,  CPS will be required to indemnify the Owner Trustee,
the Indenture  Trustee,  the [Credit  Enhancer],  the Trust and the  Noteholders
against all costs, losses, damages, claims and liabilities, including reasonable
fees and expenses of counsel,  which may be asserted  against or incurred by any
of them, as a result of third party claims arising out of events or facts giving
rise to such breach.

         [Following  the Closing Date,  under 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 (the "Subsequent
Receivables")  originated  by CPS or Samco  under  its auto  loan  programs  and
acquired  by the Seller  from CPS or Samco 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 [Credit  Enhancement],  received with
respect to the  related  Subsequent  Receivables  conveyed  to the Trust on such
Subsequent  Closing  Date after the cutoff  date  designated  by the Seller with
respect to such Subsequent  Receivables (such date designated by the Seller, the
"Subsequent  Cutoff Date").  See "Description of the Trust  Documents--Sale  and
Assignment of Receivables"  herein. On each Subsequent  Closing Date, subject to
the conditions set forth in the Trust  Documents,  the Trust shall purchase from
the Seller,  the  Subsequent  Receivables to be transferred to the Trust on such
Subsequent Closing Date.

         Any   conveyance   of   Subsequent   Receivables   is  subject  to  the
satisfaction,  on or  before  the  related  Subsequent  Transfer  Date,  of  the
following conditions, among others:

         (1) each such Subsequent  Receivable satisfies the eligibility criteria
         specified in the related Purchase Agreement;

         (2) the  [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;

         (3) 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 Cutoff Date and any  Subsequent  Receivables on the
         related  Subsequent  Cutoff Date: (a) the weighted  average APR of such
         Receivables  will not be less  than a  specified  percentage  below the
         weighted average APR of the Initial Receivables on the Cutoff Date, (b)
         the weighted average



                                      S-47

<PAGE>



         remaining term of such  Receivables will be within a range of a certain
         number of  months,  (c) not more  than a  specified  percentage  of the
         principal  balances of such  Receivables  will  represent used Financed
         Vehicles and (d) not more than a specified  percentage of the principal
         balances of such  Receivables  which may have an APR in excess of [ ]%,
         and the Trust, the Indenture Trustee, the Owner Trustee and the [Credit
         Enhancer]  shall  have  received  written  confirmation  from a firm of
         certified  independent public accountants as to the satisfaction of the
         criteria in clauses (a) through (d) above;

         (4) 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);

         (5) the Seller shall have delivered  certain 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 such
         Subsequent Receivables; and

         (6) the Rating Agencies shall have each notified the Seller,  the Owner
         Trustee,  the  Indenture  Trustee and the [Credit  Enhancer] in writing
         that, following the addition of all such Subsequent  Receivables,  each
         of the Class  A-1 Notes and the Class A-2 Notes  will be rated "[ ]" by
         Moody's and "[ ]" by Standard & Poor's.

         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 before the Closing Date,  or each  Subsequent  Closing Date,  the
related Contracts will be delivered to the Indenture  Trustee as custodian,  and
the Indenture Trustee then will maintain physical  possession of the Receivables
except as may be necessary for the servicing of the Receivables by the Servicer.
The Receivables will not be stamped to show the ownership  thereof by the Trust.
However,  CPS's, Samco's and Linc'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

         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 Seller for the benefit of the  Noteholders  and the [Credit  Enhancer]  (the
"Post Office  Box").  On each  Business  Day,  Bank of America,  as the lock-box
processor (the "LockBox 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 Seller  for the  benefit  of the  Noteholders  and the
[Credit Enhancer] (the "Lock-Box Account"). See "Description



                                      S-48

<PAGE>



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  (collectively,  the  "Collection  Account")  in the  name of the
Indenture Trustee on behalf of the Noteholders and the [Credit Enhancer]. 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 the Collection Account. If, however, any Obligors send their
payments to the Servicer  instead of the Lock-Box  Processor,  then on the first
Business Day after the  Servicer  receives  any such  payments,  it will deposit
those payments 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,
from which all  distributions  with respect to the Notes will be made (the "Note
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 that
this will happen.  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 Indenture  Trustee will also 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) in
the Interest  Reserve  Account.  On each of the [October and  November]  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 Collateral  Agent will establish the Spread Account as a segregated
trust  account  at its  office or at  another  depository  institution  or trust
company.

Distributions

         Priority  of  Distribution  Amounts.  On the earlier of (i) the seventh
Business Day of each  calendar  month and (ii) the fifth  Business Day preceding
the Payment Date  occurring in such calendar  (each such date, a  "Determination
Date") the Servicer will instruct the Indenture Trustee



                                      S-49

<PAGE>



to make the following  distributions from the Total  Distribution  Amount in the
following order of priority:

                  (1) to the Standby  Servicer,  so long as CPS is the  Servicer
         and [ ] is the Standby Servicer, the Standby Fee and all unpaid Standby
         Fees from prior Collection Periods;

                  (2)  to  the  Servicer,  the  Servicing  Fee  and  all  unpaid
         Servicing Fees from prior Collection Periods;

                  (3) if the Standby Servicer becomes the successor Servicer, to
         the Standby Servicer, from the Total Distribution Amount, to the extent
         not  previously  paid by the  predecessor  Servicer  under the Sale and
         Servicing Agreement, reasonable transition expenses (up to a maximum of
         $50,000) incurred in becoming the successor Servicer;

                  (4) to the Indenture Trustee and the Owner Trustee,  pro rata,
         the fees payable thereto for services under the Indenture and the Trust
         Agreement (the "Trustee  Fees") and reasonable  out-of-pocket  expenses
         thereof (including  counsel fees and expenses),  and all unpaid Trustee
         Fees and unpaid reasonable  out-of-pocket  expenses  (including counsel
         fees and expenses) from prior Collection Periods;

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

                  (6)   to   the   Noteholders,    the   Noteholders'   Interest
         Distributable Amount;

                  (7)   to   the   Noteholders,   the   Noteholders'   Principal
         Distributable   Amount,  plus  the  Noteholders'   Principal  Carryover
         Shortfall, if any;

                  (8) to the [Credit  Enhancer],  any amounts due to the [Credit
         Enhancer] under the terms of the Insurance Agreement;

                  (9) if any Person other than the Standby  Servicer becomes the
         successor  Servicer,  to such  successor  Servicer,  to the  extent not
         previously  paid  by  the  predecessor  Servicer  under  the  Sale  and
         Servicing Agreement, reasonable transition expenses (up to a maximum of
         $50,000  for all such  expenses)  incurred in  becoming  the  successor
         Servicer; and

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

         Amounts   distributed   on  account  of  the   Noteholders'   Principal
Distributable Amount under priority (7) above will be applied,  sequentially, to
pay principal of the Class A-1 Notes until the principal amount of the Class A-1
Notes has been reduced to zero, then to the holders of the Class A-2 Notes until
the principal amount of the Class A-2 Notes has been reduced to zero.  [Describe
other classes of Notes, if any].


                                      S-50

<PAGE>



         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 related  Collection  Period
                  with respect to Receivables that became Liquidated Receivables
                  during such related  Collection  Period, 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");

         (iii)    proceeds   from   Recoveries   with   respect  to   Liquidated
                  Receivables;

         (iv)     earnings on  investments  of funds in the  Collection  Account
                  during the related Collection Period;

         (v)      on the [ ] and [ ] Payment  Dates any amounts in excess of the
                  Requisite  Reserve Amount  withdrawn from the Interest Reserve
                  Account; and

         (vi)     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.

         The [Credit  Enhancer]  shall at any time,  and as often as it chooses,
with  respect to a Payment  Date,  have the option  (but shall not be  required,
except as required  under the [Credit  Enhancement])  to deliver  amounts to the
Indenture  Trustee  for  deposit  into  the  Collection  Account  for any of the
following purposes:

o        to provide  funds in respect of the  payment of fees or expenses of any
         provider of services to the Trust with respect to such Payment Date;

o        to   distribute   as  a  component   of  the   Noteholders'   Principal
         Distributable  Amount to the extent that the  principal  balance of the
         Notes as of the Determination  Date preceding such Payment Date exceeds
         the Pool Balance as of such Determination Date; or

o        to include  such  amount as part of the Total  Distribution  Amount for
         such  Payment  Date to the extent that without such amount a draw would
         be required to be made on the [Credit Enhancement].

         "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, if the related Financed Vehicle has been repossessed,  210) 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.




                                      S-51

<PAGE>



         "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 all accrued and
unpaid interest and interest to the end of the month of purchase.

         "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.

         Calculation  of  Distributable  Amounts.  On  each  Payment  Date,  the
Noteholders   will   receive  the   Noteholders'   Distributable   Amount.   The
"Noteholders' Distributable Amount" for a Payment Date will equal the sum of:

         (1) the "Noteholders'  Principal  Distributable  Amount," consisting of
the Class A Noteholders' Percentage of the Principal Distributable Amount; plus

         (2)  the Noteholders' Principal Carryover Shortfall; and

         (3) the Noteholders' Interest Distributable Amount.

         On the  Class  A-1  Final  Scheduled  Payment  Date,  the  Noteholders'
Principal  Distributable  Amount will at least equal an amount sufficient to pay
in full the then  outstanding  principal  amount of the Class A-1 Notes.  On the
Class A-2 Final Scheduled Payment Date, the Noteholders' Principal Distributable
Amount  will at  least  equal  an  amount  sufficient  to pay in full  the  then
outstanding principal amount of the Class A-2 Notes.  [Describe other classes of
Notes, if any].

         "Class A Noteholders'  Percentage"  will be [100%] until the Notes have
been paid in full.

         "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.

         "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, plus interest
on such  Class A-1  Noteholder's  Interest  Carryover  Shortfall,  to the extent
permitted  by law, at the Class A-1 Interest  Rate  through the current  Payment
Date.

         "Class A-1 Noteholders' Monthly Interest Distributable Amount" means

                  (a) for the first Payment Date, an amount equal to the product
         of (i) the  Class  A-1  Interest  Rate,  (ii) the  initial  outstanding
         principal  amount of the Class  A-1  Notes  and (iii) a  fraction,  the
         numerator of which is the number of days from and including the Closing
         Date to and including [ ] and (ii) the denominator of which is 360; and




                                      S-52

<PAGE>



                  (b) for any  Payment  Date after the first  Payment  Date,  an
         amount  equal  to the  product  of (i)  one-twelfth  of the  Class  A-1
         Interest Rate and (ii) the  outstanding  principal  amount of the Class
         A-1 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-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.

         "Class A-2  Noteholders'  Interest  Distributable  Amount" means,  with
respect  to any  Payment  Date,  the sum of the Class A-2  Noteholders'  Monthly
Interest   Distributable  Amount  for  such  Payment  Date  and  the  Class  A-2
Noteholders'  Interest Carryover  Shortfall for such Payment Date, plus interest
on such  Class A-2  Noteholder's  Interest  Carryover  Shortfall,  to the extent
permitted  by law, at the Class A-2 Interest  Rate  through the current  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  outstanding
         principal  amount of the Class  A-2  Notes  and (iii) a  fraction,  the
         numerator of which is the number of days from and including the Closing
         Date to and including [ ] and (ii) 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  outstanding  principal  amount 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).

         "Cram Down Loss"  means,  with respect to a  Receivable,  if a court of
appropriate  jurisdiction in an insolvency proceeding shall have issued an order
reducing the amount owed on a Receivable or otherwise modifying or restructuring
Scheduled Payments to be made on a Receivable, an amount equal to such reduction
in  Principal  Balance of such  Receivable  or the  reduction in the net present
value (using as the discount  rate the lower of the contract rate or the rate of
interest  specified by the court in such order) of the Scheduled  Payments as so
modified or  restructured.  A Cram Down Loss shall be deemed to have occurred on
the date such order is entered.

         "Noteholders' Interest Distributable Amount" means, with respect to any
Payment Date, the sum of (a) the  Noteholders'  Monthly  Interest  Distributable
Amount for such Payment Date, (b) the Class A-1 Noteholders'  Interest Carryover
Shortfall  for such Payment Date,  plus interest on such Class A-1  Noteholder's
Interest Carryover  Shortfall,  to the extent permitted by law, at the Class A-1
Interest  Rate  through  the  current  Payment  Date,  plus  (c) the  Class  A-2
Noteholders'  Interest Carryover  Shortfall for such Payment Date, plus interest
on such  Class A-2  Noteholders'  Interest  Carryover  Shortfall,  to the extent
permitted  by law, at the Class A-2 Interest  Rate  through the current  Payment
Date.




                                      S-53

<PAGE>



         "Noteholders'  Monthly  Interest   Distributable  Amount"  means,  with
respect to any Payment Date, the sum of (i) the Class A-1  Noteholders'  Monthly
Interest  Distributable  Amount  for such  Payment  Date and (ii) the  Class A-2
Noteholders'  Monthly  Interest  Distributable  Amount  for such  Payment  Date.
[Describe other classes of Notes, if any].

         "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
before such day allocable to principal of such Receivable 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 before such day
allocable to  principal of such  Receivable  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 such Receivable.

         "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  under the Sale and  Servicing
Agreement  or  any  rescheduling  of  payments  in  any  insolvency  or  similar
proceedings).

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  Insurance  Agreement  Indenture  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.  An "Insurance  Agreement
Indenture Cross Default" may result from:

o        a demand for payment under the [Credit Enhancement];

o        an Insolvency Event;

o        the Trust  becoming  taxable  as an  association  (or  publicly  traded
         partnership)  taxable as a corporation  for federal or state income tax
         purposes;

o        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 (1) through (7) under
         "Description   of  the  Trust   Documents--Distributions--Priority   of
         Distribution Amounts" herein; and

o        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



                                      S-54

<PAGE>



         delivered in connection therewith,  which 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 Notes shall
become  due and  payable  at par with  accrued  interest  thereon.  The  [Credit
Enhancer] will have the right, but not the obligation, to instruct 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,  and to
distribute the proceeds of such  liquidation in accordance with the terms of the
Indenture.  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 Notes,  except
that the [Credit Enhancer], 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  "[Credit   Enhancement]"   and  "Description  of  the
Securities--Mandatory Prepayment" herein.

         If a [Credit Enhancer] Default has occurred and is continuing,  "Events
of Default" will consist of the following events set forth in the Indenture:

o        a default for five days or more in the  payment of any  interest on the
         Notes;

o        a default for five days or more in the payment of the  principal of the
         Notes [when the same becomes due and payable];

o        a default in

         -        the observance or  performance in any material  respect of any
                  covenant or agreement of the Trust made in the Indenture

         -        any  representation  or  warranty  made  by the  Trust  in the
                  Indenture

         -        any certificate delivered in connection with the Indenture, or
                  such certificate having been incorrect as of the time made

         and the  continuation  of any such  default or the failure to cure such
         breach of a representation or warranty for a period of 30 days (or such
         longer  period not in excess of 90 days as is  reasonably  necessary to
         cure such  default)  after notice  thereof is given to the Trust by the
         Indenture  Trustee  or to the Trust and the  Indenture  Trustee  by the
         holders  of at  least  25%  in  principal  amount  of  the  Notes  then
         outstanding; or

o        certain events of bankruptcy,  insolvency,  receivership or liquidation
         of the Trust.

         Upon the  occurrence  of an Event of Default,  and so long as a [Credit
Enhancer]  Default has occurred and is continuing  the Indenture  Trustee or the
holders of Notes representing at least a majority of the principal amount of the
Notes then  outstanding may declare the principal of the Notes to be immediately
due and payable. Such declaration may, under certain circumstances, be rescinded
by the holders of Notes representing at least a majority of the principal amount
of the



                                      S-55

<PAGE>



Notes then outstanding.  The Indenture Trustee may also institute proceedings to
collect  amounts due or foreclose on the Trust  Assets,  exercise  remedies as a
secured party, sell the related  Receivables or elect to have the Trust maintain
possession  of such  Receivables.  If the  Indenture  Trustee  has the  right to
liquidate the Trust Estate, because a [Credit Enhancer] Default has occurred and
is  continuing,  nevertheless,  the Indenture  Trustee will be  prohibited  from
selling the related  Receivables  following  an Event of Default  unless (i) the
holders of all the outstanding Notes consent to the sale or (ii) the proceeds of
the sale are sufficient to pay in full the principal of and the accrued interest
on such outstanding Notes at the date of the sale.

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:

(1)      the amount of the distribution  allocable to principal of each class of
         Notes;

(2)      the amount of the  distribution  allocable to interest on each class of
         Notes;

(3)      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;

(4)      the  aggregate  principal  balance  of  each  class  of  Notes  and 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 (1) above;

(5)      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;

(6)      the amount of the Class A-1 Noteholders'  Interest Carryover Shortfall,
         Class A-2 Noteholders'  Interest  Carryover  Shortfall and Noteholders'
         Principal  Carryover  Shortfall  on such Payment Date and the change in
         such amounts from those on the prior Payment Date;

(7)      the amount paid to the  Noteholders  under the [Credit  Enhancement] or
         from the Spread Account for such Payment Date;

(8)      the amount distributable to the [Credit Enhancer] on such Payment Date;

(9)      the  aggregate  amount in the  Spread  Account  and the  change in such
         amount from the previous Payment Date;

(10)     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
         Receivable Payments for (a) [ ] to [ ] days, (b) [ ] to [ ] days, (c)



                                      S-56

<PAGE>



         [   ] to [   ] days, (d) [   ] to [   ] days, (e) [   ] to [   ] 
         days, (f) [   ] to [   ] days and (g) [   ] days or more;

(11)     the number and the aggregate Purchase Amount of Receivables repurchased
         by CPS or purchased by the Servicer; and

(12)     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 under subclauses (1), (2), (5), (6), (7) and (11)
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  (1),  (2)  and  (5)  above  for  the  purposes  of  such
Noteholder's  preparation of federal income tax returns. See "Description of the
Trust   Documents--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 [Credit  Enhancer]  on or before July 31 of each year,  beginning [ ], 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 [     ].

         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 [ ] 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 [ ]). 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
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  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



                                      S-57

<PAGE>



and duties under the Sale and Servicing Agreement. If CPS resigns as Servicer or
is terminated as Servicer,  the Standby  Servicer has agreed under the Servicing
Assumption  Agreement to assume the servicing  obligations  and duties under the
Sale and Servicing  Agreement.  However, so long as no [Credit Enhancer] Default
shall have  occurred and be  continuing,  the [Credit  Enhancer] 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 under the Sale and Servicing Agreement, or for
errors in  judgment.  However,  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 each March 31, June 30,  September 30 and
December 31 unless  renewed by the [Credit  Enhancer] for  successive  quarterly
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  Agreement  has
occurred.  See  "Description of the  Securities--Certain  Matters  Regarding the
Servicer" in the Prospectus.

Servicing Compensation

         The  Servicer  will be entitled to receive  the  Servicing  Fee on each
Payment Date,  equal to the result of one twelfth times [ ]% of the Pool Balance
as of the close of business on the last day of the second  preceding  Collection
Period.  However,  with respect to the first  Payment Date the Servicer  will be
entitled to receive a Servicing  Fee equal to the result of one twelfth  times [
]% of the Original  Pool  Balance.  As additional  servicing  compensation,  the
Servicer will also be entitled to receive certain late fees,  prepayment charges
and other  administrative fees or similar charges.  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 which shall (1)
reflect  current market  practice with respect to  compensation  of servicers of
receivables comparable to the Receivables and (2) not 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  amounts  received  upon
payment in full of Rule of 78's



                                      S-58

<PAGE>



Receivables  in  excess  of the  then  outstanding  principal  balance  of  such
Receivables and accrued interest  (calculated under the actuarial  method).  The
Servicer  will also 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,  before  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
[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.

Servicer Termination Events

         Any of the  following  events will  constitute a "Servicer  Termination
Event" under the Sale and Servicing Agreement:

o        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;

o        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  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 Notes
         evidencing not less than 25% of the  outstanding  principal  balance of
         the Notes;

o        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  under bankruptcy  proceedings,  or inability to pay its
         obligations;

o        a claim is made under the [Credit Enhancement]; or



                                      S-59

<PAGE>




o        the occurrence of an Insurance Agreement Event of Default.

         An  "Insurance  Agreement  Event of Default"  means an event of default
under the Insurance  Agreement or under any other  "insurance  agreement"  under
which  Financial  Security  has  issued (or  issues in the  future) a  financial
guaranty  insurance policy in respect of securities  issued by a trust for which
CPS is the Servicer.  The events  constituting  an Insurance  Agreement Event of
Default  (including  the  events  of  default  under  any such  other  insurance
agreements)  may be modified,  amended or waived by Financial  Security  without
notice to or  consent  of the  Indenture  Trustee  or any  Noteholder.  Remedies
available to Financial  Security upon the  occurrence of an Insurance  Agreement
Event of Default include  increasing the amount required to be on deposit in the
Spread  Account  and  terminating  CPS's  appointment  as  Servicer.  See  "Risk
Factors--Sub-Prime Obligors; Servicing".

Rights Upon Servicer Termination Event

         Following the occurrence of a Servicer  Termination  Event that remains
unremedied,  either (1) the [Credit  Enhancer]  (provided  no [Credit  Enhancer]
Default  shall  have  occurred  and be  continuing)  in its  sole  and  absolute
discretion  or (2) if a [Credit  Enhancer]  Default  shall have  occurred and be
continuing,  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  [Credit  Enhancer]  (or,  if a [Credit
Enhancer]  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.  However, a successor Servicer shall have no liability with
respect to any obligation  which was required to be performed by the predecessor
Servicer  before the date the  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.

         "[Credit  Enhancer] Default" shall mean any one of the following events
shall have occurred and be continuing:

o        the  [Credit  Enhancer]  fails to make a  payment  required  under  the
         [Credit Enhancement] in accordance with its terms;

o        the [Credit Enhancer]

         -        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

         -        makes a general  assignment  for the benefit of its creditors,
                  or




                                      S-60

<PAGE>



         -        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

o        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

         -        appointing  a  custodian,  trustee,  agent or receiver for the
                  [Credit  Enhancer] or for all or any  material  portion of its
                  property or

         -        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 Notes  evidencing  more than 50% of the  outstanding
principal  balance of the Notes (the "Class A Note  Majority") may, on behalf of
all Securityholders  waive any default by the Servicer in the performance of its
obligations  under  the  Sale  and  Servicing  Agreement  and its  consequences.
However,  a default in making any required  deposits to or payments  from any of
the Trust Accounts in accordance  with the Sale and Servicing  Agreement may not
be waived.  No waiver of a default by the Servicer shall impair the Noteholders'
rights with respect to subsequent defaults.


The Standby Servicer

         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 a  [Credit
Enhancer]  Default  shall have  occurred and be  continuing,  then the Indenture
Trustee may, with the consent of the Class A Note Majority, terminate the rights
and  obligations  of the Servicer  under the Sale and Servicing  Agreement.  See
"Risk  Factors--Termination  of CPS as Servicer" and  "Description  of the Trust
Documents--Servicer  Termination Events" in this Prospectus Supplement.  If such
event  occurs  when CPS is the  Servicer,  or if CPS  resigns as  Servicer or is
terminated  as  Servicer  by the  [Credit  Enhancer],  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 and Lockbox Processing  Assumption  Agreement,  dated as of [ ], among
CPS, the Standby Servicer and the Indenture  Trustee (the "Servicing  Assumption
Agreement").  The Standby  Servicer will receive a 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  in an
amount equal to one twelfth of the  Servicing Fee Rate times the Pool Balance as
of the close of  business  on the last day of the  second  preceding  Collection
Period.  The "Servicing  Fee Rate" will be a rate that will (i) reflect  current
market  practice  with  respect to  compensation  of  servicers  of  receivables
comparable to the



                                      S-61

<PAGE>



Receivables  and (ii) not exceed [ ]% per annum.  See "The Standby  Servicer" in
this Prospectus Supplement.


                              [CREDIT ENHANCEMENT]

[Description of Credit Enhancement]

                              THE [CREDIT ENHANCER]

[Description of Credit Enhancement]

                         FEDERAL INCOME TAX CONSEQUENCES

         Federal Tax Counsel will  deliver its opinion  that for Federal  income
tax purposes, the Notes will 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 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 within the meaning of Section 3(3)
of ERISA,  as well as an  individual  retirement  account,  a Keogh plan and any
other  plan  within the  meaning  of  Section  4975 of the Code (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  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



                                      S-62

<PAGE>



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 [Credit Enhancer],  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 type and  circumstances  of the plan
fiduciary  making the  decision  to acquire  such  Notes.  Included  among these
exemptions are: Prohibited Transaction Class Exemption ("PTCE") 96-23, regarding
transactions  effected by  "in-house  asset  managers";  PTCE  95-60,  regarding
investments  by  insurance  company  general  accounts;   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
Class A Note,  each  initial  purchaser,  transferee  and owner of a  beneficial
interest  will be deemed to represent  that either (1) it is not  acquiring  the
Notes with the assets of a Benefit Plan; or (2) the  acquisition  and holding 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 [ ] (the "Underwriting  Agreement") among CPS, the
Seller,  Samco,  Linc and the Underwriter,  the Seller has agreed to sell to the
Underwriter,  and the Underwriter has agreed to purchase, Notes in the following
amounts:

                          [                        ]

         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 Notes 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 Notes to or
through  dealers  and  such  dealers  may  receive  compensation  in the form of
underwriting



                                      S-63

<PAGE>



discounts, concessions or commissions from the Underwriter and any purchasers of
Notes for whom they may act as  agent.  The  Underwriter  and any  dealers  that
participate  with the Underwriter in the distribution of the Notes may be deemed
to be  underwriters,  and any discounts or commissions  received by them and any
profit on the resale of Notes by them may be deemed to be underwriting discounts
or commissions, under the Securities Act. In addition, certain fees and expenses
of the Underwriter,  including fees and expenses of its counsel, will be paid by
CPS and the Seller.

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

         In  connection  with the  offering of the Notes,  the  Underwriter  may
engage in transactions  that stabilize,  maintain or otherwise affect the market
price of the Notes.  Such  transactions may include  stabilization  transactions
effected in  accordance  with Rule 104 of  Regulation  M, pursuant to which such
person may bid for or  purchase  the Notes for the  purpose of  stabilizing  its
market price. In addition,  the Underwriter may impose "penalty bids" whereby it
may reclaim from a dealer  participating in the offering the selling  concession
with  respect to the Notes that such  dealer  distributed  in the  offering  but
subsequently  purchased for the account of the  Underwriter  in the open market.
Any  of  the  transactions  described  in  this  paragraph  may  result  in  the
maintenance  of the  price  of the  Notes  at a level  above  that  which  might
otherwise prevail in the open market. None of the transactions described in this
paragraph is required,  and, if they are taken,  may be discontinued at any time
without notice.

         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.

         [In the ordinary course of their respective businesses, the Underwriter
and its  affiliates  have engaged and may engage in  investment  banking  and/or
commercial  banking  transactions  with CPS and the Seller and their affiliates.
See "Use of  Proceeds"  herein and "Plan of  Distribution"  in the  accompanying
Prospectus.]

         This Prospectus Supplement and the accompanying  Prospectus may be used
by the  Underwriter,  affiliates  of which  have an  ownership  interest  in, or
participate in banking transactions with, CPS and the Seller, in connection with
offers  and sales  related  to market  making  transactions  in the  Notes.  The
Underwriter may act as principal or agent in such transactions.  Such sales will
be made at prices related to prevailing market prices at the time of the sale or
otherwise.

                                 LEGAL OPINIONS

         Certain legal matters  relating to the  Securities  will be passed upon
for the Seller and the  Servicer by Mayer,  Brown & Platt,  New York,  New York.
Certain  legal  matters  relating  to the  Notes  will be  passed  upon  for the
Underwriter by Dewey Ballantine, New York, New York. Certain legal



                                      S-64

<PAGE>



matters related to the [Credit  Enhancement] will be passed upon for the [Credit
Enhancer]  by [ ],  General  Counsel of the [Credit  Enhancer]  or an  Associate
General Counsel of the [Credit Enhancer].

                                     EXPERTS

         The consolidated balance sheets of [Credit Enhancer] Assurance Inc. and
its  subsidiaries as of December 31, 1997 and 1996 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, 1997, incorporated by reference
in this Prospectus Supplement,  have been incorporated herein in reliance on the
report of  PricewaterhouseCoopers  LLP,  independent  accountants,  given on the
authority of that firm as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

         CPS,  as  originator  of the  Trust,  filed  a  registration  statement
relating  to the  securities  with the United  States  Securities  and  Exchange
Commission,  (the "SEC"). This Prospectus Supplement is part of the registration
statement, but the registration statement includes additional information.

         CPS will file with the SEC all required annual, monthly and special SEC
reports and other information about any Trust it originates.

         You may read and copy any reports,  statements or other  information we
file at the SEC's public reference room at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549.  You can  request  copies of these  documents,  upon  payment  of a
duplicating  fee, by writing to the SEC.  Please call the SEC at (800)  SEC-0330
for further  information on the operation of the public reference rooms. Our SEC
filings  are  also   available   to  the  public  on  the  SEC   internet   site
(http://www.sec.gov.).

         The SEC allows us to  "incorporate by reference"  information  that CPS
files with it, which means that CPS can disclose important information to you by
referring you to those documents.  The information  incorporated by reference is
considered to be part of this prospectus.  Information that CPS files later with
the SEC will  automatically  update the information in this  prospectus.  In all
cases,  you should  rely on the later  information  over  different  information
included in this  prospectus  or the  accompanying  prospectus  supplement.  CPS
incorporates by reference any future annual, monthly and special SEC reports and
proxy materials  filed by or on behalf of any Trust until we terminate  offering
the Notes.

         CPS's Annual Report on Form 10-K for the fiscal year ended December 31,
1997 (File No. [ ]) was filed with the SEC under the Securities  Exchange Act of
1934 and is  incorporated  into this prospectus  supplement by reference.  Since
that time,  CPS has not been,  and is not  currently,  required to file  reports
under  Section  13(a) or 15(d) of the  Exchange  Act,  except  for the filing of
Current  Reports on Form 8-K in connection  with the trusts it originates.  [The
Seller's  Current  Reports  on  Form  8-K  dated  [ ],  [ ],  [ ],  and  [ ] are
incorporated into this prospectus supplement by reference.]


                                      S-65

<PAGE>



         As a  recipient  of  this  prospectus,  you may  request  a copy of any
document CPS incorporates by reference, except exhibits to the documents (unless
the  exhibits  are  specifically  incorporated  by  reference),  at no cost,  by
contacting:  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.



                                      S-66

<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-41
Alpha Program..............................................................S-23
APR........................................................................S-32
Benefit Plan.........................................................S-12, S-62
Cede.......................................................................S-45
Class A Note Majority......................................................S-61
Class A Noteholders' Percentage............................................S-52
Class A-1 Noteholders' Interest Carryover Shortfall........................S-52
Class A-1 Noteholders' Interest Distributable Amount.......................S-52
Class A-1 Noteholders' Monthly Interest Distributable Amount...............S-52
Class A-2 Noteholders.......................................................S-5
Class A-2 Noteholders' Interest Carryover Shortfall........................S-53
Class A-2 Noteholders' Interest Distributable Amount.......................S-53
Class A-2 Noteholders' Monthly Interest Distributable Amount...............S-53
Class A-2 Notes.............................................................S-4
Class A-2 Pool Factor......................................................S-42
Closing Date................................................................S-5
Collection Account.........................................................S-49
Contracts..................................................................S-21
CPS.........................................................................S-7
Cram Down Loss.............................................................S-53
Cutoff Date.................................................................S-8
Dealers....................................................................S-20
Delta Program..............................................................S-23
Deposit Institutions..................................................S-7, S-23
Determination Date.........................................................S-49
DTC........................................................................S-43
ERISA......................................................................S-62
Events of Default....................................................S-54, S-55
Federal Tax Counsel........................................................S-11
Financial Intermediary.....................................................S-45
First Time Buyer Program...................................................S-23
Holders....................................................................S-43
IFCs........................................................................S-7
Indenture...................................................................S-4
Insurance Agreement Event of Default.......................................S-60
Insurance Agreement Indenture Cross Default................................S-54
Insurance Agreement............................................S-13, S-15, S-60
Linc........................................................................S-7
Linc Program...............................................................S-24
Liquidated Receivable......................................................S-51
Liquidation Proceeds.......................................................S-51
Lock-Box Account...........................................................S-48
Lock-Box Bank..............................................................S-48
Moody's....................................................................S-12
Note Distribution Account..................................................S-49

                                      S-67

<PAGE>



Note Owners................................................................S-43
Note Prepayment Amount.....................................................S-44
Noteholders................................................................S-43
Noteholders' Distributable Amount..........................................S-52
Noteholders' Interest Distributable Amount.................................S-53
Noteholders' Monthly Interest Distributable Amount.........................S-54
Noteholders' Principal Distributable Amount................................S-44
Notes.......................................................................S-4
Obligors...................................................................S-20
Original Pool Balance......................................................S-42
Participants...............................................................S-45
Payment Date................................................................S-5
Pool Balance...............................................................S-42
Post Office Box............................................................S-48
prepayments................................................................S-42
Principal Balance..........................................................S-54
Principal Distributable Amount..............................................S-6
PTCE.......................................................................S-63
Purchase Amount............................................................S-52
Rating Agencies............................................................S-12
Recoveries.................................................................S-52
Regulation.................................................................S-62
Rule of 78's Receivables...................................................S-41
Samco.......................................................................S-7
Scheduled Receivable Payment...............................................S-54
Seller......................................................................S-4
Servicer Termination Event.................................................S-59
Servicing Assumption Agreement.............................................S-61
Servicing Fee Rate.........................................................S-61
Simple Interest Receivables................................................S-41
Standard & Poor's..........................................................S-12
Standard Program...........................................................S-23
Standby Fee................................................................S-61
Standby Servicer...........................................................S-61
Subsequent Cutoff Date.....................................................S-47
Sub-Prime Borrowers..................................................S-14, S-21
Subsequent Receivables................................................S-8, S-47
Super Alpha Program........................................................S-24
Total Distribution Amount..................................................S-51
Trust.......................................................................S-4
Trust Documents............................................................S-46
Trustee Fees...............................................................S-50
UCC........................................................................S-48
Underwriting Agreement.....................................................S-63

                                      S-68

<PAGE>


                     CPS Auto Receivables Trust 199[ ] - [ ]

                              CPS Receivables Corp.
                                     Seller

                        CONSUMER PORTFOLIO SERVICES, INC.
                                    Servicer

                                      [$ ]

                      ------------------------------------
                              PROSPECTUS SUPPLEMENT
                      ------------------------------------

                                  [UNDERWRITER]

         You should rely only on the information contained in these documents or
that we have referred you to. We have not authorized  anyone to provide you with
information that is different.

         We are not  offering  the  Notes in any  state  where  the offer is not
permitted.

         Until [ ], all dealers that effect  transactions  in these  securities,
whether or not  participating  in this  offering,  may be  required to deliver a
prospectus.  This  is in  addition  to the  dealers'  obligation  to  deliver  a
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.



                                      S-69

<PAGE>




           Prospectus Supplement to Prospectus dated October [ ], 1998

                        CPS Auto Receivables Trust 1998-4

                                   [CPS Logo]

                              CPS RECEIVABLES CORP.
                                    (Seller)

                        CONSUMER PORTFOLIO SERVICES, INC.
                                   (Servicer)

            The trust will issue the following classes of notes


Consider  carefully the risk factors  beginning on page S-[ ] in this prospectus
supplement and on page 13 in the prospectus.

The  notes  represent  obligations  of the  trust  only  and  do  not  represent
obligations  of or  interests in CPS  Receivables  Corp.  or Consumer  Portfolio
Services, Inc. or their affiliates.

This  prospectus  supplement  may be used to offer  and sell the  notes  only if
accompanied by the prospectus.

                               Class A-1 Notes             Class A-2 Notes
                               ---------------             ---------------
Principal Amount
Interest Rate (per annum)
First Payment Date
Final Scheduled Payment Date
Price to Underwriter
Proceeds to Seller 1/
- ---------------
1/   Aggregate  proceeds to the Seller,  after deducting expenses payable to
     the Seller estimated at $[ ], will be $[ ].
 
Full and  timely  payment  of  interest  on and  principal  of the notes on each
scheduled  payment date is  unconditionally  and irrevocably  guaranteed under a
financial  guaranty  insurance  policy (the  "Policy") to be issued by Financial
Security Assurance Inc.

                                   [FSA Logo]

This prospectus  supplement and the accompanying  prospectus  relate only to the
offering of the notes.  Certificates  representing the residual  interest in the
trust  will also be issued  by the  trust.  The  certificates  will be  retained
initially by the Seller and are not offered under these  documents.  Wheat First
Securities,  Inc.,  acting  through First Union Capital  Markets,  a division of
Wheat First  Securities,  Inc., as  underwriter,  proposes to offer the notes at
various  times  in  negotiated  transactions  or  otherwise,  at  prices  to  be
determined at the time of sale.

Neither  the  SEC  nor  any  state  securities  commission  has  approved  these
securities  or  determined  that  this  prospectus  supplement  is  accurate  or
complete. Any representation to the contrary is a criminal offense.

                           First Union Capital Markets
                                    [ ], 1998

<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

         We  tell  you  about  the  notes  in  two   separate   documents   that
progressively  provide  more  detail:  (a)  this  prospectus  supplement,  which
describes the specific terms of your series of notes;  and (b) the  accompanying
prospectus, which provides general information, some of which may not apply to a
particular series of notes, including your series.

         If the  terms of your  series of notes  vary  between  this  prospectus
supplement  and the  prospectus,  you  should  rely on the  information  in this
prospectus supplement.

         You should rely only on the information contained in these documents or
that we have referred you to. We have not authorized  anyone to provide you with
information that is different.

         We include  cross-references  in this prospectus  supplement and in the
accompanying  prospectus  to  captions  in these  materials  where  you can find
further  related  discussions.  The following Table of Contents and the Table of
Contents  in the  accompanying  prospectus  provide  the  pages on  which  these
captions are located.

         You can find a listing of the pages where capitalized terms use in this
prospectus  supplement are defined under the caption "Index of Terms"  beginning
on page S-[ ] in this  prospectus  supplement  and under the  caption  "Index of
Terms" beginning on page [ ] in the accompanying prospectus



                                       S-2

<PAGE>



                                TABLE OF CONTENTS

                                                                          PAGE


PROSPECTUS SUMMARY........................................................S-4

RISK FACTORS.............................................................S-13

FORMATION OF THE TRUST...................................................S-20

THE TRUST ASSETS.........................................................S-20

THE ORIGINATORS' AUTOMOBILE CONTRACT PORTFOLIO...........................S-22

THE RECEIVABLES POOL.....................................................S-32

YIELD CONSIDERATIONS.....................................................S-42

POOL FACTORS AND OTHER INFORMATION.......................................S-42

USE OF PROCEEDS..........................................................S-43

DESCRIPTION OF THE SECURITIES............................................S-43

REGISTRATION OF NOTES....................................................S-45

DESCRIPTION OF THE TRUST DOCUMENTS.......................................S-46

THE POLICY...............................................................S-62

THE INSURER..............................................................S-65

FEDERAL INCOME TAX CONSEQUENCES..........................................S-67

ERISA CONSIDERATIONS.....................................................S-67

UNDERWRITING.............................................................S-69

LEGAL OPINIONS...........................................................S-70

EXPERTS  ................................................................S-70



                                       S-3

<PAGE>



                               PROSPECTUS SUMMARY

o        This summary  highlights  selected  information  from this document and
         does not  contain all of the  information  that you need to consider in
         making your investment  decision.  To understand all of the terms of an
         offering of the notes,  read  carefully  this entire  document  and the
         accompanying prospectus.

o        This summary provides an overview of certain  calculations,  cash flows
         and other information to aid your  understanding of this investment and
         is qualified by the full description of these calculations,  cash flows
         and  other   information   in  this   prospectus   supplement  and  the
         accompanying prospectus.


OFFERED SECURITIES

CPS Auto Receivables Trust 1998-4 will issue the following securities under this
Prospectus Supplement and the accompanying Prospectus:

o        [     %] Asset-Backed Notes, Class A-1 (the "Class A-1 Notes") in the 
         aggregate original principal amount of [$      ]; and

o        [ %] Asset-Backed Notes, Class A-2 (the "Class A-2 Notes" and, together
         with the  Class A-1  Notes,  the  "Notes")  in the  aggregate  original
         principal amount of [$ ].

The Trust will issue the Notes under an indenture (the "Indenture"), to be dated
October [ ],  1998,  between  the Trust and  Norwest  Bank  Minnesota,  National
Association,  as Indenture  Trustee.  The aggregate original principal amount of
the Notes  will be [$ ]. The Notes  will be  offered  for  purchase  in  minimum
denominations  of $1,000 and integral  multiples  of $1,000,  in book entry form
only,  through  the  Depository  Trust  Company.  For  more  information,   read
"Description of the Securities Book-Entry  Registration" in the Prospectus.  The
Trust will also issue  certificates that represent  interests in the property of
the Trust that remains after full payment to you of interest on and principal of
the Notes. This Prospectus Supplement and the accompanying Prospectus offer only
the Notes.

ISSUER

The issuer of the notes is CPS Auto Receivables Trust 1998-4 (the "Trust").  The
Trust was formed on  September  11,  1998 under a trust  agreement  between  CPS
Receivables Corp. (the "Seller"), a Delaware corporation that is a wholly-owned,
special-purpose  subsidiary  of Consumer  Portfolio  Services,  Inc. and Bankers
Trust (Delaware), as the owner trustee.

The address and telephone number of Consumer Portfolio Services, Inc. are:

Consumer Portfolio Services, Inc.
2 Ada
Irvine, California 92618
(714) 753-6800


                                       S-4

<PAGE>



CLOSING DATE

On or about October [ ], 1998 (the "Closing Date").

INDENTURE TRUSTEE

Norwest Bank Minnesota, National Association

OWNER TRUSTEE

Bankers Trust (Delaware)

TERMS OF THE NOTES

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

     Payment Dates

Payments on the Notes will be made on the 15th day of each month or, if the 15th
day is not a Business Day under the Indenture,  on the next  following  Business
Day (each such day, a "Payment  Date").  The first Payment Date will be November
16,  1998.  Payments  will be made to  holders  of record of the Notes as of the
close of business on the record date applicable to such Payment Date. The record
date for a Payment Date will be the 10th calendar day of the month in which such
Payment Date occurs.

     Interest Rates

The Class A-1 Notes  will bear  interest  at an annual  rate equal to [ % ]. The
Class A-2 Notes will bear interest at an annual rate equal to [ %].  Interest on
the Notes will be  calculated  on the basis of a 360-day  year of twelve  30-day
months.

     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,  thirty  (30)  days of  interest  at the Class  A-1  Interest  Rate on the
outstanding  principal  amount  of the  Class  A-1  Notes  at the  close  of the
preceding 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 the preceding Payment Date. Nevertheless,  on the initial Payment Date,
the interest payable to the Noteholders of record of a 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 to and including



                                       S-5

<PAGE>



November  14, 1998  (assuming  that there are 30 days in each month of the year)
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 interest  rate  applicable to such class.
See  "Description  of the  Securities--Payment  of Interest" in this  Prospectus
Supplement.

     Principal

Principal  of the Notes will be payable on each  Payment Date in an amount equal
to the sum of (i) the Class A Noteholders'  Percentage (as of such Payment Date)
of the Principal  Distributable  Amount and (ii) any principal which was payable
in  respect  of the  Notes  on a  preceding  Payment  Date  but was not so paid.
Notwithstanding  the  foregoing,  all  outstanding  principal  and interest with
respect  to a class of Notes  will be  payable  in full on the  Final  Scheduled
Payment  Date  for  such  class  of  Notes.   See   "Description  of  the  Trust
Documents--Distributions" in this Prospectus Supplement.

The "Principal  Distributable  Amount" with respect to a Payment Date will equal
the sum of the following amounts (without duplication):

         (a)  collections on  Receivables  (other than  Liquidated  Receivables)
         allocable to principal including full and partial prepayments;

         (b) 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;

         (c) the  Principal  Balance  of each  Receivable  that  first  became a
         Liquidated Receivable during the preceding Collection Period;

         (d) the  aggregate  amount  of Cram Down  Losses  with  respect  to the
         Receivables  that shall have occurred  during the preceding  Collection
         Period; and

         (e) any net proceeds from the  liquidation of the Trust Assets pursuant
         to an acceleration of the Notes upon an Event of Default.

On  each  Payment  Date,  principal  payments  on the  Notes  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.

                                       S-6

<PAGE>




     Final Scheduled
     Payment Dates

All unpaid  principal of and accrued interest on each class of the Notes will be
payable in full on the date specified below for such class:

o        A-1 Notes: [                    ]
o        A-2 Notes: [                    ]

TRUST ASSETS

The primary source of funds to support  payments of principal of and interest on
the notes will be the trust assets, which will include:

o        a pool of retail installment sale contracts  consisting of the right to
         receive payments of interest, principal and other money secured by used
         and new automobiles, light trucks, vans and minivans;

o        the right to receive  payments  under the  installment  sale  contracts
         after specified cutoff dates;

o        security interests in the automobiles,  light trucks, vans and minivans
         securing the installment sale contracts;

o        certain bank accounts and the proceeds thereof, including accounts that
         will be opened to receive  part of the  proceeds of this  offering  and
         that will be used by the  Trust to buy more  retail  installment  sales
         contracts;

o        the right to receive proceeds from claims under, or refunds of unearned
         premiums  from,   certain  insurance   policies  and  extended  service
         contracts  relating to the vehicles financed under the installment sale
         contracts;

o        the rights of CPS  Receivables  Corp.  under the  contracts by which it
         purchases the Trust Assets; and

o        certain other property specified herein under "The Trust Assets".

The Receivables

The retail  installment  sale  contracts to be  transferred to the Trust will be
secured by new and used automobiles,  light trucks,  vans and minivans including
the rights to all  payments  received  with  respect to such  contracts  after a
specified  cutoff  date.  Such  installment  sale  contracts  arise  from  loans
originated by automobile  dealers,  independent  finance companies  ("IFCs") and
deposit  institutions  ("Deposit   Institutions")  for  assignment  to  Consumer
Portfolio  Services,  Inc., a California  corporation ("CPS") and its affiliates
Samco Acceptance Corp., a Delaware  corporation  ("Samco"),  and Linc Acceptance
Company  LLC, a  Delaware  limited  liability  company  ("Linc").  The auto loan
programs  of CPS,  Samco and Linc target  automobile  purchasers  with  marginal
credit  ratings who are  generally  unable to obtain  credit from banks or other
low-risk lenders. See "The Originators' Automobile Contract Portfolio--General",
"The



                                       S-7

<PAGE>



Receivables    Pool",    "Risk    Factors--Sub-Prime    Obligors"    and   "Risk
Factors--Servicing"  in this Prospectus Supplement and "Risk  Factors--Sub-Prime
Obligors" in the Prospectus.

The Initial Receivables

On the Closing Date,  the Trust will acquire retail  installment  sale contracts
(the  "Initial  Receivables")  having  an  aggregate  principal  balance  as  of
September [ ], 1998 (the "Cutoff Date") of  approximately  [$ ]. For information
about the  characteristics of the Initial Receivables as of the Cutoff Date, see
"The Receivables Pool" in this Prospectus Supplement.

Pre-Funding

In addition to the Initial Receivables,  the Trust will (subject to availability
and certain  conditions)  purchase  additional retail installment sale contracts
(the  "Subsequent  Receivables")  from the Seller  during a period (the "Funding
Period")  beginning on the Closing Date and ending not later than [ ], 1999. The
Subsequent  Receivables and the Initial Receivables are collectively referred to
in this  Prospectus  Supplement as the  "Receivables".  See  "Description of the
Trust   Documents--Sale  and  Assignment  of  Receivables"  in  this  Prospectus
Supplement.

Subsequent  Receivables  will be originated under the auto loan programs of CPS,
Samco and Linc but,  as these  programs  are  modified  from time to time due to
changes in market conditions or otherwise in the judgment of CPS, Samco or Linc,
as  applicable,  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" in this Prospectus Supplement.

The Pre-Funding Account

The  purchase  of  Subsequent  Receivables  will be funded  from  amounts in the
Pre-Funding  Account.  On the Closing  Date,  the Seller will  deposit  into the
Pre-Funding  Account,  out of proceeds from the sale of the Notes, the sum of $[
]. The Funding Period will end earlier than [ ], 1999 if the Pre-Funding Account
is  reduced  to  less  than  $100,000.  Until  the  amounts  on  deposit  in the
Pre-Funding  Account are used to purchase Subsequent  Receivables,  they will be
invested  according  to certain  eligibility  criteria.  Any  Pre-Funded  Amount
remaining at the end of the Funding Period will be payable to the holders of the
Notes,  pro rata in proportion to the principal  balance of each class of Notes,
as a prepayment of principal.  See "Description of the Trust Documents--Sale and
Assignment of Receivables" and "--Accounts" in this Prospectus Supplement.


                                       S-8

<PAGE>



Interest Reserve Account

In order to  provide  a source  of funds  during  the  Funding  Period  to cover
anticipated  negative carry  resulting  from the excess of the weighted  average
interest rate on the Notes over  investment  earnings on the Pre-Funded  Amount,
the  Indenture  Trustee will  establish  the Interest  Reserve  Account.  On the
Closing Date,  the Seller will deposit an amount equal to the Requisite  Reserve
Amount (as  described  below) in the Interest  Reserve  Account.  On each of the
[September and October] 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 in this Summary under "Priority of Payments".

         The "Requisite Reserve Amount" as of any date during the Funding Period
will equal the product of:

                  (i)  1/360th of the difference between

                           (A) the  weighted  average  of  each of the  Interest
                           Rates  for  each   class  of  Notes   (based  on  the
                           outstanding  principal  amount of each  class on such
                           date); and

                           (B) the assumed yield ([ ]% per annum) of investments
                           of funds in the Pre-Funding Account,

                  (ii)  the Pre-Funded Amount on such date

                  (iii) the number of days remaining until the Payment Date 
                        in [               ];

provided that, upon the expiration of the Funding Period,  the Requisite Reserve
Amount will be zero. See "Description of the Trust  Documents--Accounts" in this
Prospectus Supplement.

SERVICING

After the sale of the  Receivables  to the Trust,  CPS will  continue to perform
certain administrative services with respect thereto in its capacity as servicer
of the Trust.  Such  services will  include,  among other things,  collection of
payments,  realization  on collateral  and monitoring the rate of performance of
the Receivables.  In return for CPS's services,  the Trust will pay a fee to CPS
out of the interest  payments  received by the Trust.  If CPS is  terminated  or
resigns as servicer of the Trust, Norwest Bank Minnesota,  National Association,
or another  institution  selected as successor servicer will take over servicing
responsibilities  for  the  Trust.  See  "Risk  Factors--Termination  of  CPS as
Servicer" and "Description of the Trust Documents--Servicing" in this Prospectus
Supplement.



                                       S-9

<PAGE>




PRIORITY OF PAYMENTS

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

(1)      to the Standby  Servicer,  so long as CPS is the  Servicer  and Norwest
         Bank  Minnesota,  National  Association  is the Standby  Servicer,  the
         Standby Fee and all unpaid Standby Fees from prior Collection Periods;

(2)      to the Servicer,  the Servicing Fee and all unpaid  Servicing Fees from
         prior Collection Periods;

(3)      if the Standby Servicer becomes the successor Servicer,  to the Standby
         Servicer, to the extent not previously paid by the predecessor Servicer
         under the Sale and Servicing Agreement,  reasonable transition expenses
         (up to a  maximum  of  $50,000)  incurred  in  becoming  the  successor
         Servicer;

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

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

(6)      to the Noteholders, the Noteholders' Interest Distributable Amount;

(7)      to the Noteholders,  the Noteholders'  Principal  Distributable Amount,
         plus the Noteholders' Principal Carryover Shortfall, if any;

(8)      to the  Insurer,  any  amounts  due under  the  terms of the  Insurance
         Agreement;

(9)      if any Person  other than the Standby  Servicer  becomes the  successor
         Servicer, to such successor Servicer, to the extent not previously paid
         by the  predecessor  Servicer  under the Sale and Servicing  Agreement,
         reasonable transition expenses (up to a maximum of $50,000 for all such
         expenses) incurred in becoming the successor Servicer; and

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

Amounts  distributed  on account  of the  Noteholders'  Principal  Distributable
Amount under priority above will be applied,  sequentially,  to pay principal of
the Class A-1 Notes until the  principal  amount of the Class A-1 Notes has been
reduced to zero,  then to the holders of the Class A-2 Notes until the principal
amount of the Class A-2 Notes has been reduced to zero.

See "Description of the Trust Documents--Distributions--Priority of Distribution
Amounts" in this Prospectus Supplement.



                                      S-10

<PAGE>



Optional Redemption

The Notes, to the extent still outstanding, may be redeemed in whole, but not in
part,  on any Payment Date on which CPS exercises its option to purchase all the
Receivables on or after 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  aggregate  Cutoff  Date  principal  balance  of the  Initial
Receivables and (ii) the initial Pre-Funded Amount. The redemption price will at
least equal the unpaid  principal  amount of the Notes,  plus accrued and unpaid
interest thereon.  See "Description of the  Securities--Optional  Redemption" in
this Prospectus Supplement.

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 if any portion of the
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect to all purchases of all Subsequent  Receivables on such Payment Date. 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
outstanding principal amount of each class of Notes) of the Pre-Funded Amount on
such date.  The terms of such a  mandatory  redemption  are  described  in "Risk
Factors--Possible  Prepayments as a Result of  Pre-Funding"  in this  Prospectus
Supplement.

The Notes may be  accelerated  and  subject  to  immediate  payment  at par with
accrued  interest thereon upon the occurrence of an "Event of Default" under the
Indenture.  So long as the Insurer is not itself in default, 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
an Insurance  Agreement,  dated as of October [ ], 1998.  In the case of such an
Event of Default  and notice by the  Insurer,  the Notes will  automatically  be
accelerated and subject to immediate payment at par with accrued  interest.  The
Policy  does  not  guarantee  payments  of any  amounts  that  become  due on an
accelerated  basis,  unless the Insurer elects,  in its sole discretion,  to pay
such   amounts   in  whole  or  in  part.   See   "Description   of  the   Trust
Documents--Events of Default" in this Prospectus Supplement.

THE POLICY

On the Closing Date,  Financial  Security  Assurance Inc. (the  "Insurer")  will
issue a financial  guaranty  insurance  policy (the  "Policy") to the  Indenture
Trustee for the benefit of the Noteholders.  Under the terms of the Policy,  the
Insurer  will  unconditionally  and  irrevocably  guarantee  to the  Noteholders
payment of:

         -        the Noteholders' Interest Distributable Amount; and
         -        the Noteholders' Principal Distributable Amount

for each Payment Date (collectively, the "Scheduled Payments"). See "The Policy"
in this Prospectus Supplement.



                                      S-11

<PAGE>



Tax Status

In the opinion of Mayer,  Brown & Platt  ("Federal  Tax  Counsel"),  for Federal
income tax purposes the Notes will be  characterized  as debt and the Trust will
not be characterized as an association (or publicly traded partnership)  taxable
as a  corporation.  In accepting a Note,  each holder of that 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   information  concerning  the
application of Federal tax laws to the Trust and the Notes.

ERISA Considerations

Subject to the considerations discussed under "ERISA Considerations",  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 of which is referred to as a "Benefit Plan").  By its acquisition of
a Note,  each Benefit  Plan shall be deemed to  represent  that its purchase and
holding  of  such  Note  will  [not  give  rise  to  a   non-exempt   prohibited
transaction].  See "ERISA Considerations" in this Prospectus Supplement.

Rating of the Notes

It is a condition of issuance that the Notes be rated "AAA" by Standard & Poor's
Ratings Group,  a Division of The McGraw Hill  Companies  ("Standard & Poor's"),
and "Aaa" by Moody's  Investors  Service,  Inc.  ("Moody's",  and together  with
Standard & Poor'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-12

<PAGE>



                                  RISK FACTORS

         Prospective  investors  in the  Notes  should  consider  the  following
factors  and the  additional  factors  discussed  under  "Risk  Factors"  in the
Prospectus:


Liquidity
and Capital
Resources of CPS  The ability of CPS to maintain existing operations  (including
                  servicing of retail  installment sale contracts in the various
                  securitization  trusts  serviced by CPS),  meet its  financial
                  obligations under the Trust Documents (including  repurchasing
                  Receivables   as  a  result  of   certain   breaches   of  its
                  representations and warranties) and fund future growth depends
                  upon CPS having sufficient liquidity. To a significant degree,
                  CPS depends for liquidity  upon residual cash flow released to
                  the  Seller  (and  dividended  by the  Seller to CPS) from the
                  various  securitization  trusts (including the Trust) serviced
                  by CPS. Such residual cash flow represents  amounts  generated
                  by the receivables in such securitization  trusts in excess of
                  the  amount  required  to pay  principal,  interest  and other
                  expenses in respect of the related asset-backed securities. As
                  a result of  deterioration in the performance of the portfolio
                  of Contracts  serviced by CPS, Financial Security is currently
                  exercising its right to capture all of such residual cash flow
                  in certain collateral accounts  established for the benefit of
                  Financial   Security  in  connection   with  its  issuance  of
                  financial  guaranty  insurance  policies  in  respect  of  the
                  asset-backed  securities  issued  through such  securitization
                  trusts.  The  resulting  reduction in the  residual  cash flow
                  available  to be paid to the  Seller  (and  dividended  by the
                  Seller  to CPS)  means  that CPS  will  require  capital  from
                  sources  other than such  residual  cash flows to maintain its
                  existing  operations and fund future growth. In response,  CPS
                  has  implemented a plan to raise  additional  working  capital
                  through the  issuance of debt or equity;  however,  the recent
                  downgrading of CPS's  long-term debt rating to "CCC" from "B+"
                  by Duff & Phelps  Credit  Rating  Co.,  together  with  recent
                  declines in the market price of CPS's stock and current market
                  conditions  may make it  difficult  and/or  costly  for CPS to
                  raise such  additional  capital and there can be no  assurance
                  that  CPS  will be able to do so.  Accordingly,  although  CPS
                  believes  that the current  capture of residual cash flows for
                  the  benefit of  Financial  Security  will not have a material
                  adverse effect on its ability to perform its obligations under
                  the Trust Documents or any "insurance  agreement"  under which
                  Financial  Security  has  issued  or  issues  in the  future a
                  financial  guaranty  insurance policy in respect of securities
                  issued by a trust for which CPS is the Servicer, no assurances
                  can be made to that effect.


                                      S-13

<PAGE>



Sub-Prime         
Obligors          The  Originators'  customers  generally have marginal
                  credit and fall into one of two categories:

                           (1) 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

                           (2)  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 average  interest rate charged by the  Originators to such
                  "sub-prime borrowers" is generally higher than that charged by
                  commercial banks,  financing arms of automobile  manufacturers
                  and  other  traditional  sources  of  consumer  credit,  which
                  typically  impose  more  stringent  credit  requirements.  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.  As a result of the credit profile
                  of  the  Obligors  and  the  APRs  of  the  Receivables,   the
                  historical   credit   loss  and   delinquency   rates  on  the
                  Receivables  may be higher  than those  experienced  by banks,
                  captive  finance  companies of  automobile  manufacturers  and
                  other  traditional  sources of consumer credit.  If an Obligor
                  defaults under a Receivable,  the only source of repayment may
                  be liquidation proceeds from the related Financed Vehicle. The
                  Financed   Vehicles  securing  the  Receivables  will  consist
                  primarily  of  used  vehicles  which  are  likely  to  have  a
                  liquidation value  substantially  below the amount financed by
                  the related Receivable.

Termination of
CPS as Servicer   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 CPS is
                  removed or resigns  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.   CPS's
                  appointment as Servicer may be terminated  under the following
                  circumstances:


                                      S-14

<PAGE>



                           (1)  The  rights  and  obligations  of  the  Servicer
                           automatically  terminate  each  March  31,  June  30,
                           September  30 and  December 31 unless  renewed by the
                           Insurer for successive quarterly 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.

                           (2) The Insurer may terminate  CPS's  appointment  as
                           Servicer   upon  the   occurrence   of  an  Insurance
                           Agreement  Event  of  Default  (under  the  Insurance
                           Agreement  or any  other  insurance  agreement  under
                           which Financial  Security has issued or issues in the
                           future  a  financial  guaranty  insurance  policy  in
                           respect of securities issued by a trust for which CPS
                           is  the  Servicer).   The  events   constituting   an
                           Insurance Agreement Event of Default may be modified,
                           amended  or  waived  by  Financial  Security  without
                           notice to or consent of the Indenture  Trustee or any
                           Noteholder.    See    "Description   of   the   Trust
                           Documents--Servicer Termination Events".

                           (3)  CPS   may   resign   as   Servicer   under   the
                           circumstances  specified  in the Sale  and  Servicing
                           Agreement.

Changes in
Delinquency
and Loan
Loss Experience   Although CPS has calculated  and presented in this  Prospectus
                  Supplement  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  and Linc's
                  originations is limited.  CPS expects that the delinquency and
                  net credit loss and  repossession  experience  with respect to
                  the  Receivables  originated by Samco and Linc will be similar
                  to that of CPS's existing portfolio.

Final Scheduled
Payment Dates
of the Notes      The Final Scheduled Payment Date for each class of Notes which
                  is specified on the cover page of this Prospectus  Supplement,
                  is the date by which the  principal  thereof is required to be
                  fully paid. The Final



                                      S-15

<PAGE>



                  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.


Possible
Prepayments as
a Result of
Pre-Funding       If the principal amount of eligible Receivables  originated by
                  CPS, Samco and Linc 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.  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 will receive
                  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 Noteholders
                  and Certificateholders.

                  The Seller will not be able to convey  Subsequent  Receivables
                  to  the  Trust  unless  CPS,  Samco  and  Linc  generate  such
                  Subsequent  Receivables.  There can be no assurance  that CPS,
                  Samco or Linc  will  continue  to  generate  receivables  that
                  satisfy  the  criteria  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.  If,  during  the
                  Funding  Period,  CPS,  Samco  and  Linc do not  generate  and
                  transfer sufficient Subsequent  Receivables to the Seller, the
                  Seller  will  not  be  able  to  sell  sufficient   Subsequent
                  Receivables  to the  Trust.  This  will  result  in a  partial
                  prepayment  of the  Notes  as  described  in  the  immediately
                  preceding paragraph.





                                      S-16

<PAGE>


Varying
Characteristics
of Subsequent
Receivables       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.

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  marked,  amended  or  reissued  to  reflect  the
                  assignment of the  Receivables  to the Seller by CPS, Samco or
                  Linc, as applicable, nor will the certificates of title to any
                  of the Financed  Vehicles  (including those securing the Samco
                  Receivables  and the Linc  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.  To  the  extent  the  security
                  interest of CPS,  Samco or Linc 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, Samco or
                  Linc, and therefore the Trust,  could lose the priority of its
                  security  interest  or its  security  interest  in a  Financed
                  Vehicle.  None of CPS, the Seller 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  results in losing the priority of
                  the  security  interest  in such  Financed  Vehicle  after the
                  Closing   Date.    See   "Certain   Legal   Aspects   of   the
                  Receivables--Security Interest in Vehicles" in the Prospectus.

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 Notes by the  Insurer  under the Policy,  as  described
                  herein.  Although the Policy will be available on each Payment
                  Date to cover  shortfalls in distributions of the Noteholders'
                  Distributable Amount on such Payment Date, if of an Insurer



                                      S-17

<PAGE>



                  Default,  the 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.  See "Credit
                  Enhancement",   "Description  of  the  Securities--Payment  of
                  Principal", "--Payment of Interest" and "The Insurer" herein.

                  The Pre-Funding  Account and the Interest Reserve Account will
                  only be maintained  until the end 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.  See  "Credit
                  Enhancement" and "The Insurer" herein.

Geographic
Concentration     As of the Cutoff  Date,  [ %] of the  Initial  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.

Year 2000
Computer
Issue             Many computer systems in use today were designed and developed
                  using two digits,  rather than four, to specify the year. As a
                  result,  such  systems will  recognize  the year 2000 as "00".
                  This could cause many computer applications to fail completely
                  or create  erroneous  results unless  corrective  measures are
                  taken.  The  Servicer   utilizes  some  software  and  related
                  computer  hardware  technologies  essential to its  operations
                  that will be affected by the Year 2000 issues. The Servicer is
                  currently  making changes and  enhancements  to eliminate this
                  problem  internally and studying what additional  actions will
                  be  necessary  to make all of its  computer  systems Year 2000
                  compliant.  The expense  associated with these actions has yet
                  to be fully determined, but could be material.

Ratings
of the Notes      The ratings of the Notes are based  primarily on the rating of
                  the Insurer.  Upon an Insurer Default, the rating on the Notes
                  may be lowered or withdrawn entirely.  If any rating initially
                  assigned to the Notes is



                                      S-18

<PAGE>



                  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 Notes. Any
                  reduction or withdrawal of a rating may have an adverse effect
                  on the liquidity and market price of the Notes.


                                      S-19

<PAGE>



                             FORMATION OF THE TRUST

         The Trust is a  business  trust  formed  under the laws of the State of
Delaware under the Trust Agreement.  Before 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 Trust will initially be capitalized by the Seller with equity equal
to $10.  The  Trust  will  issue the  Notes  and the  Certificates  to or at the
direction  of the Seller in  exchange  for the  Receivables  and the other Trust
Assets.  The Seller will use the  proceeds  of the initial  sale of the Notes to
purchase the Initial  Receivables  from the  Originators and to fund the Initial
Spread Account Deposit, the Pre-Funding Account and the Interest Reserve Account
(described  under  "Description  of  the  Trust   Documents--Accounts"  in  this
Prospectus  Supplement).  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 as
described in the  immediately  preceding  paragraph,  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

         Bankers  Trust   (Delaware)  is  the  Owner  Trustee  under  the  Trust
Agreement.  Bankers Trust (Delaware) is a Delaware  banking  corporation and its
principal  offices  are  located at 1011  Centre  Road,  Suite 200,  Wilmington,
Delaware  19805-1266.  The Owner  Trustee  will perform  limited  administrative
functions under the Trust Agreement.

The Indenture Trustee

         Norwest Bank Minnesota,  National  Association is the Indenture Trustee
under the  Indenture.  It is a national  banking  association  and its principal
offices are located at Sixth Street and Marquette Avenue, Minneapolis, Minnesota
55479-1054.

                                THE TRUST ASSETS

         The Trust Assets will include:

                  (1)  retail   installment  sale  contracts  on  used  and  new
         automobiles,  light  trucks,  vans and  minivans  between  dealers (the
         "Dealers"),  IFCs or Deposit  Institutions  and retail  purchasers (the
         "Obligors")  and certain monies  received  thereunder  after the Cutoff
         Date  (with  respect to Initial  Receivables)  or after the  applicable
         Subsequent Cutoff Date (with respect to Subsequent Receivables);




                                      S-20

<PAGE>



                  (2)  amounts  held  from  time to  time  in one or more  trust
         accounts  established and maintained by the Indenture Trustee under the
         Sale and Servicing  Agreement (see  "Description of the Trust Documents
         --Accounts" in this Prospectus Supplement);

                  (3) amounts held from time to time in the Pre-Funding  Account
         or the Interest Reserve Account;

                  (4) the rights of the Seller  under the  Purchase  Agreements,
         including  all right,  title and  interest of the Seller in and to each
         purchase  agreement under which Subsequent  Receivables are transferred
         by  the  Originators  to  the  Seller  (each  a  "Subsequent   Purchase
         Agreement");

                  (5)  security interests in the Financed Vehicles;

                  (6) the rights of CPS,  Samco and Linc 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;

                  (7) 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 Financed Vehicles or Obligors; and

                  (8) any and all proceeds of the foregoing.

In  addition,  the  Seller  will  cause the  Insurer to issue the Policy for the
benefit of the Noteholders.

                                 THE ORIGINATORS

CPS

         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's  principal
executive  offices are located at 2 Ada,  Irvine,  California  92718;  telephone
(714) 753-6800.

Samco

         In March 1996, CPS formed Samco, an 80  percent-owned  subsidiary based
in Dallas,  Texas.  Samco's  business  plan is to provide CPS's  sub-prime  auto
finance products to rural areas through IFCs. 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



                                      S-21

<PAGE>



representative  is most likely to be based. The principal  executive  offices of
Samco are located at 8150 N. Central Expressway,  Dallas, Texas 75206; telephone
(800) 544-8802.

Linc

         In May 1996, CPS formed Linc, an 80  percent-owned  subsidiary based in
Norwalk, Connecticut.  Linc's business plan is to provide sub-prime auto finance
products to deposit  institutions such as banks,  thrifts and credit unions. CPS
believes  that  such  institutions  do not  generally  make  loans to  sub-prime
borrowers even though they may have  relationships  with automobile  dealers who
sell vehicles to sub-prime borrowers and may have sub-prime borrowers as deposit
customers.  The principal  executive  offices of Linc are located at One Selleck
Street,  Norwalk,  Connecticut  06855;  telephone  (203)  831-8300.  For further
information  regarding  the  Seller  and CPS,  see "The  Seller  and CPS" in the
Prospectus.


                                   THE SELLER

         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 to purchase  automobile  installment  sale  contracts from CPS and its
subsidiaries  and to transfer the  receivables to third  parties.  The principal
executive offices of the Seller are located at 2 Ada, Irvine,  California 92718;
telephone (714) 753-6800.

                 THE ORIGINATORS' AUTOMOBILE CONTRACT PORTFOLIO

General

         On October 1, 1991, CPS began its program of purchasing  Contracts from
Dealers and selling them to institutional investors.  Through June 30, 1998, CPS
had purchased  $1.95 billion of Contracts from Dealers and sold $1.68 billion 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 4,000
dealerships  located in 42 states of the United States. CPS purchases  Contracts
from Dealers for a fee ranging from $0 to $1,395.  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.  Before  the  issuance  of  the  Notes,  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,  such as
certain late fees,  prepayment charges and other administrative fees and similar
charges.  Generally,  CPS sells the Contracts to such institutional investors at
face value and



                                      S-22

<PAGE>



without recourse except that the  representations  and warranties made to CPS by
the Dealers are similarly made to the investors by CPS.

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

         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 Samco's  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
that CPS 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  headquarters in Irvine,  California.
In the year ended  December 31,  1997,  Samco  purchased  2,306  Contracts  with
original balances totaling $26.2 million. In the six months ended June 30, 1998,
Samco purchased 2,787 Contracts with original balances totaling $32.7 million.

         In May 1996, CPS formed Linc, an 80  percent-owned  subsidiary based in
Norwalk,  Connecticut.  Linc's  business plan is to provide CPS's sub-prime auto
finance  products  to deposit  institutions  such as banks,  thrifts  and credit
unions ("Deposit Institutions").  CPS believes that such Deposit Institutions do
not  generally  make loans to  sub-prime  borrowers  even  though  they may have
relationships with automobile  Dealers who sell vehicles to sub-prime  borrowers
and may have sub-prime borrowers as deposit customers.

         Linc's employees call on various Deposit  Institutions and present them
with a  financing  program  that is similar to CPS's  Alpha  Program (as defined
below).  The Linc program is intended to result in a slightly more  creditworthy
borrower than CPS's  Standard  Program by requiring  slightly  higher income and
lower debt-to-income ratios than CPS requires under its Standard Program. Linc's
customers  may offer its  financing  program to  borrowers  directly or to local
Dealers. Linc typically purchases Contracts at par, without a fee to the Deposit
Institution.  Servicing  and  collection  procedures  on Contracts are performed
entirely by CPS using the same personnel, procedures and systems as CPS uses for
its own  programs.  In the year ended  December 31,  1997,  Linc  purchased  678
Contracts with original balances totaling $8.9 million.  In the six months ended
June 30, 1998,  Linc  purchased 902 Contracts  with original  balances  totaling
$11.9 million.


                                      S-23

<PAGE>


Underwriting

         CPS  markets  its  services  to Dealers  under five  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"),  the
CPS Delta  Program (the "Delta  Program")  and the CPS Super Alpha  Program (the
"Super Alpha  Program").  In addition,  Samco offers IFCs  essentially  the same
programs  that CPS offers to Dealers,  while Linc  offers only its program  (the
"Linc Program") to Deposit Institutions.  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 Linc Program  guidelines are designed for applicants with slightly
better credit than applicants  under the Alpha Program and include  requirements
such as higher  income  and lower debt ratio as  compared  to the Alpha  Program
guidelines.  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 had significant credit.  Applicants under the First Time
Buyer Program must meet all the requirements of the Standard Program, as well as
slightly  higher income and down payment  requirements.  The Super Alpha Program
guidelines are more  stringent than any other CPS program in categories  such as
advance rate,  age of collateral,  credit  history and  stability.  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



                                      S-24

<PAGE>



approximately  50%  of  the  credit  applications  it  receives  and  ultimately
purchases approximately 11% 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 the  underwriting  standards  used by CPS 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.

         Before  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 CPS's computerized records. If a policy reaches its expiration date without a
renewal,  or if CPS receives a notice that the policy has been  canceled  before
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



                                      S-25

<PAGE>



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.

         Samco offers to IFCs financing programs 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 IFC 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.  Before  CPS  purchases  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.

         Linc  offers  to  Deposit  Institutions  financing  programs  which are
similar to CPS's Alpha Program.  Unlike Samco,  which has employees who evaluate
applications  and  make  decisions  to  purchase  Contracts,   applications  for
Contracts  to be  purchased  by Linc are  submitted  by the Deposit  Institution
directly to CPS, where the approval,  underwriting  and purchase  procedures are
performed  by CPS staff who work with Linc as well as with the  Dealers to which
CPS markets its programs.

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 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



                                      S-26

<PAGE>



lock-box account receipts and a simultaneous  electronic data transfer to CPS of
the borrower payment data for posting to CPS's computerized  records.  Under 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.

         On April 1, 1997, CPS  established a satellite  collection  facility in
Chesapeake,  Virginia.  The 16,000 square foot facility was opened with 35 staff
dedicated solely to collections. As of June 30, 1998 the Chesapeake facility had
more  than 120  collectors.  The  Chesapeake  facility  is  on-line  with  CPS's
automated   collection  system  at  its  headquarters  in  Irvine,   California.
Chesapeake staff have been trained by Irvine collection  management personnel at
both the  Chesapeake  facility  and at  CPS's  headquarters.  Irvine  collection
management has the ability to allocate the collection  workload  between the two
facilities  as well as monitor the  effectiveness  of the  collection  effort by
office and individual collector. CPS expects to add resources to both collection
locations as its servicing portfolio grows.

         Servicing and  collection  procedures  on Contracts  owned by Samco and
Linc are performed by CPS at its  headquarters in Irvine,  California and at its
Chesapeake,  Virginia collection facility.  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,
under the Alpha  Program in April 1995,  under the Linc Program in December 1996
and under the Super  Alpha  Program  in  December  1997.  CPS has found that the
delinquency and net credit loss and repossession  experience with respect to the
Delta



                                      S-27

<PAGE>



Program is somewhat higher than under its Standard  Program.  CPS has found that
the delinquency and net credit loss and repossession  experience with respect to
the Alpha  Program,  the Linc  Program and the Super  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.  Before  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 somewhat higher than
under the Standard Program. CPS began servicing Contracts originated by Samco in
March 1996 and Linc in November  1996.  Although  credit  history on Samco's and
Linc's originations is limited,  CPS expects that the delinquency and net credit
loss and repossession  experience with respect to the Receivables  originated by
Samco and Linc 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 or any other  isolated group of receivables  from
the CPS  portfolio  would  be  comparable  to CPS's  experience  as shown in the
following  tables.  In  particular,  the  information in the tables has not been
adjusted to eliminate the effects of the significant growth in the size of CPS's
loan portfolio during the periods shown.




                                      S-28

<PAGE>

                        CONSUMER PORTFOLIO SERVICES, INC.
                             DELINQUENCY EXPERIENCE

<TABLE>
<CAPTION>
                     December 31, 1994         December 31, 1995        December 31, 1996         December 31, 1997      
                     -----------------         -----------------        -----------------         -----------------      
               
                    Number                     Number                   Number                    Number                 
                   of Loans     Amount        of-Loans    Amount       of-Loans     Amount       of-Loans     Amount     
                   --------     ------        --------    ------       --------     ------       --------     ------     
<S>                <C>       <C>              <C>      <C>              <C>      <C>              <C>     <C>            
Portfolio(1)       14,235    $203,879,000     27,113   $355,965,000     47,187   $604,092,000     83,414  $1,031,573,000
Period of                                                                                                                
Delinquency(2)                                                                                                           
         31-60        243       3,539,000        909     11,520,000      1,801     22,099,000      3,092      36,609,000 
         61-90         68       1,091,000        203      2,654,000        724      9,068,000      1,243      15,303.000 
            91+        56         876,000        272      3,899,000        768      9,906,000      1,393      17,869,000 

Total                                                                                                                    
Delinquencies         367       5,506,000      1,384     18,073,000      3,293     41,073,000      5,728      69,781,000 
      
Amount in    
Repossession(3)       271       3,759,000        834     10,151,000      1,168     14,563,000      1,977      24,463,000 

Total                                                                                                                    
Delinquencies and                          
Amount in             
Repossession(4)       638      $9,265,000      2,218    $28,224,000      4,461    $55,636,000      7,705     $94,244,000 

Delinquencies as a                                                                                                       
Percent of the                                                                                                           
Portfolio            2.58%           2.70%      5.10%          5.08%      6.98%          6.80%      6.87%           6.76% 

Repo Inventory as                                                      
Percent of the
Portfolio            1.90%           1.84%      3.08%          2.85%      2.48%          2.41%      2.37%           2.37% 

Total                     
Delinquencies and
Amount in
Repossession as a
Percent of
Portfolio            4.48%           4.54%      8.18%          7.93%      9.45%          9.21%      9.24%           9.14%
</TABLE>


                          June 30, 1997              June 30, 1998   
                          -------------              -------------       
                                                                      
                       Number                      Number                 
                      of Loans       Amount       of Loans      Amount    
                      --------       ------       --------      ------     
                                                                           
Portfolio(1)           63,053     $789,769,000    118,846   $1,452,040,000
Period of                                                                 
Delinquency(2)                                                            
         31-60          1,969       23,688,000      2,540       29,454,000
         61-90            851       10,693,000      1,103       13,368,000
            91+           819       10,560,000      1,097       13,330,000
                                                                          
Total                                                                     
Delinquencies           3,639       44,941,000      4,740       56,152,000
                                                                          
Amount in                                                                 
Repossession(3)         1,293       12,561,000      2,646       29,126,000
                                                                          
Total                                                                     
Delinquencies and                                                         
Amount in                                                                 
Repossession(4)         4,932      $57,502,000      7,386      $85,278,000
                                                                          
Delinquencies as a                                                        
Percent of the                                                            
Portfolio                5.77%            5.69%      3.99%            3.87%
                                                                          
Repo Inventory as                                                         
Percent of the                                                            
Portfolio                2.05%            1.59%      2.23%            2.01%
                                                                          
Total                                                                     
Delinquencies and                                                         
Amount in                                                                 
Repossession as a                                                         
Percent of                                                                
Portfolio                7.82%            7.28%      6.21%            5.87%

- ------------------
(1)      All amounts and percentages  are based on the full amount  remaining to
         be repaid on each Contract,  including,  for Rule of 78s 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.

                                      S-29

<PAGE>



                        CONSUMER PORTFOLIO SERVICES, INC.
                     NET CREDIT LOSS/REPOSSESSION EXPERIENCE


<TABLE>
<CAPTION>
                            Year Ended        Year Ended         Year Ended        Year Ended     Six Months Ended  Six Months Ended
                        December 31, 1994  December 31, 1995  December 31, 1996  December 31, 1997  June 30, 1997    June 30, 1998
                        -----------------  -----------------  -----------------  -----------------  -------------    -------------
<S>                       <C>              <C>                <C>               <C>               <C>              <C>              
Average Amount Outstanding                                                                                                        
  During the Period (1)   $98,916,991.00   $221,926,489.00    $395,404,669.00   $703,100,136.00   $597,924,905.00  $1,117,385,385.00

 Average Number of Loans                                                                                                     
  Outstanding During the                                                                                                        
        Period                     9,171            20,809             36,998            65,189            55,361          102,426

Number of Repossessions              669             2,018              3,145             6,007             2,430            4,491

  Gross Charge-Offs (2)   $ 3,166,408.00   $ 11,658,461.00    $ 23,296,775.00   $ 46,649,521.00   $ 19,193,455.00  $ 40,338,499.00

    Recoveries (3)        $   347,519.00   $  1,028,378.00    $  2,969,143.00   $  5,534,823.00   $  2,568,783.00  $  4,544,769.00

      Net Losses          $ 2,818,889.00   $ 10,630,083.00    $ 20,327,632.00   $ 41,114,698.00   $ 16,624,672.00  $ 35,793,730.00
                                                                                                    
Annualized Repossessions as                                                                                                  
  a Percentage of Average    
Number of Loans Outstanding        7.29%             9.70%              8.50%             9.21%             8.78%            8.77%

 Annualized Net Losses as a        
   Percentage of Average
     Amount Outstanding            2.85%             4.79%              5.14%             5.85%             5.56%            6.41%
</TABLE>

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

(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)  Delinquent  Contracts  for  which the  related  Financed  Vehicle  has been
     repossessed  are charged off no later than the end of the calendar  quarter
     in which the  Financed  Vehicle  was sold.  The amount  charged  off is the
     remaining  principal balance of the Contract,  after the application of the
     net proceeds from the liquidation of the Financed Vehicle.  With respect to
     delinquent  Contracts for which the related  Financed  Vehicle has not been
     repossessed,  the  remaining  principal  balance  thereof is charged off no
     later than the 120th day after  delinquency.  In any case,  amounts charged
     off do not include 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>



Recent Developments

         Litigation.  On  June  30,  1997,  CPS  was  served  with  summons  and
counterclaim  in the bankruptcy  court for the Northern  District of Illinois in
connection  with the  Chapter 13  bankruptcy  of  obligors  Madeline  and Darryl
Brownlee,  of Chicago,  Illinois.  The obligors seek  class-action  treatment of
their allegation that the cost of an extended service contract on the automobile
they  purchased was  inadequately  disclosed by Joe Cotton Ford of Carol Stream,
Illinois,  the  automobile  dealer who sold them their car.  The  disclosure  is
alleged to violate  the Federal  Truth in Lending  Act and of Illinois  consumer
protection statutes. The obligors' claim is directed against both the dealer for
making the  allegedly  improper  disclosures  and  against  CPS as holder of the
purchase contract.  The relief sought is damages in an unspecified  amount, plus
costs of suit and attorney's  fees. The court has not yet ruled on the obligors'
request for class-action treatment.

         In another  proceeding,  arising out of efforts to collect a deficiency
balance from Joseph  Barrios of Chicago,  Illinois,  the debtor has brought suit
against  CPS  alleging  defects in the notice  given  upon  repossession  of the
vehicle.  This  lawsuit was filed on February  18, 1998 in the circuit  court of
Cook County, Illinois. Barrios, represented by the same law firm as the Brownlee
obligors,  seeks  class-action  treatment  of his  allegation  that  notice of a
fifteen-day period to reinstate his Contract was misleading,  in that it did not
refer to an  alleged  right to  redeem  collateral  up to the date of sale.  The
relief  sought is  damages  in an  unspecified  amount,  plus  costs of suit and
attorney's fees. [As of the date of this Prospectus Supplement, CPS has not been
required to respond to this litigation and has not yet done so.]

         Although the receivables  relating to the above litigation  matters are
not included in the Receivables  Pool, if the request for class action status is
granted in either case, Receivables in the Receivables Pool could become subject
to the litigation.  Furthermore, the existence of such litigation, or an adverse
decision  in such  litigation,  could  encourage  similar  actions to be brought
involving Receivables in the Receivables Pool. If an Obligor has a claim against
the Trust as a result of a violation of law  relating to a  Receivable  and such
claim materially and adversely  affects the Trust's interest in such Receivable,
such a violation will constitute a breach of the  representations and warranties
of CPS and will create an obligation of CPS to repurchase such Receivable unless
the  breach is  cured.  In  addition,  CPS will be  required  to  indemnify  the
Indenture Trustee, the Owner Trustee, the Insurer, the Trust and the Noteholders
against all costs, losses, damages, claims and liabilities, including reasonable
fees and expenses of counsel which may be asserted against or incurred by any of
them as a result of a third  party claim  arising out of events or facts  giving
rise  to  such  breach.  See  "Description  of  the  Trust  Documents--Sale  and
Assignment of Receivables" in this Prospectus Supplement.

         CPS intends to dispute the  above-described  litigation  vigorously and
believes that it has meritorious  defenses to each claim made by those obligors.
Nevertheless,  the  outcome of any  litigation  is  uncertain,  and there is the
possibility  that damages could be assessed against CPS in amounts that could be
material.  It is management's  opinion that the above-described  litigation will
not have a material  adverse effect on CPS's  consolidated  financial  position,
results of operations or liquidity.




                                      S-31

<PAGE>



         Liquidity  and Capital  Resources of CPS. As  discussed  above in "Risk
Factors--Liquidity   and  Capital  Resources  of  CPS",   deterioration  in  the
performance  of the  portfolio of  Contracts  serviced by CPS, has resulted in a
reduction of the residual cash flow  available to be paid to the Seller from the
various  securitization  trusts  serviced by CPS. As a result,  CPS will require
capital  from  sources  other  than such  residual  cash flows to  maintain  its
existing  operations and fund future growth. In response,  CPS has implemented a
plan to raise additional working capital through the issuance of debt or equity;
however, as discussed above in "Risk Factors--Liquidity and Capital Resources of
CPS", it may be difficult and/or costly for CPS to raise such additional capital
and there can be no assurance that it will succeed in doing so.

                              THE RECEIVABLES POOL

         As of the Cutoff Date, each Initial Receivable:

         -        has an Obligor whose billing address is 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
                  [$       ];

         -        is not more than 30 days past due;

         -        has an annual percentage rate ("APR") of not less than 
                  [   %]; and

         -        has a scheduled maturity not later than [            ], 2003.

         As of the date of each  Obligor's  application  for the loan from which
the related Initial Receivable arises, each Obligor

         -        did not have any material past due credit  obligations  or any
                  repossessions  or  garnishments  of  property  within one year
                  before the date of application,  unless such amounts have been
                  repaid or discharged through bankruptcy;

         -        was not the subject of any bankruptcy or insolvency proceeding
                  that is not discharged; and

         -        had not been the subject of more than one bankruptcy 
                  proceeding.

         The  composition,   geographic   distribution,   distribution  by  APR,
distribution   by  remaining   term,   distribution   by  date  of  origination,
distribution  by original  term,  distribution  by model year,  distribution  by
original  principal  balance of the Initial  Receivables  as of the Cutoff Date,
distribution



                                      S-32

<PAGE>



by new or used Financed  Vehicle,  distribution  by program and  distribution by
Originator are set forth in the following tables.


          Composition of the Initial Receivables as of the Cutoff Date

<TABLE>
<CAPTION>

  Weighted           Aggregate          Number of                                   Weighted             Weighted
 Average APR         Principal         Receivables             Average               Average              Average
of Receivables        Balance            In Pool          Principal-Balance       Remaining Term       Original Term
- --------------        -------            -------          -----------------       --------------       -------------
<S>                   <C>                <C>              <C>                     <C>                  <C> 







</TABLE>


                                      S-33

<PAGE>
 

    Geographic Distribution of the Initial Receivables as of the Cutoff Date

                                           Percent of
                                Aggregate  Aggregate                 Percent of
                                Principal  Principal    Number of     Number of
         State (1)               Balance    Balance    Receivables   Receivables
         ---------               -------    -------    -----------   -----------
Alabama..........................$                %                           %
California.......................
Florida..........................
Georgia..........................
Hawaii...........................
Illinois.........................
Indiana..........................
Kentucky.........................
Louisiana........................
Maryland.........................
Michigan.........................
Minnesota........................
Mississippi......................
Nevada...........................
New Jersey.......................
New York.........................
North Carolina...................
Ohio.............................
Pennsylvania.....................
South Carolina...................
Tennessee........................
Texas............................
Virginia.........................
Washington.......................
All Others(2)....................
                                 -------    -------    -----------   -----------
Total............................$    (3)   100.00%(4)                100.00%(4)
                                 =======    =======    ===========   ===========

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

                                      S-34

<PAGE>



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


                                            Percent of            
                                Aggregate   Aggregate                Percent of
                                Principal   Principal    Number of    Number of
           APR Range             Balance     Balance    Receivables  Receivables
          -----------           ---------   ---------   -----------  -----------
15.501% - 16.000%...............$                  %    $                     %
16.001% - 16.500%...............
16.501% - 17.000%...............
17.001% - 17.500%...............
17.501% - 18.000%...............
18.001% - 18.500%...............
18.501% - 19.000%...............
19.001% - 19.500%...............
19.501% - 20.000%...............
20.001% - 20.500%...............
20.501% - 21.000%...............
21.001% - 21.500%...............
21.501% - 22.000%...............
22.001% - 22.500%...............
22.501% - 23.000%...............
23.001% - 23.500%...............
23.501% - 24.000%...............
24.001% - 24.500%...............
24.501% - 25.000%...............
25.001% - 25.500%...............
25.501% - 26.000%...............
26.001% - 26.500%...............
26.501% - 27.000%...............
27.001% - 27.500%...............
27.501% - 28.000%...............
28.001% - 28.500%...............
28.501% - 29.000%...............
29.001% - 29.500%...............
29.501% - 30.000%...............
                                ---------   ---------   -----------  -----------
Total                                       100.00%(2)          (1)   100.00%(2)
                                =========   =========   ===========  ===========

- ---------
(1)  Balances may not add up to total because of rounding.
(2)  Percentages may not add up to 100% because of rounding.



                                      S-35

<PAGE>



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




                                          Percent of                      
                              Aggregate   Aggregate                Percent of
Remaining Term                Principal   Principal    Number of    Number of
to Scheduled Maturity          Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
19-24 months.................. $                 %                          %
25-30 months..................
31-36 months..................
37-42 months..................
43-48 months..................
49-54 months..................
55-60 months..................
                               ---------   ---------   -----------  -----------
Total......................... $       (1)         %(2)                     %(2)
                               =========   =========   ===========  ===========

- --------
(1)  Balances may not add up to total because of rounding.
(2)  Percentages may not add up to 100% because of rounding.


                                      S-36

<PAGE>



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



                                          Percent of     
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
 Date of Origination           Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
05/01/97-05/31/97............. $                  %                         %
06/01/97-06/30/97.............
07/01/97-07/31/97.............
08/01/97-08/31/97.............
09/01/97-09/30/97.............
10/01/97-10/31/97.............
11/01/97-11/30/97.............
12/01/97-12/31/97.............
01/01/98-01/31/98.............
02/01/98-02/28/98.............
03/01/98-03/31/98.............
04/01/98-04/30/98.............
05/01/98-05/31/98.............
06/01/98-06/30/98.............
                               ---------   ---------   -----------  -----------
         Total................ $       (1)   100.00%(2)               100.00%(2)
                               =========   =========   ===========  ===========

- -------
(1)  Balances may not add up to total because of rounding.
(2)  Percentages may not add up to 100% because of rounding.


                                      S-37

<PAGE>



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



                                          Percent of               
                              Aggregate   Aggregate                Percent of
  Original Term to            Principal   Principal    Number of    Number of
 Scheduled Maturity            Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
19-24 months................. $                  %                          %
25-30 months.................
31-36 months.................
37-42 months.................
43-48 months.................
49-54 months.................
55-60 months.................
55-60 months.................
                              ---------   ---------   -----------  -----------
         Total............... $       (1)  100.00%(2)                 100.00%(2)
                              =========   =========   ===========  ===========
- --------
(1)  Balances may not add up to total because of rounding.
(2)  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         
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
     Model Year                Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
1990......................... $                  %                          %
1991.........................
1992.........................
1993.........................
1994.........................
1995.........................
1996.........................
1997.........................
1998.........................
1999.........................
                              ---------   ---------   -----------  -----------
         Total............... $       (1)  100.00%(2)                100.00%(2)
                              =========   =========   ===========  ===========

- -------

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



                                      S-38

<PAGE>



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


                                          Percent of              
                              Aggregate   Aggregate                Percent of
 Range of Original            Principal   Principal    Number of    Number of
 Principal Balances            Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
$    0.01 -  5,000.00........ $                   %                          %
 5,000.01 - 10,000.00........
10,000.01 - 15,000.00........
15,000.01 - 20,000.00........
20,000.01 - 25,000.00........
25,000.01 - 30,000.00........
                              ---------   ---------   -----------  ----------- 
        Total................ $       (1)        %(2)                       %(2)
                              =========   =========   ===========  =========== 

- --------

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


       Distribution of Initial Receivables by New or Used Financed Vehicle
                              as of the Cutoff Date



                                          Percent of          
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
Financed Vehicle Type          Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
 New......................... $                  %                          %
 Used........................


         Total............... $      (1)         %(2)                       %(2)
                              =========   =========   ===========  ===========


- --------

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


                                      S-39

<PAGE>



            Distribution of Initial Receivables by Financing Program
                              as of the Cutoff Date




                                          Percent of            
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
Financing Program              Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
Super Alpha.................. $                  %                          %
Alpha........................
Standard.....................
Delta........................
First Time Buyer.............

         Total............... $      (1)         %(2)                      %(2)
                              =========   =========   ===========  ===========

- --------

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


                Distribution of Initial Receivables by Originator
                              as of the Cutoff Date


                                          Percent of         
                              Aggregate   Aggregate                Percent of
                              Principal   Principal    Number of    Number of
    Originator                 Balance     Balance    Receivables  Receivables
- ---------------------         ---------   ---------   -----------  -----------
CPS.......................... $                  %                          %
Samco........................
Linc.........................

         Total............... $      (1)         %(2)                       %(2)
                              =========   =========   ===========  ===========


- --------

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



                                      S-40

<PAGE>




Rule of 78's Receivables and Simple Interest Receivables.

         As of the Cutoff Date,  approximately  [ %] of the aggregate  Principal
Balance of the Initial  Receivables 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 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.

         If 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



                                      S-41

<PAGE>



under 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 can be prepaid at any time without charge.  (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. For example, 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 and Certificateholders.  See also "Description
of the Securities--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% or
less  of the sum of (i) the  aggregate  Cutoff  Date  Principal  Balance  of the
Initial  Receivables and (ii) the initial  Pre-Funded Amount (the sum of (i) and
(ii),   the   "Original   Pool   Balance").   See  also   "Description   of  the
Securities--Mandatory  Redemption" in this Prospectus  Supplement  regarding the
acceleration of the Notes after the occurrence of an Event of Default.

                       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  with  respect to such
Collection  Period,  all  payments  and  Purchase  Amounts (as  defined  herein)
remitted by CPS or the Servicer (if the Servicer should be any entity other than
CPS) 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.  The Class A-1 Pool  Factor  will be  1.0000000  as of the
Closing  Date;  thereafter,  the Class A-1 Pool Factor  will  decline to reflect
reductions in the principal  balance of the Class A-1 Notes.  Therefore,  if you
are a Class A-1 Noteholder, your share of the principal balance of the Class A-1
Notes is the product of (1) the original  denomination  of your Note and (2) 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. Therefore, if you are a Class A-2



                                      S-42

<PAGE>



Noteholder,  your share of the  principal  balance of the Class A-2 Notes is the
product of (1) the original denomination of your Note and (2) the Class A-2 Pool
Factor.

         Under 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 Noteholders" in this Prospectus Supplement.

                                 USE OF PROCEEDS

         The  Seller  will  use the net  proceeds  of the  sale of the  Notes to
purchase the CPS Receivables  from CPS, the Samco  Receivables  from Samco,  the
Linc Receivables from Linc and to fund the Pre-Funding  Account and the Interest
Reserve Account.  CPS, Samco and Linc will apply the net proceeds  received from
the Seller to purchase new  Contracts or to repay debt  incurred to purchase the
Contracts,  including the repayment of certain amounts owed by CPS under certain
warehouse loans or other interim financing  arrangements which have been used to
fund the acquisition of the Receivables.  First Union National Bank ("FUNB"), an
affiliate of the  Underwriter  has entered into a warehousing  arrangement  with
CPS. Certain of the net proceeds of the sale of the Notes will be used by CPS to
reduce  the  outstanding  indebtedness  of  CPS to  FUNB  under  such  warehouse
arrangement.

                          DESCRIPTION OF THE SECURITIES
General

         The Notes  will be issued  under  the terms of the  Indenture,  and the
Certificates  will be issued  under the  terms of the Trust  Agreement.  We have
filed  forms  of the  Indenture  and the  Trust  Agreement  as  exhibits  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 Class A-1  Noteholders  as of the  related
record date will be entitled to receive,  pro rata, thirty (30) days of interest
at the Class A-1 Interest Rate on the outstanding  principal amount of the Class
A-1 Notes at the close of the preceding  Payment Date. On each Payment Date, 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 the
preceding Payment Date. Nevertheless,  on the initial Payment Date, the interest
payable to the Noteholders of record of a class of Notes will



                                      S-43

<PAGE>



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 to and including  November 14, 1998 (assuming that there are 30
days in each  month  of the  year)  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 Class A Interest Rate. See "Description of
the Trust Documents--Distributions" in this Prospectus Supplement.

Payment of Principal

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

         On each  Payment  Date,  the  amounts  distributed  on  account  of the
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.

Mandatory Redemption

         Each class of Notes and the  Certificates  will be  redeemed in part on
the Payment Date on or immediately  following the last day of the Funding Period
if 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  outstanding
principal  amount of each class of Notes and the  Certificates) of the remaining
Pre-Funded Amount on such date (such class' "Note Prepayment Amount").

         The Policy does not guarantee  payment of the Note Prepayment  Amounts,
although the Policy does guarantee  payment of all unpaid  principal and accrued
interest  in  respect  of a class  of Notes on the  respective  Final  Scheduled
Payment Date for such class. 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.

         If an Event of Default  occurs and an  Insurer  Default  shall not have
occurred and be  continuing,  the Notes shall become due and payable at par with
accrued  interest.  So long as an Insurer Default shall not have occurred and be
continuing,  the Insurer will have the right (but not the  obligation) to direct
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,  and to distribute the proceeds of such  liquidation in accordance with
the terms of the  Indenture.  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



                                      S-44

<PAGE>



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.  The
Policy  does  not  guarantee  payments  of any  amounts  that  become  due on an
accelerated basis, unless the Insurer elects, in its sole discretion to pay such
amounts in whole or in part. See "Description of the Trust  Documents--Events of
Default" and "The Policy" herein.

Optional Redemption

         To  avoid  excessive  administrative  expense,  the  Servicer,  or  its
successor, is permitted at its option to purchase all remaining Receivables from
the Trust (with the consent of the Insurer if such purchase and redemption would
result in a claim  under the Policy or if any amount  owing to the Insurer or on
the Notes would remain  unpaid).  The Servicer (or its  successor)  may exercise
this  repurchase  option on or after the last day of any month on or after which
the then  outstanding  Pool Balance is equal to 10% or less of the Original Pool
Balance  at a price  equal to at least the  aggregate  of the  unpaid  principal
amount  of the Notes  plus  accrued  and  unpaid  interest  as of such last day.
Exercise of this right will result in the early  retirement  of the Notes.  Upon
declaration of an optional  redemption,  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.  If the Indenture  Trustee has taken certain  measures to
locate a Noteholder,  and such measures have failed,  the Indenture Trustee will
distribute  the  remaining  funds  otherwise  payable to the  Noteholder  to The
American Red Cross.

                              REGISTRATION OF NOTES

         The  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 under 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.

         If you are acquiring  beneficial  ownership interests in the Notes, you
may hold the Notes directly though DTC if you are a Participant, or you may hold
your interest  indirectly  through  organizations  which are Participants.  Your
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 your account for that 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



                                      S-45

<PAGE>



recorded on the records of DTC, if the beneficial owner's Financial Intermediary
is  not a DTC  participant).  See  "Description  of  the  Securities--Book-Entry
Registration" in the Prospectus.

                       DESCRIPTION OF THE TRUST DOCUMENTS

         The  following   summary   describes  certain  terms  of  the  Purchase
Agreements,  the Sale and  Servicing  Agreement,  the  Indenture  and the  Trust
Agreement  (together,  the "Trust Documents").  We have filed forms of the Trust
Documents as exhibits to the Registration  Statement. We will file a copy of the
final  Trust  Documents  with  the  Commission  following  the  issuance  of the
Securities.  Because  this is a  summary  of the  Trust  Documents,  it does not
contain all this  information  that may be important to you. You should read the
Trust Documents in their entirety if you require complete information  regarding
their contents.

Sale and Assignment of Receivables

         On or before the  Closing  Date,  the Seller will  purchase  from Samco
under 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
before the  Closing  Date,  the Seller  will  purchase  from Linc under the Linc
Purchase  Agreement,  without  recourse (except as provided in the Linc Purchase
Agreement) Linc's entire interest in the Linc Receivables,  together with Linc's
security  interests in the related Financed  Vehicles.  On or before the Closing
Date,  the  Seller  will  purchase  from CPS under the CPS  Purchase  Agreement,
without recourse, except as provided in the CPS Purchase Agreement, CPS's entire
interest in the CPS Receivables,  together with CPS's 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 Underwriter.
See "Underwriting" in this Prospectus Supplement.

         In the CPS Purchase  Agreement,  CPS will  represent and warrant to the
Seller,  among  other  things,  that  (1) the  information  provided  in the CPS
Purchase  Agreement  with  respect  to  the  Receivables   (including,   without
limitation,  the Samco  Receivables and the Linc  Receivables) is correct in all
material respects; (2) at the dates of origination of the Receivables,  physical
damage insurance covering each Financed Vehicle was in effect in accordance with
the normal requirements of CPS, Samco or Linc, as applicable; (3) 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,  IFCs or Deposit Institutions have been asserted
or  threatened;  (4) 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, Samco or Linc; and (5)
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



                                      S-46

<PAGE>



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 the interest of the Trust, the
Indenture Trustee or the Insurer,  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.
However,  CPS will be required to indemnify  the Owner  Trustee,  the  Indenture
Trustee,  the Insurer,  the Trust and the Noteholders against all costs, losses,
damages,  claims and  liabilities,  including  reasonable  fees and  expenses of
counsel,  which may be asserted  against or incurred by any of them, as a result
of third party claims arising out of events or facts giving rise to such breach.

         Following the Closing Date, under 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   (the   "Subsequent
Receivables")  originated  by CPS or Samco  under  its auto  loan  programs  and
acquired  by the Seller  from CPS or Samco 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 conveyed to the Trust on such Subsequent Closing
Date  after the  cutoff  date  designated  by the  Seller  with  respect to such
Subsequent  Receivables  (such date  designated by the Seller,  the  "Subsequent
Cutoff Date"). See "Description of the Trust  Documents--Sale  and Assignment of
Receivables"  herein. On each Subsequent Closing Date, subject to the conditions
set forth in the Trust Documents,  the Trust shall purchase from the Seller, the
Subsequent Receivables to be transferred to the Trust on such Subsequent Closing
Date.

         Any   conveyance   of   Subsequent   Receivables   is  subject  to  the
satisfaction,  on or  before  the  related  Subsequent  Transfer  Date,  of  the
following conditions, among others:

         (1) each such Subsequent  Receivable satisfies the eligibility criteria
         specified in the related Purchase Agreement;

         (2) the 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;

         (3) 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 Cutoff Date and any  Subsequent  Receivables on the
         related  Subsequent  Cutoff Date: (a) the weighted  average APR of such
         Receivables  will not be less  than a  specified  percentage  below the
         weighted average APR of the Initial Receivables on the Cutoff Date, (b)
         the weighted average



                                      S-47

<PAGE>



         remaining term of such  Receivables will be within a range of a certain
         number of  months,  (c) not more  than a  specified  percentage  of the
         principal  balances of such  Receivables  will  represent used Financed
         Vehicles and (d) not more than a specified  percentage of the principal
         balances of such  Receivables  which may have an APR in excess of [ ]%,
         and the Trust, the Indenture Trustee, the Owner Trustee and the Insurer
         shall  have  received  written  confirmation  from a firm of  certified
         independent  public  accountants as to the satisfaction of the criteria
         in clauses (a) through (d) above;

         (4) 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);

         (5) 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

         (6) 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,  each of the Class A-1
         Notes and the Class A-2 Notes will be rated  "Aaa" by Moody's and "AAA"
         by Standard & Poor's.

         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 before the Closing Date,  or each  Subsequent  Closing Date,  the
related Contracts will be delivered to the Indenture  Trustee as custodian,  and
the Indenture Trustee then will maintain physical  possession of the Receivables
except as may be necessary for the servicing of the Receivables by the Servicer.
The Receivables will not be stamped to show the ownership  thereof by the Trust.
However,  CPS's, Samco's and Linc'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

         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 Seller 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  National Trust
and Savings  Association (the "Lock-Box Bank") in the name of the Seller for the
benefit of the Noteholders and the Insurer (the "Lock-Box



                                      S-48

<PAGE>



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 (collectively, the "Collection Account") in the
name of the  Indenture  Trustee on behalf of the  Noteholders  and the  Insurer.
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 the Collection Account.  If, however,  any Obligors
send their payments to the Servicer instead of the Lock-Box  Processor,  then on
the first Business Day after the Servicer  receives any such  payments,  it will
deposit those payments 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, from which all distributions with respect to the Notes will be made
(the "Note 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 that
this will happen.  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 Indenture  Trustee will also 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) in
the Interest  Reserve  Account.  On each of the [October and  November]  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 Collateral  Agent will establish the Spread Account as a segregated
trust  account  at its  office or at  another  depository  institution  or trust
company.

Distributions

         Priority  of  Distribution  Amounts.  On the earlier of (i) the seventh
Business Day of each  calendar  month and (ii) the fifth  Business Day preceding
the Payment Date  occurring in such calendar  (each such date, a  "Determination
Date") the Servicer will instruct the Indenture Trustee



                                      S-49

<PAGE>



to make the following  distributions from the Total  Distribution  Amount in the
following order of priority:

                  (1) to the Standby  Servicer,  so long as CPS is the  Servicer
         and  Norwest  Bank  Minnesota,  National  Association  is  the  Standby
         Servicer,  the  Standby  Fee and all  unpaid  Standby  Fees from  prior
         Collection Periods;

                  (2)  to  the  Servicer,  the  Servicing  Fee  and  all  unpaid
         Servicing Fees from prior Collection Periods;

                  (3) if the Standby Servicer becomes the successor Servicer, to
         the Standby Servicer, from the Total Distribution Amount, to the extent
         not  previously  paid by the  predecessor  Servicer  under the Sale and
         Servicing Agreement, reasonable transition expenses (up to a maximum of
         $50,000) incurred in becoming the successor Servicer;

                  (4) to the Indenture Trustee and the Owner Trustee,  pro rata,
         the fees payable thereto for services under the Indenture and the Trust
         Agreement (the "Trustee  Fees") and reasonable  out-of-pocket  expenses
         thereof (including  counsel fees and expenses),  and all unpaid Trustee
         Fees and unpaid reasonable  out-of-pocket  expenses  (including counsel
         fees and expenses) from prior Collection Periods;

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

                  (6)   to   the   Noteholders,    the   Noteholders'   Interest
         Distributable Amount;

                  (7)   to   the   Noteholders,   the   Noteholders'   Principal
         Distributable   Amount,  plus  the  Noteholders'   Principal  Carryover
         Shortfall, if any;

                  (8) to the Insurer,  any amounts due to the Insurer  under the
         terms of the Insurance Agreement;

                  (9) if any Person other than the Standby  Servicer becomes the
         successor  Servicer,  to such  successor  Servicer,  to the  extent not
         previously  paid  by  the  predecessor  Servicer  under  the  Sale  and
         Servicing Agreement, reasonable transition expenses (up to a maximum of
         $50,000  for all such  expenses)  incurred in  becoming  the  successor
         Servicer; and

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

         Amounts   distributed   on  account  of  the   Noteholders'   Principal
Distributable Amount under priority (7) above will be applied,  sequentially, to
pay principal of the Class A-1 Notes until the principal amount of the Class A-1
Notes has been reduced to zero, then to the holders of the Class A-2 Notes until
the principal amount of the Class A-2 Notes has been reduced to zero.




                                      S-50

<PAGE>



         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 related  Collection  Period
                  with respect to Receivables that became Liquidated Receivables
                  during such related  Collection  Period, 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");

         (iii)    proceeds   from   Recoveries   with   respect  to   Liquidated
                  Receivables;

         (iv)     earnings on  investments  of funds in the  Collection  Account
                  during the related Collection Period;

         (v)      on the [ ] and [ ] Payment  Dates any amounts in excess of the
                  Requisite  Reserve Amount  withdrawn from the Interest Reserve
                  Account; and

         (vi)     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.

         The Insurer shall at any time, and as often as it chooses, with respect
to a  Payment  Date,  have the  option  (but  shall not be  required,  except as
required  under the  Policy) to deliver  amounts to the  Indenture  Trustee  for
deposit into the Collection Account for any of the following purposes:

o        to provide  funds in respect of the  payment of fees or expenses of any
         provider of services to the Trust with respect to such Payment Date;

o        to   distribute   as  a  component   of  the   Noteholders'   Principal
         Distributable  Amount to the extent that the  principal  balance of the
         Notes as of the Determination  Date preceding such Payment Date exceeds
         the Pool Balance as of such Determination Date; or

o        to include  such  amount as part of the Total  Distribution  Amount for
         such  Payment  Date to the extent that without such amount a draw would
         be required to be made on the Policy.

         "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, if the related Financed Vehicle has been repossessed,  210) 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



                                      S-51

<PAGE>



terms thereof  including all accrued and unpaid interest and interest to the end
of the month of purchase.

         "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.

         Calculation  of  Distributable  Amounts.  On  each  Payment  Date,  the
Noteholders   will   receive  the   Noteholders'   Distributable   Amount.   The
"Noteholders' Distributable Amount" for a Payment Date will equal the sum of:

         (1) the "Noteholders'  Principal  Distributable  Amount," consisting of
the Class A Noteholders' Percentage of the Principal Distributable Amount; plus

         (2)  the Noteholders' Principal Carryover Shortfall; and

         (3) the Noteholders' Interest Distributable Amount.

         On the  Class  A-1  Final  Scheduled  Payment  Date,  the  Noteholders'
Principal  Distributable  Amount will at least equal an amount sufficient to pay
in full the then  outstanding  principal  amount of the Class A-1 Notes.  On the
Class A-2 Final Scheduled Payment Date, the Noteholders' Principal Distributable
Amount  will at  least  equal  an  amount  sufficient  to pay in full  the  then
outstanding principal amount of the Class A-2 Notes.

         "Class A  Noteholders'  Percentage"  will be 100%  until the Notes have
been paid in full.

         "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.

         "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, plus interest
on such  Class A-1  Noteholder's  Interest  Carryover  Shortfall,  to the extent
permitted  by law, at the Class A-1 Interest  Rate  through the current  Payment
Date.

         "Class A-1 Noteholders' Monthly Interest Distributable Amount" means

                  (a) for the first Payment Date, an amount equal to the product
         of (i) the  Class  A-1  Interest  Rate,  (ii) the  initial  outstanding
         principal  amount of the Class  A-1  Notes  and (iii) a  fraction,  the
         numerator of which is the number of days from and including the Closing
         Date to and  including  November 14, 1998 and (ii) 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-1
         Interest Rate and (ii) the outstanding principal



                                      S-52

<PAGE>



         amount of the Class A-1 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-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.

         "Class A-2  Noteholders'  Interest  Distributable  Amount" means,  with
respect  to any  Payment  Date,  the sum of the Class A-2  Noteholders'  Monthly
Interest   Distributable  Amount  for  such  Payment  Date  and  the  Class  A-2
Noteholders'  Interest Carryover  Shortfall for such Payment Date, plus interest
on such  Class A-2  Noteholder's  Interest  Carryover  Shortfall,  to the extent
permitted  by law, at the Class A-2 Interest  Rate  through the current  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  outstanding
         principal  amount of the Class  A-2  Notes  and (iii) a  fraction,  the
         numerator of which is the number of days from and including the Closing
         Date to and  including  November 14, 1998 and (ii) 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  outstanding  principal  amount 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).

         "Cram Down Loss"  means,  with respect to a  Receivable,  if a court of
appropriate  jurisdiction in an insolvency proceeding shall have issued an order
reducing the amount owed on a Receivable or otherwise modifying or restructuring
Scheduled Payments to be made on a Receivable, an amount equal to such reduction
in  Principal  Balance of such  Receivable  or the  reduction in the net present
value (using as the discount  rate the lower of the contract rate or the rate of
interest  specified by the court in such order) of the Scheduled  Payments as so
modified or  restructured.  A Cram Down Loss shall be deemed to have occurred on
the date such order is entered.

         "Noteholders' Interest Distributable Amount" means, with respect to any
Payment Date, the sum of (a) the  Noteholders'  Monthly  Interest  Distributable
Amount for such Payment Date, (b) the Class A-1 Noteholders'  Interest Carryover
Shortfall  for such Payment Date,  plus interest on such Class A-1  Noteholder's
Interest Carryover  Shortfall,  to the extent permitted by law, at the Class A-1
Interest  Rate  through  the  current  Payment  Date,  plus  (c) the  Class  A-2
Noteholders'  Interest Carryover  Shortfall for such Payment Date, plus interest
on such  Class A-2  Noteholders'  Interest  Carryover  Shortfall,  to the extent
permitted  by law, at the Class A-2 Interest  Rate  through the current  Payment
Date.

         "Noteholders'  Monthly  Interest   Distributable  Amount"  means,  with
respect to any Payment Date, the sum of (i) the Class A-1  Noteholders'  Monthly
Interest Distributable Amount for such



                                      S-53

<PAGE>



Payment Date and (ii) the Class A-2 Noteholders' Monthly Interest  Distributable
Amount for such Payment Date.

         "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
before such day allocable to principal of such Receivable 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 before such day
allocable to  principal of such  Receivable  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 such Receivable.

         "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  under the Sale and  Servicing
Agreement  or  any  rescheduling  of  payments  in  any  insolvency  or  similar
proceedings).

The Spread Account

         As part of the consideration for the issuance of the Policy, the Seller
has agreed to establish 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,  the Owner Trustee, any successor Servicer and
the  Collateral  Agent and all amounts owing to the Insurer on such date 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 under  priorities (1) through (8)
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 under such
priorities (1) through (8).

         Amounts  on deposit in the  Spread  Account on any  Payment  Date which
(after all payments  required to be made on such Payment Date and  distributions
to be made in accordance  with the Master  Spread  Account  Agreement  have been
made)  are in excess  of the  Requisite  Amount  will be  released  to or at the
direction of the Seller on such Payment Date.

         So long as no Insurer  Default shall 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



                                      S-54

<PAGE>



(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,  you should not rely on amounts in the Spread  Account  for  payments  of
principal or interest on the Notes.

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:

o        a demand for payment under the Policy;

o        an Insolvency Event;

o        the Trust  becoming  taxable  as an  association  (or  publicly  traded
         partnership)  taxable as a corporation  for federal or state income tax
         purposes;

o        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 (1) through (7) under  "Description
         of  the  Trust   Documents--Distributions--Priority   of   Distribution
         Amounts" herein; and

o        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,  which 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 due
and payable at par with  accrued  interest  thereon.  The Insurer  will have the
right,  but not the obligation,  to instruct 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,  and to distribute  the
proceeds of such  liquidation  in  accordance  with the terms of the  Indenture.
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" and
"Description of the Securities--Mandatory Prepayment" herein.




                                      S-55

<PAGE>



         If an  Insurer  Default  has  occurred  and is  continuing,  "Events of
Default" will consist of the following events set forth in the Indenture:

o        a default for five days or more in the  payment of any  interest on the
         Notes;

o        a default for five days or more in the payment of the  principal of the
         Notes [when the same becomes due and payable];

o        a default in

         -        the observance or  performance in any material  respect of any
                  covenant or agreement of the Trust made in the Indenture

         -        any  representation  or  warranty  made  by the  Trust  in the
                  Indenture

         -        any certificate delivered in connection with the Indenture, or
                  such certificate having been incorrect as of the time made

         and the  continuation  of any such  default or the failure to cure such
         breach of a representation or warranty for a period of 30 days (or such
         longer  period not in excess of 90 days as is  reasonably  necessary to
         cure such  default)  after notice  thereof is given to the Trust by the
         Indenture  Trustee  or to the Trust and the  Indenture  Trustee  by the
         holders  of at  least  25%  in  principal  amount  of  the  Notes  then
         outstanding; or

o        certain events of bankruptcy,  insolvency,  receivership or liquidation
         of the Trust.

         Upon the  occurrence of an Event of Default,  and so long as an Insurer
Default has occurred and is continuing  the Indenture  Trustee or the holders of
Notes representing at least a majority of the principal amount of the Notes then
outstanding  may declare the  principal of the Notes to be  immediately  due and
payable. Such declaration may, under certain circumstances,  be rescinded by the
holders of Notes representing at least a majority of the principal amount of the
Notes then outstanding.  The Indenture Trustee may also institute proceedings to
collect  amounts due or foreclose on the Trust  Assets,  exercise  remedies as a
secured party, sell the related  Receivables or elect to have the Trust maintain
possession  of such  Receivables.  If the  Indenture  Trustee  has the  right to
liquidate  the Trust  Estate,  because an Insurer  Default has  occurred  and is
continuing,  nevertheless, the Indenture Trustee will be prohibited from selling
the related Receivables  following an Event of Default unless (i) the holders of
all the  outstanding  Notes consent to the sale or (ii) the proceeds of the sale
are sufficient to pay in full the principal of and the accrued  interest on such
outstanding Notes at the date of the sale.

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:




                                      S-56

<PAGE>



(1)      the amount of the distribution  allocable to principal of each class of
         Notes;

(2)      the amount of the  distribution  allocable to interest on each class of
         Notes;

(3)      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;

(4)      the  aggregate  principal  balance  of  each  class  of  Notes  and 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 (1) above;

(5)      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;

(6)      the amount of the Class A-1 Noteholders'  Interest Carryover Shortfall,
         Class A-2 Noteholders'  Interest  Carryover  Shortfall and Noteholders'
         Principal  Carryover  Shortfall  on such Payment Date and the change in
         such amounts from those on the prior Payment Date;

(7)      the amount paid to the Noteholders  under the Policy or from the Spread
         Account for such Payment Date;

(8)      the amount distributable to the Insurer on such Payment Date;

(9)      the  aggregate  amount in the  Spread  Account  and the  change in such
         amount from the previous Payment Date;

(10)     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
         Receivable Payments for (a) 31 to 59 days, (b) 60 to 89 days, (c) 90 to
         119 days, (d) 120 to 149 days, (e) 150 to 179 days, (f) 180 to 209 days
         and (g) 210 days or more;

(11)     the number and the aggregate Purchase Amount of Receivables repurchased
         by CPS or purchased by the Servicer; and

(12)     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 under subclauses (1), (2), (5), (6), (7) and (11)
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  (1),  (2)  and  (5)  above  for  the  purposes  of  such
Noteholder's preparation of



                                      S-57

<PAGE>



federal income tax returns. See "Description of the Trust  Documents--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,  1999, 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, 1999.

         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, 1999 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,  1999).  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  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  obligations and
duties under the Sale and Servicing Agreement.  If CPS resigns as Servicer or is
terminated  as Servicer,  the Standby  Servicer  has agreed under the  Servicing
Assumption  Agreement to assume the servicing  obligations  and duties under the
Sale and Servicing Agreement.  However, so long as no Insurer Default shall have
occurred and be continuing,  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 under the Sale and Servicing Agreement, or for
errors in  judgment.  However,  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.


                                      S-58

<PAGE>



         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 each March 31, June 30,  September 30 and
December 31 unless renewed by the Insurer for successive  quarterly 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.

Servicing Compensation

         The  Servicer  will be entitled to receive  the  Servicing  Fee on each
Payment Date, equal to the result of one twelfth times 2.00% of the Pool Balance
as of the close of business on the last day of the second  preceding  Collection
Period.  However,  with respect to the first  Payment Date the Servicer  will be
entitled  to receive a Servicing  Fee equal to the result of one  twelfth  times
2.00% of the Original Pool Balance. As additional  servicing  compensation,  the
Servicer will also be entitled to receive certain late fees,  prepayment charges
and other  administrative fees or similar charges.  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 which shall (1)
reflect  current market  practice with respect to  compensation  of servicers of
receivables  comparable to the  Receivables  and (2) not exceed 3.00% 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  amounts  received  upon
payment in full of Rule of 78's  Receivables  in excess of the then  outstanding
principal balance of such Receivables and accrued interest (calculated under the
actuarial method).  The Servicer will also 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, before 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



                                      S-59

<PAGE>



fees,  data  processing  costs and  other  costs  incurred  in  connection  with
administering the Receivables.

Servicer Termination Events

         Any of the  following  events will  constitute a "Servicer  Termination
Event" under the Sale and Servicing Agreement:

o        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;

o        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  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;

o        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  under bankruptcy  proceedings,  or inability to pay its
         obligations;

o        a claim is made under the Policy; or

o        the occurrence of an Insurance Agreement Event of Default.

         An  "Insurance  Agreement  Event of Default"  means an event of default
under the Insurance  Agreement or under any other  "insurance  agreement"  under
which  Financial  Security  has  issued (or  issues in the  future) a  financial
guaranty  insurance policy in respect of securities  issued by a trust for which
CPS is the Servicer.  The events  constituting  an Insurance  Agreement Event of
Default  (including  the  events  of  default  under  any such  other  insurance
agreements)  may be modified,  amended or waived by Financial  Security  without
notice to or  consent  of the  Indenture  Trustee  or any  Noteholder.  Remedies
available to Financial  Security upon the  occurrence of an Insurance  Agreement
Event of Default include  increasing the amount required to be on deposit in the
Spread  Account  and  terminating  CPS's  appointment  as  Servicer.  See  "Risk
Factors--Sub-Prime Obligors; Servicing".




                                      S-60

<PAGE>



Rights Upon Servicer Termination Event

         Following the occurrence of a Servicer  Termination  Event that remains
unremedied,  either (1) the  Insurer  (provided  no Insurer  Default  shall have
occurred and be  continuing)  in its sole and absolute  discretion  or (2) if an
Insurer Default shall have occurred and be continuing,  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.  However, a successor Servicer shall have no liability with
respect to any obligation  which was required to be performed by the predecessor
Servicer  before the date the  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:

o        the  Insurer  fails to make a  payment  required  under  the  Policy in
         accordance with its terms;

o        the Insurer

         -        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

         -        makes a general  assignment  for the benefit of its creditors,
                  or

         -        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

o        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

         -        appointing  a  custodian,  trustee,  agent or receiver for the
                  Insurer or for all or any material portion of its property or

         -        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 Notes evidencing more than 50% of the outstanding  principal  balance
of the Notes (the "Class A Note



                                      S-61

<PAGE>



Majority")  may,  on behalf of all  Securityholders  waive  any  default  by the
Servicer in the  performance  of its  obligations  under the Sale and  Servicing
Agreement  and its  consequences.  However,  a default  in making  any  required
deposits to or payments from any of the Trust  Accounts in  accordance  with the
Sale and Servicing  Agreement  may not be waived.  No waiver of a default by the
Servicer  shall  impair the  Noteholders'  rights  with  respect  to  subsequent
defaults.


The Standby Servicer

         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 be continuing,  then the Indenture Trustee may, with the consent of
the Class A Note Majority,  terminate the rights and obligations of the Servicer
under the Sale and Servicing Agreement. See "Risk Factors--Termination of CPS as
Servicer" and "Description of the Trust Documents--Servicer  Termination Events"
in this Prospectus Supplement. 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 and Lockbox Processing Assumption Agreement, dated as of
October [ ], 1998,  among CPS, the Standby  Servicer and the  Indenture  Trustee
(the "Servicing Assumption Agreement").  The Standby Servicer will receive a 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  in an amount equal to one twelfth of the  Servicing Fee Rate times
the Pool  Balance  as of the  close of  business  on the last day of the  second
preceding  Collection  Period. The "Servicing Fee Rate" will be a rate that will
(i) reflect current market practice with respect to compensation of servicers of
receivables  comparable to the  Receivables and (ii) not exceed 3.00% per annum.
See "The Standby Servicer" in this Prospectus Supplement.


                                   THE POLICY

         Because this is a summary, it does not contain all the information that
may be  important  to you.  You should  read the entire  Policy,  including  any
accompanying endorsements or exhibits before you make an investment decision.

         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 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 (1) the
Noteholders'  Interest  Distributable Amount and (2) the Noteholders'  Principal
Distributable Amount on a Payment Date, in each case,



                                      S-62

<PAGE>



in  accordance  with the  original  terms of the Notes when  issued and  without
regard to any amendment or  modification of the 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:

o        a default by the Issuer;

o        an election by the Issuer to pay principal on an accelerated basis

o        the occurrence of an Event of Default under the Indenture or

o        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.  If the Insurer
         does not so elect,  the Policy  will  continue to  guarantee  Scheduled
         Payments due on the Notes in accordance with their original terms.

Scheduled Payments shall also not include,  nor shall coverage be provided under
the Policy in respect of:

o        any portion of the Noteholders'  Interest  Distributable  Amount due to
         Noteholders  because a notice and  certificate  in proper  form was not
         timely Received by the Insurer, or

o        any portion of the Noteholders'  Interest  Distributable  Amount due to
         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 under the
         Policy.

         Scheduled  Payments shall not include any amounts due in respect of the
Notes  attributable to any increase in interest  rates,  penalties or other sums
payable  by the Trust by reason of a default  or Event of  Default in respect of
the Notes, or by reason of a deterioration of the creditworthiness of the Trust,
nor shall Scheduled  Payments include,  nor shall coverage be provided under the
Policy in respect of, any taxes,  withholding  or other  charges with respect to
any Noteholder imposed by any governmental  authority due in connection with the
payment of any Scheduled Payments to a Class A Noteholder.

         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 (1) 12:00 noon,  New York City time,
on the third Business Day following Receipt of such notice for payment,  and (2)
12:00 noon,  New York City time,  on the Payment  Date on which such payment was
due on the 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 under the Order referred to below



                                      S-63

<PAGE>



or the first to occur of (a) the fourth  Business Day  following  Receipt by the
Insurer from the Indenture Trustee of

         (1)      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  Notes  during  the  term  of  the  Policy   because  such
                  distributions  were  avoidable as  preference  payments  under
                  applicable bankruptcy law,

         (2)      a  certificate  of the  Noteholder  that  the  Order  has been
                  entered and is not subject to any stay, and

         (3)      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 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 (1), (2) and (3) above if, at least four  Business
Days before 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 under the Indenture.

         The terms  "Receipt" and "Received"  with respect to the Policy,  shall
mean actual  delivery to the Insurer  and to its fiscal  agent,  if any,  before
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 (1) a
Saturday or Sunday or (2) a day on which banking institutions in the City of New
York,  New  York,  Minneapolis,  Minnesota,  the  State in which  the  principal
corporate  trust  office  of the  Indenture  Trustee  is  located,  or any other
location of any successor  indenture  trustee or successor  Collateral Agent are
authorized or obligated by law or executive order to be closed.


                                      S-64

<PAGE>



         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 before  distribution  in full of all Scheduled  Payments with respect to
the 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 1/

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 the 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 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

- --------
1/ FSA to update.



                                      S-65

<PAGE>



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

         Under 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
IBCA, Inc., Japan Rating and Investment Information,  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 Notes" in this Prospectus Supplement.

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 March 31, 1998 (in thousands):


                                                              March 31, 1998
                                                              --------------
                                                                (Unaudited)
Deferred premium revenue
  (net of prepaid reinsurance premiums)..........               $ 428,157
Shareholder's equity:
   Common stock..................................                  15,000
   Additional paid-in capital....................                 618,317
   Unrealized gain on investments
     (net of deferred income taxes)..............                  24,700
   Accumulated earnings..........................                 265,030
                                                                -----------
        Total shareholder's equity...............                 923,047
                                                                -----------
        Total deferred premium revenue and
          shareholder's equity...................              $1,351,204
                                                                ===========




                                      S-66

<PAGE>



         For  further  information   concerning  Financial  Security,   see  the
Consolidated  Financial  Statements of Financial  Security  Assurance  Inc., 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.

         Financial  Security does not accept any responsibility for the accuracy
or completeness  of this Prospectus  Supplement or any information or disclosure
contained herein,  or omitted herefrom,  other than with respect to the accuracy
of the information regarding Financial Security set forth under the heading "The
Insurer".

                         FEDERAL INCOME TAX CONSEQUENCES

         Federal Tax Counsel will  deliver its opinion  that for Federal  income
tax purposes, the Notes will 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 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 within the meaning of Section 3(3)
of ERISA,  as well as an  individual  retirement  account,  a Keogh plan and any
other  plan  within the  meaning  of  Section  4975 of the Code (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



                                      S-67

<PAGE>



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  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 Insurer,  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 type and  circumstances  of the plan
fiduciary  making the  decision  to acquire  such  Notes.  Included  among these
exemptions are: Prohibited Transaction Class Exemption ("PTCE") 96-23, regarding
transactions  effected by  "in-house  asset  managers";  PTCE  95-60,  regarding
investments  by  insurance  company  general  accounts;   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
Class A Note,  each  initial  purchaser,  transferee  and owner of a  beneficial
interest  will be deemed to represent  that either (1) it is not  acquiring  the
Notes with the assets of a Benefit Plan; or (2) the  acquisition  and holding 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.



                                      S-68

<PAGE>



                                  UNDERWRITING

         Under  the  terms  and  subject  to  the  conditions  contained  in  an
underwriting  agreement dated October [ ], 1998 (the  "Underwriting  Agreement")
among CPS, the Seller, Samco, Linc and the Underwriter, the Seller has agreed to
sell to the  Underwriter,  and the Underwriter has agreed to purchase,  Notes in
the following amounts:

             Principal Amount            Principal Amount
            of Class A-1 Notes          of Class A-2 Notes
            ------------------          ------------------
              [$           ]              [$            ]

         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 Notes 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 Notes to or
through  dealers  and  such  dealers  may  receive  compensation  in the form of
underwriting discounts,  concessions or commissions from the Underwriter and any
purchasers  of Notes  for whom they may act as agent.  The  Underwriter  and any
dealers that  participate  with the Underwriter in the distribution of the Notes
may be deemed to be underwriters,  and any discounts or commissions  received by
them  and any  profit  on the  resale  of  Notes  by them  may be  deemed  to be
underwriting  discounts or  commissions,  under the Securities Act. In addition,
certain fees and expenses of the Underwriter, including fees and expenses of its
counsel, will be paid by CPS and the Seller.

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

         In  connection  with the  offering of the Notes,  the  Underwriter  may
engage in transactions  that stabilize,  maintain or otherwise affect the market
price of the Notes.  Such  transactions may include  stabilization  transactions
effected in  accordance  with Rule 104 of  Regulation  M, pursuant to which such
person may bid for or  purchase  the Notes for the  purpose of  stabilizing  its
market price. In addition,  the Underwriter may impose "penalty bids" whereby it
may reclaim from a dealer  participating in the offering the selling  concession
with  respect to the Notes that such  dealer  distributed  in the  offering  but
subsequently  purchased for the account of the  Underwriter  in the open market.
Any  of  the  transactions  described  in  this  paragraph  may  result  in  the
maintenance  of the  price  of the  Notes  at a level  above  that  which  might
otherwise prevail in the open market. None of the transactions described in this
paragraph is required,  and, if they are taken,  may be discontinued at any time
without notice.



                                      S-69

<PAGE>



         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.

         In the ordinary course of their respective businesses,  the Underwriter
and its  affiliates  have engaged and may engage in  investment  banking  and/or
commercial  banking  transactions  with CPS and the Seller and their affiliates.
See "Use of Proceeds"  herein [and "Plan of  Distribution"  in the  accompanying
Prospectus].  [In connection  with the offering  contemplated by this Prospectus
Supplement,  First Union Corporation, the parent company of the Underwriter, has
received a fee from the Seller in respect of certain advisory  services relating
to the structuring of the  transaction.] In addition,  on November 24, 1997, CPS
entered into a $150 million credit  agreement with First Union National Bank, an
affiliate of the Underwriter, to fund the warehousing of retail installment sale
contracts relating to automobiles, light trucks, vans and minivans.

         This Prospectus Supplement and the accompanying  Prospectus may be used
by the  Underwriter,  affiliates  of which  have an  ownership  interest  in, or
participate in banking transactions with, CPS and the Seller, in connection with
offers  and sales  related  to market  making  transactions  in the  Notes.  The
Underwriter may act as principal or agent in such transactions.  Such sales will
be made at prices related to prevailing market prices at the time of the sale or
otherwise.

                                 LEGAL OPINIONS

         Certain legal matters  relating to the  Securities  will be passed upon
for the Seller and the  Servicer by Mayer,  Brown & Platt,  New York,  New York.
Certain  legal  matters  relating  to the  Notes  will be  passed  upon  for the
Underwriter  by Dewey  Ballantine,  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 or an  Associate  General  Counsel of the
Insurer.

                                     EXPERTS

         The consolidated  balance sheets of Financial  Security  Assurance Inc.
and  its  subsidiaries  as of  December  31,  1997  and  1996  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,  1997,
incorporated by reference in this Prospectus Supplement,  have been incorporated
herein in  reliance  on the report of  PricewaterhouseCoopers  LLP,  independent
accountants,  given on the authority of that firm as experts in  accounting  and
auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

         CPS,  as  originator  of the  Trust,  filed  a  registration  statement
relating  to the  securities  with the United  States  Securities  and  Exchange
Commission,  (the "SEC"). This Prospectus Supplement is part of the registration
statement, but the registration statement includes additional information.

         CPS will file with the SEC all required annual, monthly and special SEC
reports and other information about any Trust it originates.




                                      S-70

<PAGE>



         You may read and copy any reports,  statements or other  information we
file at the SEC's public reference room at 450 Fifth Street,  N.W.,  Washington,
D.C.  20549.  You can  request  copies of these  documents,  upon  payment  of a
duplicating  fee, by writing to the SEC.  Please call the SEC at (800)  SEC-0330
for further  information on the operation of the public reference rooms. Our SEC
filings  are  also   available   to  the  public  on  the  SEC   internet   site
(http://www.sec.gov.).

         The SEC allows us to  "incorporate by reference"  information  that CPS
files with it, which means that CPS can disclose important information to you by
referring you to those documents.  The information  incorporated by reference is
considered to be part of this prospectus.  Information that CPS files later with
the SEC will  automatically  update the information in this  prospectus.  In all
cases,  you should  rely on the later  information  over  different  information
included in this  prospectus  or the  accompanying  prospectus  supplement.  CPS
incorporates by reference any future annual, monthly and special SEC reports and
proxy materials  filed by or on behalf of any Trust until we terminate  offering
the Notes.

         CPS's Annual Report on Form 10-K for the fiscal year ended December 31,
1997 (File No. [ ]) was filed with the SEC under the Securities  Exchange Act of
1934 and is  incorporated  into this prospectus  supplement by reference.  Since
that time,  CPS has not been,  and is not  currently,  required to file  reports
under  Section  13(a) or 15(d) of the  Exchange  Act,  except  for the filing of
Current  Reports on Form 8-K in connection  with the trusts it originates.  [The
Seller's  Current  Reports  on  Form  8-K  dated  [ ],  [ ],  [ ],  and  [ ] are
incorporated into this prospectus supplement by reference.]

         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.
("Financial  Security") 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 year ended December 31, 1997,

         (b)  Quarterly Report on Form 10-Q for the period ended March 31, 1998,
              and

         (c)  Quarterly Report on Form 10-Q for the period ended June 30, 1998.

         All  financial  statements of Financial  Security and its  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 New York  State  Insurance  Department  recognizes  only  statutory
accounting  practices for determining and reporting the financial conditions and
results of  operations of an insurance  company,  for  determining  its solvency
under the New York  Insurance  Law, and for  determining  whether its  financial
condition warrants the payment of a dividend to its stockholders. No



                                      S-71

<PAGE>



consideration  is given by the New York State Insurance  Department to financial
statements prepared in accordance with generally accepted accounting  principles
in making such determinations.

         As a  recipient  of  this  prospectus,  you may  request  a copy of any
document CPS incorporates by reference, except exhibits to the documents (unless
the  exhibits  are  specifically  incorporated  by  reference),  at no cost,  by
contacting:  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.



                                      S-72

<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-41
Aggregate risks............................................................S-67
Alpha Program..............................................................S-24
APR........................................................................S-32
Benefit Plan.........................................................S-12, S-67
Business Day...............................................................S-64
Cede.......................................................................S-45
Class A Note Majority......................................................S-62
Class A Noteholders' Percentage............................................S-52
Class A-1 Noteholders' Interest Carryover Shortfall........................S-52
Class A-1 Noteholders' Interest Distributable Amount.......................S-52
Class A-1 Noteholders' Monthly Interest Distributable Amount...............S-52
Class A-2 Noteholders.......................................................S-5
Class A-2 Noteholders' Interest Carryover Shortfall........................S-53
Class A-2 Noteholders' Interest Distributable Amount.......................S-53
Class A-2 Noteholders' Monthly Interest Distributable Amount...............S-53
Class A-2 Notes.............................................................S-4
Class A-2 Pool Factor......................................................S-42
Closing Date................................................................S-5
Collection Account.........................................................S-49
Contracts..................................................................S-21
CPS.........................................................................S-7
Cram Down Loss.............................................................S-53
Cutoff Date.................................................................S-8
Dealers....................................................................S-20
Delta Program..............................................................S-24
Deposit Institutions..................................................S-7, S-23
Determination Date.........................................................S-49
DTC........................................................................S-43
ERISA......................................................................S-67
Events of Default....................................................S-55, S-56
Federal Tax Counsel........................................................S-12
Financial Intermediary.....................................................S-45
Financial Security...................................................S-65, S-71
First Time Buyer Program...................................................S-24
Holders....................................................................S-43
Holdings.............................................................S-65, S-71
IFCs........................................................................S-7
Indenture...................................................................S-4
Insurance Agreement Event of Default.......................................S-60
Insurance Agreement Indenture Cross Default................................S-55
Insurance Agreement............................................S-13, S-15, S-60
Insurer Default............................................................S-61
Insurer..............................................................S-11, S-65
Linc........................................................................S-7
Linc Program...............................................................S-24

                                      S-73

<PAGE>

Liquidated Receivable......................................................S-51
Liquidation Proceeds.......................................................S-51
Lock-Box Account...........................................................S-49
Lock-Box Bank..............................................................S-48
Lock-Box Processor.........................................................S-48
Master Spread Account Agreement............................................S-54
Moody's....................................................................S-12
Note Distribution Account..................................................S-49
Note Owners................................................................S-43
Note Prepayment Amount.....................................................S-44
Noteholders................................................................S-43
Noteholders' Distributable Amount..........................................S-52
Noteholders' Interest Distributable Amount.................................S-53
Noteholders' Monthly Interest Distributable Amount.........................S-53
Noteholders' Principal Distributable Amount................................S-44
Notes.......................................................................S-4
Obligors...................................................................S-20
Order......................................................................S-64
Original Pool Balance......................................................S-42
Participants...............................................................S-45
Payment Date................................................................S-5
Policy................................................................S-1, S-11
Pool Balance...............................................................S-42
Post Office Box............................................................S-48
prepayments................................................................S-42
Principal Balance..........................................................S-54
Principal Distributable Amount..............................................S-6
PTCE.......................................................................S-68
Purchase Amount............................................................S-51
Rating Agencies............................................................S-12
Receipt....................................................................S-64
Received...................................................................S-64
Recoveries.................................................................S-52
Regulation.................................................................S-68
Rule of 78's Receivables...................................................S-41
Samco.......................................................................S-7
Scheduled Payments...................................................S-11, S-62
Scheduled Receivable Payment...............................................S-54
Seller......................................................................S-4
Servicer Termination Event.................................................S-60
Servicing Assumption Agreement.............................................S-62
Servicing Fee Rate.........................................................S-62
Simple Interest Receivables................................................S-41
single risks...............................................................S-67
Spread Account.............................................................S-54
Standard & Poor's..........................................................S-12
Standard Program...........................................................S-24
Standby Fee................................................................S-62
Standby Servicer...........................................................S-62
Sub-Prime Borrowers..................................................S-14, S-21
Subsequent Cutoff Date.....................................................S-47

                                      S-74

<PAGE>



Subsequent Receivables................................................S-8, S-47
Super Alpha Program........................................................S-24
Total Distribution Amount..................................................S-51
Trust.......................................................................S-4
Trust Documents............................................................S-46
Trustee Fees...............................................................S-50
UCC........................................................................S-48
Underwriting Agreement.....................................................S-69

                                      S-75

<PAGE>


                        CPS Auto Receivables Trust 1998-4

                              CPS Receivables Corp.
                                     Seller

                        CONSUMER PORTFOLIO SERVICES, INC.
                                    Servicer

                     $[ ] [ %] Asset-Backed Notes, Class A-1
                     $[ ] [ %] Asset-Backed Notes, Class A-2

                      ------------------------------------
                              PROSPECTUS SUPPLEMENT
                      ------------------------------------

                           FIRST UNION CAPITAL MARKETS

         You should rely only on the information contained in these documents or
that we have referred you to. We have not authorized  anyone to provide you with
information that is different.

         We are not  offering  the  Notes in any  state  where  the offer is not
permitted.

         Until [ ], all dealers that effect  transactions  in these  securities,
whether or not  participating  in this  offering,  may be  required to deliver a
prospectus.  This  is in  addition  to the  dealers'  obligation  to  deliver  a
prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.



                                      S-76



                        EX-25.1 Statement of Eligibility

                                                 Filing pursuant to Registration
                                                      Statement Number 333-63805
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                          -----------------------------

                                    FORM T-1

                            STATEMENT OF ELIGIBILITY
                   UNDER THE TRUST INDENTURE ACT OF 1939 OF A
                    CORPORATION DESIGNATED TO ACT AS TRUSTEE
                          -----------------------------

   __CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
                               SECTION 305(b) (2)

                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION
               (Exact name of trustee as specified in its charter)

A U.S. National Banking Association                      41-1592157
(Jurisdiction of incorporation or                        (I.R.S. Employer
organization if not a U.S. national                      Identification No.)
bank)

Sixth Street and Marquette Avenue
Minneapolis, Minnesota                                   55479
(Address of principal executive offices)                 (Zip code)

                       Stanley S. Stroup, General Counsel
                  NORWEST BANK MINNESOTA, NATIONAL ASSOCIATION
                        Sixth Street and Marquette Avenue
                          Minneapolis, Minnesota 55479
                                 (612) 667-1234
            (Name, address and telephone number of Agent for Service)
                          -----------------------------

                        CPS Auto Receivables Trust 1998-4
               (Exact name of obligor as specified in its charter)

Delaware                                                 To Be Applied For
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                           Identification No.)

c/o Bankers Trust
1011 Centre Road
Suite 200
Wilmington, DE                                           19805-1266
(Address of principal executive offices)                 (Zip code)

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

             Asset Backed Notes of CPS Auto Receivables Trust 1998-4
                       (Title of the indenture securities)

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

<PAGE>

Item 1.  General Information.  Furnish the following information as to the
         trustee:

         (a)      Name and address of each examining or supervising authority to
                  which it is subject.

                  Comptroller of the Currency
                  Treasury  Department  
                  Washington, D.C.

                  Federal Deposit Insurance Corporation
                  Washington, D.C.

                  The  Board  of  Governors  of  the  Federal   Reserve   System
                  Washington, D.C.

         (b)      Whether it is authorized to exercise corporate trust powers.

                  The trustee is authorized to exercise corporate trust powers.

Item 2.  Affiliations  with  Obligor.  If the obligor is an affiliate of the
         trustee, describe each such affiliation.

                  None with respect to the trustee.

No responses  are included for Items 3-14 of this Form T-1,  pursuant to General
Instruction B, because the obligor is not in default as provided under Item 13.

Item 15.  Foreign Trustee.          Not applicable.

Item 16.  List of Exhibits.         List below all  exhibits  filed as a part of
                                    this Statement of Eligibility.


         Exhibit 1.        a.       A copy of the Articles of Association of the
                                    trustee now in effect.*

         Exhibit 2.        a.       A copy of the  certificate  of  authority of
                                    the trustee to commence business issued June
                                    28, 1872, by the Comptroller of the Currency
                                    to  The   Northwestern   National   Bank  of
                                    Minneapolis.*

                           b.       A copy of the certificate of the Comptroller
                                    of  the  Currency  dated  January  2,  1934,
                                    approving   the    consolidation    of   The
                                    Northwestern  National  Bank of  Minneapolis
                                    and The Minnesota  Loan and Trust Company of
                                    Minneapolis, with the surviving entity being
                                    titled Northwestern  National Bank and Trust
                                    Company of Minneapolis.*

                           c.       A copy  of  the  certificate  of the  Acting
                                    Comptroller  of the Currency  dated  January
                                    12, 1943, as to change of corporate title of
                                    Northwestern National Bank and Trust Company
                                    of Minneapolis to Northwestern National Bank
                                    of Minneapolis.*

                           d.       A copy of the letter dated May 12, 1983 from
                                    the  Regional  Counsel,  Comptroller  of the
                                    Currency, acknowledging receipt of notice of
                                    name  change  effective  May  1,  1983  from
                                    Northwestern National Bank of Minneapolis to
                                    Norwest    Bank    Minneapolis,     National
                                    Association.*

<PAGE>

                           e.       A copy of the letter  dated  January 4, 1988
                                    from the Administrator of National Banks for
                                    the  Comptroller of the Currency  certifying
                                    approval   of   consolidation   and   merger
                                    effective  January 1, 1988 of  Norwest  Bank
                                    Minneapolis,   National   Association   with
                                    various  other  banks  under  the  title  of
                                    "Norwest Bank Minnesota, National
                                    Association."*

         Exhibit 3.        A  copy  of  the  authorization  of  the  trustee  to
                           exercise  corporate  trust powers  issued  January 2,
                           1934, by the Federal Reserve Board.*

         Exhibit 4.        Copy of By-laws of the trustee as now in effect.*

         Exhibit 5.        Not applicable.

         Exhibit 6.        The consent of the trustee required by Section 321(b)
                           of the Act.

         Exhibit 7.        Consolidated  Reports of Condition  and Income of the
                           trustee as of June 30, 1998*

         Exhibit 8.        Not applicable.

         Exhibit 9.        Not applicable.


*        Incorporated by reference to the corresponding numbered exhibits to the
         form T-1 filed as Exhibit 25 to registration statement number 33-66026.

<PAGE>

                                    SIGNATURE


Pursuant to the requirements of the Trust Indenture Act of 1939, as amended, the
trustee,  Norwest  Bank  Minnesota,  National  Association,  a national  banking
association  organized  and  existing  under  the laws of the  United  States of
America,  has duly  caused this  statement  of  eligibility  to be signed on its
behalf  by the  undersigned,  thereunto  duly  authorized,  all in the  City  of
Minneapolis and State of Minnesota on the 22nd day of September, 1998.



                                            NORWEST BANK MINNESOTA,
                                            NATIONAL ASSOCIATION


                                            /s/ Shana Stephens Murray
                                            -------------------------
                                            Shana Stephens Murray
                                            Corporate Trust Officer


<PAGE>

                                    EXHIBIT 6



September 22, 1998



Securities and Exchange Commission
Washington, D.C.  20549

Gentlemen:

In  accordance  with  Section  321(b) of the  Trust  Indenture  Act of 1939,  as
amended,  the  undersigned  hereby  consents that reports of  examination of the
undersigned  made  by  Federal,  State,  Territorial,  or  District  authorities
authorized to make such  examination may be furnished by such authorities to the
Securities and Exchange Commission upon its request therefor.





                                            Very truly yours,

                                            NORWEST BANK MINNESOTA,
                                            NATIONAL ASSOCIATION


                                            /s/ Shana Stephens Murray 
                                            ------------------------- 
                                            Shana Stephens Murray
                                            Corporate Trust Officer



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