================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 8-K


                             Current Report Pursuant
                          to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


          Date of Report (Date of Earliest Event Reported) May 30, 1997
                                                           ------------


                        CONSUMER PORTFOLIO SERVICES, INC.
                        ---------------------------------
             (Exact Name of Registrant as Specified in its Charter)



                                   California
                                   ----------
                 (State or Other Jurisdiction of Incorporation)


           333-26355                               33-0459135
           ---------                               ----------
    (Commission File Number)         (I.R.S. Employer Identification No.)


      2 Ada, Irvine, California                              92618
      -------------------------                              -----
(Address of Principal Executive Offices)                   (Zip Code)


                                 (714) 753-6800
                                 --------------
              (Registrant's Telephone Number, Including Area Code)


                                 Not Applicable
                                 --------------
          (Former Name or Former Address, if Changed Since Last Report)



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





Item 5.  Other Events.

         The  Registrant  is filing final forms of the  exhibits  listed in Item
7(c) below.

Item 7.  Financial Statements and Exhibits.

         (c) Exhibits.


 Exhibit
   No.             Document Description
  ----             --------------------


  1.1               Underwriting Agreement

  4.1               Pooling and Servicing Agreement

  10.1              Receivables Purchase Agreement

  10.2              Receivables Purchase Agreement

  23.1              Consent of Accountants

                                       -2-







                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned hereunto duly authorized.




                                            CONSUMER PORTFOLIO SERVICES, INC.,
                                       as Originator of the Trust (Registrant)



Dated:  May 30, 1997                              By: /s/ Jeffrey P. Fritz
                                                      ---------------------
                                                         Jeffrey P. Fritz
                                                         Senior Vice President



                                       -3-







                                INDEX TO EXHIBITS




                                                             Sequential
Exhibit No.         Document Description                      Page No.
- -----------         --------------------                      --------
   1.1             Underwriting Agreement
   4.1             Pooling and Servicing Agreement
   10.1            Receivables Purchase Agreement
   10.2            Receivables Purchase Agreement
   23.1            Consent of Accountants



                                       -4-









                                   Exhibit 1.1
                             Underwriting Agreement






                                       -5-











                          CPS AUTO GRANTOR TRUST 1997-2
                              $113,393,930.84 6.65%
                        Class A Pass-Through Certificates

                             UNDERWRITING AGREEMENT

                                                                    May 21, 1997



PaineWebber Incorporated
1285 Avenue of the Americas
11th Floor
New York, New York 10104

Black Diamond Securities, LLC
230 Park Avenue, Suite 635
New York, New York 10019

Ladies and Gentlemen:

         CPS Receivables  Corp. (the  "Company"),  a California  corporation and
wholly-owned  subsidiary  of Consumer  Portfolio  Services,  Inc.,  a California
corporation ("CPS"), proposes to issue and sell to you in your capacities as the
Underwriters (the "Underwriters"), $113,393,930.84 aggregate principal amount of
CPS Auto  Grantor  Trust 1997-2 6.65%  Asset-Backed  Certificates,  Class A (the
"Certificates").  The  Certificates  will be  issued by CPS Auto  Grantor  Trust
1997-2  (the  "Trust")  pursuant to the Pooling  and  Servicing  Agreement  (the
"Pooling and  Servicing  Agreement")  dated as of May 1, 1997 among the Company,
CPS, as servicer (in such capacity,  the "Servicer") and Norwest Bank Minnesota,
National  Association,  as trustee (the "Trustee").  Pursuant to the Pooling and
Servicing  Agreement,  the Trust  will also  issue  approximately  $5,968,101.62
aggregate  principal amount of CPS Auto Grantor Trust 1997-2 11.44% Asset-Backed
Certificates,  Class B (the "Class B Certificates")  which are not being offered
pursuant  to the  Registration  Statement  (as  defined  below)  and are not the
subject of this Agreement.  The  Certificates  will evidence,  in the aggregate,
beneficial  ownership  of an  undivided  95%  interest in the Trust  (other than
interest received by the Trust in excess of the Class A Pass-Through  Rate). The
Class B Certificates will evidence, in the aggregate, beneficial ownership of an
undivided 5% interest in the Trust (other than interest received by the Trust in
excess of the Class B Pass-Through  Rate). The assets of the Trust will include,
among other things, a pool of retail installment








sale  contracts and all rights and  obligations  thereunder  (collectively,  the
"Receivables"),  with  respect to Rule of 78's  Receivables,  all  payments  due
thereunder  after May 22,  1997 (the  "Cutoff  Date"),  with  respect  to Simple
Interest  Receivables,  all payments received  thereunder after the Cutoff Date,
security  interests  in the new and used  automobiles,  light  trucks,  vans and
minivans  securing  the  Receivables,  certain  bank  accounts  and the proceeds
thereof,  the Policy  (for the benefit of the  Certificateholders  only) and the
right of the Company to receive  certain  insurance  proceeds and certain  other
property,  all as more  specifically  described  in the  Pooling  and  Servicing
Agreement.

         The  Certificates  will be issued in an aggregate  principal  amount of
$113,393,930.84  which is equal to 95% of the aggregate principal balance of the
Receivables  as of the Cutoff Date.  The  Certificates  will bear interest at an
annual rate equal to 6.65% (the "Class A Pass-Through  Rate") in accordance with
the provisions of the Pooling and Servicing Agreement.  The Class B Certificates
will be issued in an aggregate  principal amount of $5,968,101.62 which is equal
to 5% of the aggregate  principal  balance of the  Receivables  as of the Cutoff
Date.  The Class B  Certificates  will bear  interest at an annual rate equal to
11.44% (the "Class B  Pass-Through  Rate") in accordance  with the provisions of
the Pooling and Servicing Agreement.

         To the extent not  otherwise  defined  herein,  capitalized  terms used
herein  shall  have the  meanings  assigned  to such  terms in the  Pooling  and
Servicing Agreement.

         As the Underwriters,  each of you have advised the Company that (a) you
are  authorized  to enter into this  Agreement  and (b) each of you is  willing,
acting severally and not jointly,  to purchase the aggregate principal amount of
the Certificates set forth opposite your respective names in Schedule I hereto.

         In consideration of the mutual  agreements  contained herein and of the
interests of the parties in the transactions  contemplated  hereby,  the parties
hereto agree as follows:

1.       REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

         The Company, with respect to the Company, and CPS, with respect to CPS,
and Samco,  with  respect to Samco,  and both the  Company  and CPS in all other
instances, each represents and warrants to, and agrees with each Underwriter, as
of the date hereof and as of the Issuance, that:

         (a) CPS has filed with the  Securities  and  Exchange  Commission  (the
"Commission")  a  registration  statement  on Form  S-3  (File  No.  333-26355),
including a Base  Prospectus,  for  registration of the offering and sale of the
Certificates  under the Securities Act of 1933, as amended (the "1933 Act"), and
the  rules  and  regulations  (the  "1933 Act  Regulations")  of the  Commission
thereunder which conforms with the requirements of the 1933 Act and the 1933 Act
Regulations.  CPS has complied with the conditions for the use of a Registration
Statement on Form S-3. CPS may have filed with the Commission one or

                                       -2-







more amendments to such Registration Statement,  and may have used a Preliminary
Final  Prospectus,  each of which has been  previously  furnished to each of the
Underwriters.  The  offering  of the  Certificates  is a Delayed  Offering  and,
although the Base Prospectus may not include all the information with respect to
the  Certificates and the offering thereof required by the 1933 Act and the 1933
Act  Regulations  to be included in the Final  Prospectus,  the Base  Prospectus
includes  all  such  information  required  by the  1933  Act and the  1933  Act
Regulations  to be included  therein as of the Effective  Date. The Company will
hereafter  file with the  Commission  pursuant to Rules 415 and 424(b),  a final
supplement to the Base Prospectus  relating to the Certificates and the offering
thereof. As filed, such final supplement shall include all required  information
with  respect to the  Certificates  and,  except to the extent the  Underwriters
shall agree in writing to any modification thereof,  shall be in all substantive
respects  in the  form  furnished  to  each  of the  Underwriters  prior  to the
Execution Time or, to the extent not completed at the Execution  Time,  shall be
in such form with only such specific  additional  information  and other changes
(beyond  that  contained  in the  Base  Prospectus  and  any  Preliminary  Final
Prospectus)  as the Company has advised each of the  Underwriters,  prior to the
Execution Time, will be included or made therein.

         (b) On the Effective Date, the Registration  Statement did or will, and
when the Final  Prospectus is first filed (if required) in accordance  with Rule
424(b) and on the Closing  Date (as defined  below),  the Final  Prospectus  (as
supplemented  and amended as of the Closing  Date) will,  comply in all material
respects  with  the  applicable  requirements  of the  1933  Act,  the  1933 Act
Regulations,  the Securities  Exchange Act of 1934, as amended (the "1934 Act"),
and the rules and regulations  thereunder (the "1934 Act  Regulations");  on the
Effective  Date,  the  Registration  Statement  did not or will not  contain any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary in order to make the  statements  therein not
misleading;  and, on the  Effective  Date,  the Final  Prospectus,  if not filed
pursuant  to Rule  424(b),  did not or will not,  and on the date of any  filing
pursuant  to Rule  424(b) and on the  Closing  Date,  the Final  Prospectus  (as
supplemented  and amended in the case of the Closing Date) will not, include any
untrue  statement of a material fact or omit to state a material fact  necessary
in order to make the statements therein not misleading;  provided, however, that
each of CPS and the Company  makes no  representations  or  warranties as to the
information contained in or omitted from the Registration Statement or the Final
Prospectus  (or any  amendment or  supplement  thereto) in reliance  upon and in
conformity  with  information  specified in Section 9(b) furnished in writing to
the Company by or on behalf of any Underwriter specifically for inclusion in the
Registration  Statement or the Final  Prospectus (or any supplement or amendment
thereto) or the information  regarding the  Certificate  Insurer set forth under
the heading "THE  CERTIFICATE  INSURER" in or  incorporated  by reference in the
Preliminary Final Prospectus and the Final Prospectus.

         (c) The terms which follow, when used in this Agreement, shall have the
meanings indicated.


                                       -3-







                  "Base  Prospectus"  shall mean the  prospectus  referred to in
         Section  1(a) hereof  contained  in the  Registration  Statement at the
         Effective Date.

                  "Delayed Offering" shall mean the offering of the Certificates
         pursuant  to Rule  415  which  does not  commence  promptly  after  the
         effective date of the Registration Statement, with the result that only
         information  required  pursuant  to Rule 415 need be  included  in such
         Registration  Statement at the  effective  date thereof with respect to
         the Certificates.

                  "Effective  Date"  shall mean each date that the  Registration
         Statement and any post-effective  amendment(s) thereto became or become
         effective  and each  date  after the date  hereof  on which a  document
         incorporated by reference in the Registration Statement is filed by the
         Company.

                  "Execution  Time"  shall  mean the date  and  time  that  this
         Agreement is executed and delivered by the parties hereto.

                  "Final  Prospectus"  shall  mean  the  prospectus   supplement
         relating  to the  Certificates  that is first  filed  pursuant  to Rule
         424(b) under the 1933 Act after the Execution  Time,  together with the
         Base Prospectus.

                  "Preliminary  Final  Prospectus"  shall  mean any  preliminary
         prospectus  supplement  to the  Base  Prospectus  which  describes  the
         Certificates  and the  offering  thereof and is used prior to filing of
         the Final Prospectus.

                  "Prospectus"  shall mean,  collectively,  the Base Prospectus,
         any Preliminary Final Prospectus and the Final Prospectus.

                  "Registration  Statement"  shall  mean  (i)  the  Registration
         Statement  referred to in Section 1(a) hereof,  including all documents
         incorporated therein by reference,  exhibits,  financial statements and
         notes thereto and related schedules and other statistical and financial
         data and information included therein, as amended at the Execution Time
         (or, if not  effective at the  Execution  Time, in the form in which it
         shall become effective); (ii) in the event any post-effective amendment
         thereto becomes  effective prior to the Closing Date, such Registration
         Statement  as so  amended;  and  (iii) in the  event  any  Rule  462(b)
         Registration  Statement  becomes  effective  prior to the Closing Date,
         such  Registration   Statement  as  so  modified  by  the  Rule  462(b)
         Registration Statement,  from and after the effectiveness thereof. Such
         term shall  include  any Rule 430A  Information  deemed to be  included
         therein at the Effective Date as provided by Rule 430A.

                  "Rule "415",  "Rule 424",  "Rule "430A" and  "Regulation  S-K"
         refer to such rules or regulation under the 1933 Act.


                                      -4-







                  "Rule 430A Information"  means information with respect to the
         Certificates and the offering thereof  permitted to be omitted from the
         Registration Statement when it becomes effective pursuant to Rule 430A.

                  "Rule  462(b)  Registration  Statement"  means a  Registration
         Statement  filed pursuant to Rule 462(b) under the 1933 Act relating to
         the  offering   covered  by  the   Registration   Statement  (File  No.
         333-26355).

         Any  reference   herein  to  the  Registration   Statement,   the  Base
Prospectus,  any Preliminary  Final  Prospectus or the Final Prospectus shall be
deemed to refer to and include the documents  incorporated by reference  therein
pursuant to Item 12 of Form S-3 which were filed under the 1934 Act on or before
the Effective Date of the  Registration  Statement or the issue date of the Base
Prospectus,  any Preliminary  Final Prospectus or the Final  Prospectus,  as the
case may be;  and any  reference  herein to the terms  "amend",  "amendment"  or
"supplement"  with respect to the Registration  Statement,  the Base Prospectus,
any  Preliminary  Final  Prospectus or the Final  Prospectus  shall be deemed to
refer to and  include  the filing of any  document  under the 1934 Act after the
Effective  Date of the  Registration  Statement  or the  issue  date of the Base
Prospectus,  any Preliminary  Final Prospectus or the Final  Prospectus,  as the
case may be, deemed to be incorporated therein by reference.

         (d)  Each of the  Company  and  CPS and  Samco  is a  corporation  duly
organized,  validly existing and in good standing under the laws of the State of
California and is duly qualified to transact  business as a foreign  corporation
in each jurisdiction in which it is required to be so qualified and in which the
failure to so qualify,  taken in the  aggregate,  would have a material  adverse
effect on it.

         (e) Since the respective dates as of which  information is given in the
Registration Statement and the Final Prospectus, there has not been any material
adverse change,  or any development which could reasonably be expected to result
in  a  material  adverse  change,  in  or  affecting  the  financial   position,
shareholders'  equity or results of operations  of the Company,  CPS or Samco or
the Company's or CPS's or Samco's ability to perform its obligations  under this
Agreement  or the  Pooling  and  Servicing  Agreement  or any of the other Basic
Documents  (as  defined  below),  other  than as set  forth or  incorporated  by
reference in the Registration Statement or as set forth in the Final Prospectus.

         (f) Except for the registration of the Certificates  under the 1933 Act
and such consents, approvals, authorizations, registrations or qualifications as
may be required under the 1934 Act and applicable  State  securities or Blue Sky
laws in connection with the purchase and distribution of the Certificates by the
Underwriters  or the filing  requirements  of Rule 430A or Rule 424(b) under the
1933 Act, no consent,  approval,  authorization  or order of or  declaration  or
filing with any  governmental  authority is required for the issuance or sale of
the Certificates or the consummation of the other  transactions  contemplated by
this Agreement or the Pooling and Servicing  Agreement or any of the other Basic
Documents,

                                       -5-







except  such as have  been  duly  made or  obtained  or as will be duly  made or
obtained on or before the Closing Date.

         (g) The Commission has not issued an order preventing or suspending the
use of any Prospectus relating to the proposed offering of the Certificates, nor
instituted  proceedings for that purpose.  The Registration  Statement contains,
and the Final  Prospectus  together with any amendments or  supplements  thereto
will contain,  all  statements  which are required to be stated  therein by, and
will conform to, the requirements of the 1933 Act and the 1933 Act Regulations.

         (h)  The  documents  (other  than  the  financial   statements  of  the
Certificate  Insurer,  as to  which  no  representation  is  made  by CPS or the
Company) which are incorporated by reference in the  Registration  Statement and
the Final Prospectus or from which  information is so incorporated by reference,
as of the dates they were filed with the  Commission,  complied in all  material
respects with the  requirements of the 1933 Act, the 1933 Act  Regulations,  the
1934 Act and the 1934 Act Regulations, as applicable, and any documents so filed
and incorporated by reference  subsequent to the Effective Date shall, when they
are  filed  with the  Commission,  conform  in all  material  respects  with the
requirements of the 1934 Act and the 1934 Act Regulations.

         (i) Each of the Company,  CPS and Samco  confirms as of the date hereof
that it is in  compliance  with all  provisions of Section 1 of Laws of Florida,
Chapter  92-198,  An Act Relating to Disclosure of doing Business with Cuba, and
each of the Company,  CPS and Samco further agrees that if it commences engaging
in business with the government of Cuba or with any person or affiliate  located
in Cuba  after  the  date  the  Registration  Statement  becomes  or has  become
effective  with the  Commission  or with the Florida  Department  of Banking and
Finance  (the  "Department"),  whichever  date is later,  or if the  information
included in the Final Prospectus, if any, concerning either the Company's, CPS's
or Samco's  business  with Cuba or with any person or affiliate  located in Cuba
changes in any material way, each of the Company, CPS and Samco, as the case may
be,  will  provide  the  Department  notice  of  such  business  or  change,  as
appropriate, in a form acceptable to the Department.

         (j) All representations and warranties of the Company and CPS and Samco
contained in each of the Basic Documents, including this Agreement, will be true
and correct in all material  respects when  delivered and as of the Closing Date
and are hereby  incorporated  by  reference as if each such  representation  and
warranty were specifically made herein.

         (k) Each of the Company and CPS and Samco has full power and  authority
(corporate  and  other) to enter into and  perform  its  obligations  under this
Agreement,  the Pooling and Servicing Agreement, the CPS Purchase Agreement, the
Samco  Purchase  Agreement,   the  Insurance   Agreement,   the  Indemnification
Agreement,  the  Spread  Account  Agreement,  the  Lock-Box  Agreement  and  the
Servicing Assumption Agreement (collectively,

                                       -6-







the "Basic Documents"),  and to consummate the transactions  contemplated hereby
and thereby.

         (l) On or before the Closing Date,  the direction by the Company to the
Trustee to authenticate the  Certificates  will have been duly authorized by the
Company,  the  Certificates  will have been duly  executed and  delivered by the
Company and, when  authenticated  by the Trustee in accordance  with the Pooling
and Servicing  Agreement and delivered and paid for pursuant to this  Agreement,
will be duly issued and will  entitle  the holder  thereof to the  benefits  and
security  afforded  by the Pooling and  Servicing  Agreement,  subject as to the
enforcement   of   remedies   (x)   to   applicable   bankruptcy,    insolvency,
reorganization,  moratorium,  and other similar laws affecting creditors' rights
generally  and (y) to general  principles of equity  (regardless  of whether the
enforcement of such remedies is considered in a proceeding in equity or at law).

         (m) This  Agreement and each Basic Document to which the Company or CPS
or Samco is a party has been duly authorized,  executed and delivered by each of
the  Company  and CPS and Samco,  as  applicable,  and  constitutes  a valid and
binding  agreement  of each of the  Company  and CPS and Samco,  as  applicable,
enforceable  against the Company and CPS and Samco in accordance with its terms,
subject  as to  the  enforcement  of  remedies  (x)  to  applicable  bankruptcy,
insolvency,  reorganization,   moratorium,  and  other  similar  laws  affecting
creditors' rights generally,  (y) to general principles of equity (regardless of
whether the enforcement of such remedies is considered in a proceeding in equity
or at law) and (z) with respect to rights of indemnity under this Agreement,  to
limitations of public policy under applicable securities laws.

         (n) None of the Company,  CPS or Samco is in breach or violation of its
Articles  of  Incorporation  or  By-Laws or in  default  in the  performance  or
observance of any credit or security  agreement or other agreement or instrument
to which it is a party or by which  it or its  properties  may be  bound,  or in
violation of any applicable law, statute,  regulation, order or ordinance of any
governmental  body having  jurisdiction over it, which breach or violation would
have a material  adverse effect on the ability of the Company or CPS or Samco to
perform its obligations under any of the Basic Documents or the Certificates.

         (o) The issuance and delivery of the Certificates,  the consummation of
any  other  of  the  transactions  contemplated  herein  or in the  Pooling  and
Servicing Agreement or in any of the other Basic Documents or the fulfillment of
the terms of this Agreement or the Pooling and Servicing Agreement or any of the
other Basic Documents, subject to the registration of the Certificates under the
1933  Act  and  such  consents,  approvals,  authorizations,   registrations  or
qualifications  as may be  required  under  the  1934 Act and  applicable  State
securities or Blue Sky laws in connection with the purchase and  distribution of
the Certificates by the Underwriters or the filing  requirements of Rule 430A or
Rule 424(b) under the 1933 Act, do not and will not conflict with or violate any
term or provision of the Articles of  Incorporation or By-Laws of the Company or
CPS or Samco, any statute,  order or regulation applicable to the Company or CPS
or Samco of any court, regulatory body, administrative

                                       -7-







agency or governmental body having jurisdiction over the Company or CPS or Samco
and do not and will not  conflict  with,  result in a breach or violation or the
acceleration  of or  constitute  a default  under or result in the  creation  or
imposition of any lien, charge or encumbrance upon any of the property or assets
of the  Company  or CPS or  Samco  (other  than in favor  of the  Trustee  or as
otherwise  permitted under the Pooling and Servicing  Agreement) pursuant to the
terms  of any  indenture,  mortgage,  deed of  trust,  loan  agreement  or other
agreement  or  instrument  to which the Company or CPS or Samco is a party or by
which the  Company or CPS or Samco may be bound or to which any of the  property
or assets of the  Company or CPS or Samco may be subject  except for  conflicts,
violations,  breaches,  accelerations and defaults which would not, individually
or in the  aggregate,  be  materially  adverse to the Company or CPS or Samco or
materially  adverse to the  transactions  contemplated  by this Agreement or the
Basic Documents.

         (p) Any taxes, fees and other  governmental  charges due on or prior to
the Closing Date (including, without limitation, sales taxes) in connection with
the  execution,  delivery  and  issuance  of this  Agreement,  the  Pooling  and
Servicing Agreement, the other Basic Documents and the Certificates have been or
will have been paid at or prior to the Closing Date.

         (q) The  Receivables  are  chattel  paper  as  defined  in the  Uniform
Commercial Code as in effect in the State of California.

         (r) Under generally accepted accounting principles, CPS will report its
transfer  of the CPS  Receivables  to the Company  pursuant to the CPS  Purchase
Agreement  as a sale of the CPS  Receivables,  Samco will report its transfer of
the Samco Receivables to the Company pursuant to the Samco Purchase Agreement as
a sale of the Samco  Receivables and the Company will report its transfer of the
Receivables to the Trustee pursuant to the Pooling and Servicing  Agreement as a
sale of the  Receivables.  Each of CPS and the Company has been  advised by KPMG
Peat Marwick LLP, Certified Public  Accountants,  that the transfers pursuant to
the  CPS  Purchase  Agreement  and  the  Samco  Purchase  Agreement  will  be so
classified  under generally  accepted  accounting  principles in accordance with
Statement No. 77 of the Financial Accounting Standards Board (December 1983) and
with Statement No. 125 of the Financial Accounting Standards Board (June 1996).

         (s)  Pursuant  to the CPS  Purchase  Agreement  and the Samco  Purchase
Agreement,  CPS and Samco  are  transferring  to the  Company  ownership  of the
Receivables,  the  security  interests  in the  Financed  Vehicles  securing the
Receivables,  certain other property related to the Receivables and the proceeds
of each of the foregoing  (collectively,  the "Trust Assets"),  and, immediately
prior to the transfer  thereof to the Trust,  the Company will be the sole owner
of all right,  title and interest in, and has good and marketable  title to, the
Receivables  and the other Trust Assets.  The assignment of the  Receivables and
the  other  Trust  Assets,  including  all the  proceeds  thereof,  to the Trust
pursuant  to the  Pooling  and  Servicing  Agreement,  vests  in the  Trust  all
interests  which are  purported  to be conveyed  thereby,  free and clear of any
liens, security interests or encumbrances.

                                       -8-







         (t) Immediately  prior to the transfer of the Receivables to the Trust,
the Company's  interest in the Receivables  and the proceeds  thereof shall have
been  perfected,   UCC-1  financing  statements  (the  "Financing   Statements")
evidencing (i) the transfer of the CPS Receivables to the Seller shall have been
filed in the Office of the Secretary of State of the State of  California,  (ii)
the transfer of the Samco Receivables to the Seller shall have been filed in the
Office of the Secretary of State of the State of Texas and (iii) the transfer of
the  Receivables  to the  Trust  shall  have  been  filed in the  Office  of the
Secretary of State of the State of  California  and there shall be no unreleased
statements  affecting the Receivables filed in either such office other than the
Financing Statements.  If a court concludes that the transfer of the Receivables
from the Company to the Trust is a sale,  then the  interest of the Trust in the
Receivables,  the other Trust Assets and the proceeds thereof, will be perfected
by virtue of the  Financing  Statements  having  been filed in the office of the
Secretary of State of the State of  California.  If a court  concludes that such
transfer is not a sale, the Pooling and Servicing Agreement and the transactions
contemplated  thereby  constitute a grant by the Company to the Trust of a valid
security  interest in the  Receivables,  the other Trust Assets and the proceeds
thereof,  which  security  interest will be perfected by virtue of the Financing
Statements  having  been  filed in the office of the  Secretary  of State of the
State of  California.  No filing or other  action,  other than the filing of the
Financing Statements in the offices of the Secretaries of State of the States of
California  and Texas  referred to above and the  execution  and delivery of the
Pooling and  Servicing  Agreement,  is  necessary to perfect the interest or the
security  interest  of the Trust in the  Receivables  and the  proceeds  thereof
against third parties.

         (u) The Pooling and Servicing Agreement is not required to be qualified
under the Trust Indenture Act.

         (v) None of the  Company,  CPS,  Samco or the Trust is  required  to be
registered as an "investment company" under the Investment Company Act.

2.       PURCHASE, SALE AND DELIVERY OF THE CERTIFICATES.

         Subject  to  the  terms  and   conditions  and  in  reliance  upon  the
representations,  warranties and covenants  herein set forth, the Company agrees
to sell to each  Underwriter,  and each  Underwriter  agrees,  severally and not
jointly,  to  purchase  from the Company  the  initial  principal  amount of the
Certificates set forth opposite such Underwriter's name in Schedule I hereto, at
the purchase price equal to 99.63000% of such initial principal amount.

         The Company will  deliver  against  payment of the  purchase  price the
Certificates  in the  form  of one or  more  permanent  global  Certificates  in
definitive  form (the  "Global  Certificates")  deposited  with the  Trustee  as
custodian for The Depository Trust Company ("DTC") and registered in the name of
Cede & Co., as nominee for DTC.  Interests  in any Global  Certificates  will be
held only in  book-entry  form  through DTC except in the limited  circumstances
described in the Final Prospectus.  Payment for the Certificates will be made by
the  Underwriters  by wire  transfer of same day funds to an account  previously
designated

                                       -9-







to the Underwriters by the Company at the offices of Mayer,  Brown & Platt, 1675
Broadway,  New York,  New York  10019,  at 9:30 a.m.  (New York time) on May 30,
1997,  or at such  other time as is  mutually  agreed  (such  time being  herein
referred to as the "Closing Date") against  delivery of the Global  Certificates
representing  all of the  Certificates.  The  Global  Certificates  will be made
available  for checking at the above office of Mayer,  Brown & Platt at least 24
hours prior to the Closing Date.

         As used herein,  "business day" means a day on which the New York Stock
Exchange  is open for trading  and on which  banks in New York,  California  and
Minnesota are open for business and are not permitted by law or executive  order
to be closed.

3.       OFFERING BY THE UNDERWRITERS.

         The Company is advised by the Underwriters  that they propose to make a
public offering of the Certificates,  as set forth in the Final Prospectus, from
time to time as and when the Underwriters  deem advisable after the Registration
Statement becomes  effective.  The Company agrees that the Underwriters may, but
are not obligated to, make a market in the Certificates and that any such market
making by an Underwriter  may be discontinued at any time in the sole discretion
of such Underwriter.

4.       COVENANTS OF THE COMPANY AND CPS.

         The  Company,  and CPS (if so  stated),  covenants  and agrees with the
several Underwriters that:

         (a) The  Company  will use its best  efforts to cause the  Registration
Statement, if not effective at the Execution Time, and any amendment thereto, to
become  effective  as soon  as  reasonably  practicable  thereafter  or,  if the
procedure in Rule 430A is followed,  prepare and timely file with the Commission
under Rule 424(b) a Final Prospectus containing  information  previously omitted
at the time of effectiveness of the Registration Statement in reliance upon Rule
430A. Prior to the termination of the offering of the Certificates,  the Company
will not file any  amendment  of the  Registration  Statement  or  amendment  or
supplement  (including the Final Prospectus or any Preliminary Final Prospectus)
to the Base  Prospectus  or any Rule 462(b)  Registration  Statement  unless the
Company has furnished to each of the Underwriters a copy for its review prior to
filing and will not file any such proposed  amendment or supplement to which any
of the Underwriters  reasonably  objects and which is not in compliance with the
1933 Act Regulations. The Company will promptly advise the Underwriters (i) when
the  Registration  Statement,  if not effective at the Execution  Time,  and any
amendment thereto, shall have become effective;  (ii) when the Final Prospectus,
and any supplement  thereto,  shall have been filed with the Commission pursuant
to Rule  424(b);  (iii)  when,  prior  to  termination  of the  offering  of the
Certificates,  any amendment to the Registration Statement shall have been filed
or become effective;  (iv) of any request by the Commission for any amendment of
the  Registration  Statement or  supplement  to the Final  Prospectus or for any
other additional information; (v) of the

                                      -10-







issuance by the Commission of any stop order suspending the effectiveness of the
Registration  Statement or the  institution  of any proceeding for that purpose;
and (vi) of the receipt by the Company of any  notification  with respect to the
suspension of the qualification of the Certificates for sale in any jurisdiction
or the initiation of any  proceeding for such purpose.  The Company will use its
best efforts to prevent the issuance of any such stop order or the suspension of
any such  qualification  and,  if  issued  or  suspended,  to  obtain as soon as
possible the withdrawal thereof.

         (b) Prior to the filing thereof with the  Commission,  the Company will
submit to each of the  Underwriters,  for its approval after  reasonable  notice
thereof, such approval not to be unreasonably withheld or delayed, a copy of any
post-effective   amendment  to  the  Registration  Statement,  any  Rule  462(b)
Registration  Statement  proposed to be filed or a copy of any document proposed
to be filed  under the 1934 Act before the  termination  of the  offering of the
Certificates  by the  Underwriters  if  such  document  would  be  deemed  to be
incorporated by reference into the Registration Statement or Final Prospectus.

         (c)  The  Company   will   deliver  to,  or  upon  the  order  of,  the
Underwriters,  from  time to  time,  as many  copies  of any  Preliminary  Final
Prospectus as the Underwriters may reasonably request.  The Company will deliver
to, or upon the order of, the Underwriters  during the period when delivery of a
Final  Prospectus  is  required  under the 1933 Act, as many copies of the Final
Prospectus,  or as thereafter  amended or supplemented,  as the Underwriters may
reasonably  request.  The Company will deliver to the  Underwriters at or before
the  Closing  Date,  two signed  copies of the  Registration  Statement  and all
amendments  thereto including all exhibits filed therewith,  and will deliver to
the Underwriters such number of copies of the Registration  Statement (including
such number of copies of the exhibits  filed  therewith  that may  reasonably be
requested),  including  documents  filed  under  the 1934 Act and  deemed  to be
incorporated  by  reference  therein,  and of  all  amendments  thereto,  as the
Underwriters may from time to time reasonably request.

         (d) The Company will, and will cause the Trust to, comply with the 1933
Act, the 1933 Act Regulations,  the 1934 Act and the 1934 Act Regulations, so as
to permit the completion of the distribution of the Certificates as contemplated
in this  Agreement  and the Final  Prospectus.  If during  the period in which a
prospectus  is required by law to be  delivered by an  Underwriter  or dealer in
connection with the sale of any Certificates,  any event shall occur as a result
of which,  in the  judgment of the Company or in the  reasonable  opinion of the
Underwriters,  it becomes  necessary to amend or supplement the Final Prospectus
in order to make  the  statements  therein,  in the  light of the  circumstances
existing at the time the Final  Prospectus  is  delivered  to a  purchaser,  not
misleading,  or, if it is necessary at any time to amend or supplement the Final
Prospectus  to comply  with any law or to file  under the 1934 Act any  document
which  would be deemed  to be  incorporated  by  reference  in the  Registration
Statement to comply with the 1933 Act or the 1934 Act, the Company will promptly
notify each of the  Underwriters  and will promptly either (i) prepare and file,
or cause to be prepared and filed, with the Commission an appropriate  amendment
to the  Registration  Statement or  supplement  to the Final  Prospectus or (ii)
prepare and file,

                                      -11-







or cause to be prepared and filed,  with the  Commission  (at the expense of the
Company) an appropriate filing under the 1934 Act which shall be incorporated by
reference in the Final  Prospectus so that the Final Prospectus as so amended or
supplemented  will  not,  in  the  light  of  the  circumstances  when  it is so
delivered,  be  misleading,  or so that the Final  Prospectus  will  comply with
applicable law.

         (e) The Company will cooperate with the  Underwriters in endeavoring to
qualify the  Certificates  for sale under the laws of such  jurisdictions as the
Underwriters  may designate and will maintain such  qualifications  in effect so
long as  required  for the  distribution  of the  Certificates,  except that the
Company will not be obligated to qualify the Certificates in any jurisdiction in
which such qualification  would require the Company to qualify to do business as
a foreign corporation, file a general or unlimited consent to service of process
or  subject  itself  to  taxation  in any such  jurisdiction  to which it is not
subject  and  will  arrange  for  the  determination  of  the  legality  of  the
Certificates  for purchase by  institutional  investors.  The Company will, from
time to time, prepare and file such statements,  reports, and other documents as
are or may be required to continue such  qualifications  in effect for so long a
period as the  Underwriters  may  reasonably  request  for  distribution  of the
Certificates.

         (f) The  Company  shall  not  invest,  or  otherwise  use the  proceeds
received by the Company  from its sale of the  Certificates  in such a manner as
would require the Company, CPS or the Trust to register as an investment company
under the 1940 Act.

         (g) Until the retirement of the Certificates, or until such time as the
Underwriters  shall cease to maintain a  secondary  market in the  Certificates,
whichever  occurs first, the Company will deliver to each Underwriter the annual
statements  of  compliance   and  the  annual   independent   certified   public
accountant's  reports  furnished  to the  Trustee  pursuant  to the  Pooling and
Servicing Agreement, as soon as such statements and reports are furnished to the
Trustee.

         (h) The Company,  CPS and Samco shall, from the date hereof through and
including  the  Closing  Date,  furnish,  or  cause  to be  furnished,  or  make
available,  or cause to be made  available,  to each  Underwriter or its counsel
such  additional  documents  and  information  regarding  each of them and their
respective  affairs as each Underwriter may from time to time reasonably request
and  which  the  Company,   CPS  or  Samco  possesses  or  can  acquire  without
unreasonable effort or expense, including any and all documentation requested in
connection with such  Underwriter's due diligence efforts regarding  information
in the Registration  Statement and the Final Prospectus and in order to evidence
the  accuracy  or  completeness  of any  of the  conditions  contained  in  this
Agreement;  and all actions taken by the Company or CPS to authorize the sale of
the Certificates shall be reasonably  satisfactory in form and substance to each
Underwriter.

         (i) The Company  will cause the Trust to make  generally  available  to
Certificateholders  as soon as  practicable,  but no later than  sixteen  months
after the Effective

                                      -12-







Date,  an earnings  statement of the Trust  covering a period of at least twelve
consecutive  months  beginning  after such  Effective  Date and  satisfying  the
provisions  of  Section  11(a)  of  the  Act  (including  Rule  158  promulgated
thereunder).

         (j) So long as any of the  Certificates  are  outstanding,  the Company
will furnish to the Underwriters  copies of all reports or other  communications
(financial or otherwise) furnished or made available to Certificateholders,  and
deliver  to the  Underwriters  during  such  period,  (i) as soon  as  they  are
available,  copies of any reports and financial statements filed by or on behalf
of the Trust or the  Company  with the  Commission  pursuant  to the  Securities
Exchange  Act  of  1934,  as  amended,  and  (ii)  such  additional  information
concerning  the business and  financial  condition of the Company and CPS as the
Underwriter may from time to time reasonably request.

         (k) On or before the Closing Date,  the Company and CPS and Samco shall
cause the respective  computer records of the Company and CPS and Samco relating
to the Receivables to be marked to show the Trustee's  absolute ownership of the
Receivables, and from and after the Closing Date neither the Company nor CPS nor
Samco shall take any action  inconsistent  with the Trustee's  ownership of such
Receivables,  other than as  expressly  permitted  by the Pooling and  Servicing
Agreement.

         (l) To the extent,  if any,  that the ratings  provided with respect to
the  Certificates  by either of the  Rating  Agencies  is  conditional  upon the
furnishing of documents or the taking of any other  actions by the Company,  CPS
or Samco,  CPS  shall,  or shall  cause the  Company or Samco to,  furnish  such
documents and take any such other actions.

         (m)  On  the  Closing  Date,  the  Company  and  CPS  shall  cause  the
Certificate  Insurer to issue the Policy to the  Trustee  for the benefit of the
holders  of  the  Certificates  in  form  and  substance  satisfactory  to  each
Underwriter.

5.       [RESERVED]

6.       COSTS AND EXPENSES.

         The Company and CPS will pay upon receipt of a written request therefor
all costs,  expenses and fees incident to the  performance of the obligations of
the  Company  and CPS under this  Agreement  and will,  jointly  and  severally,
reimburse the Underwriters for all reasonable out-of-pocket expenses,  including
reasonable fees and disbursements of counsel,  reasonably incurred in connection
with  investigating,  marketing and proposing to market the  Certificates  or in
contemplation  of  performing  the  Underwriters'   obligations   hereunder  and
including,  without limiting the generality of the foregoing, the following: (i)
accounting fees of the Company;  (ii) the fees and disbursements of Mayer, Brown
& Platt;  (iii) the cost of printing and  delivering to, or as requested by, the
Underwriters   copies  of  the   Registration   Statement,   Preliminary   Final
Prospectuses,  the Final Prospectus,  this Agreement, the listing application in
respect of the Certificates, the Blue Sky Survey, if any, and any supplements

                                      -13-







or  amendments  thereto;  (iv) the filing fees of the  Commission;  (v) any fees
charged by the Rating  Agencies for rating the  Certificates;  and (vi) the fees
and expenses of the Trustee, including the fees and disbursements of counsel for
the Trustee,  in  connection  with the  Certificates,  the Pooling and Servicing
Agreement and the other Basic  Documents to which the Trustee is a party and the
expenses,  including the fees and disbursements of counsel for the Underwriters,
incurred in connection with the  qualification of the  Certificates  under State
securities or Blue Sky laws. If this Agreement shall not be consummated  because
the conditions in Section 7 hereof are not satisfied,  or because this Agreement
is terminated by each of the  Underwriters  pursuant to Section 12 hereof (other
than on the  basis of a default  by the  Underwriters  pursuant  to  Section  10
hereof),  or by reason of any  failure,  refusal or inability on the part of the
Company or CPS to perform  any  undertaking  or satisfy  any  condition  of this
Agreement or to comply with any of the terms hereof on its part to be performed,
unless such  failure to satisfy  said  condition or to comply with said terms be
due to the  default or omission  of any  Underwriter,  then the Company and CPS,
jointly  and  severally,   shall  reimburse  the   Underwriters  for  reasonable
out-of-pocket expenses,  including reasonable fees and disbursements of counsel,
reasonably incurred in connection with investigating, marketing and proposing to
market the  Certificates or in  contemplation  of performing  their  obligations
hereunder upon receipt of a written request therefor;  but the Company shall not
in any event be liable to any of the Underwriters for damages on account of loss
of anticipated profits from the sale by them of the Certificates.  Except to the
extent  expressly  set forth in this Section 6, the  Underwriters  shall each be
responsible for their own costs and expenses, including the fees and expenses of
their counsel.

7.       CONDITIONS OF OBLIGATIONS OF THE UNDERWRITERS.

         The several obligations of the Underwriters to purchase and pay for the
Certificates  on the Closing  Date are subject to the  accuracy in all  material
respects as of the Closing Date of the  representations  and  warranties  of the
Company,  CPS and Samco contained herein, to the performance by the Company, CPS
and Samco of their  respective  covenants and  obligations  hereunder and to the
following additional conditions precedent:

         (a) If the Registration Statement has not become effective prior to the
Execution Time,  unless the  Underwriters  agree in writing to a later time, the
Registration  Statement  will become  effective not later than (i) 5:30 p.m. New
York City time on the date of  determination of the public offering price of the
Certificates,  if such determination  occurred at or prior to 3:00 p.m. New York
City time on such date or (ii) 12:00 noon New York City time on the business day
following the day on which the public  offering  price of the  Certificates  was
determined, if such determination occurred after 3:00 p.m. New York City time on
such date; if filing of the Final  Prospectus,  or any  supplement  thereto,  is
required pursuant to Rule 424(b), the Final Prospectus, and any such supplement,
shall have been filed  within the  applicable  time period  prescribed  for such
filing  by Rule  424(b),  and  any  request  of the  Commission  for  additional
information (to be included in the  Registration  Statement or otherwise)  shall
have been disclosed to the  Underwriters  and complied with to their  reasonable
satisfaction. No stop order suspending the effectiveness of the Registration

                                      -14-







Statement,  as  amended  from  time to  time,  shall  have  been  issued  and no
proceedings  for that purpose  shall have been taken or, to the knowledge of the
Company, shall be contemplated by the Commission and no injunction,  restraining
order,  or  order of any  nature  by a  Federal  or  state  court  of  competent
jurisdiction  shall have been issued as of the Closing Date which would  prevent
the issuance of the Certificates.

         (b) On or prior to the  date of this  Agreement  and on or prior to the
Closing Date, each Underwriter shall have received a letter or letters, dated as
of May 23, 1997, and as of the Closing Date, respectively,  of KPMG Peat Marwick
LLP,  Certified Public  Accountants,  substantially in the form of the drafts to
which each of the Underwriters  has previously  agreed and otherwise in form and
substance satisfactory to each Underwriter and its counsel.

         (c) Subsequent to the execution and delivery of this  Agreement,  there
shall  not  have  occurred  (i)  any  change,  or any  development  involving  a
prospective  change, in or affecting  particularly the business or properties of
the Company,  CPS or any Affiliate of the Company or CPS which,  in the judgment
of  each  Underwriter,   materially   impairs  the  investment  quality  of  the
Certificates or the ability of CPS to act as Servicer or (ii) any downgrading in
the rating of any debt securities or preferred stock of the Company,  CPS or any
Affiliate thereof by any "nationally recognized statistical rating organization"
(as defined for purposes of Rule 436(g) under the Securities Act), or any public
announcement  that any such  organization  has under  surveillance or review its
rating of any debt  securities  or preferred  stock of the  Company,  CPS or any
Affiliate  thereof (other than an announcement  with positive  implications of a
possible  upgrading,  and no  implication  of a  possible  downgrading  of  such
rating);  (iii) any suspension or limitation of trading in securities  generally
on the New York Stock Exchange,  or any setting of minimum prices for trading on
such exchange,  or any suspension of trading of any securities of the Company or
CPS  or  any  Affiliate  of  the  Company  or  CPS  on  any  exchange  or in the
over-the-counter  market; (iv) any banking moratorium  declared by Federal,  New
York or  California  authorities;  or (v) any  outbreak or  escalation  of major
hostilities  in which the United States is involved,  any  declaration of war by
Congress or any other substantial national or international calamity,  emergency
or change in  financial  markets if, in the  judgment of each  Underwriter,  the
effect of any such outbreak,  escalation,  declaration,  calamity,  emergency or
change makes it impractical or  inadvisable  to market the  Certificates  on the
terms and in the manner set forth in the Final Prospectus.

         (d) The Company,  CPS and Samco shall have furnished  each  Underwriter
with such number of conformed copies of such opinions, certificates, letters and
documents as it may reasonably request.

         (e)  On  the  Closing  Date,  each  of  the  Basic  Documents  and  the
Certificates  shall have been duly  authorized,  executed  and  delivered by the
parties  thereto,  shall be in full force and effect and no default  shall exist
thereunder,  and the Trustee shall have  received a fully  executed copy thereof
or, with respect to the Certificates, a conformed copy thereof.

                                      -15-







The Basic Documents and the  Certificates  shall be  substantially  in the forms
heretofore provided to each Underwriter.

         (f) Each Underwriter  shall have received a certificate of the Trustee,
as to the due authorization, execution and delivery of the Pooling and Servicing
Agreement by the Trustee.

         (g) Each Underwriter shall have received evidence  satisfactory to such
Underwriter that the Certificates  have been rated "Aaa" by Moody's and "AAA" by
Standard & Poor's.

         (h) Each  Underwriter  shall have received  from Mayer,  Brown & Platt,
special counsel for CPS, Samco and the Company, opinions dated the Closing Date,
addressed to such Underwriter, in a form satisfactory to such Underwriter.

         (i) Each  Underwriter  shall have received  from Mayer,  Brown & Platt,
special Federal tax counsel for the Company,  an opinion dated the Closing Date,
addressed  to such  Underwriter,  with  respect  to the  status of the Trust for
federal income tax purposes.

         (j) Each Underwriter shall have received from Mayer,  Brown & Platt, an
opinion dated the Closing Date,  addressed to such Underwriter,  with respect to
the  validity  of the  Certificates  and  such  other  related  matters  as such
Underwriter  shall require and the Company or CPS shall have furnished or caused
to be furnished to such counsel such  documents as they may  reasonably  request
for the purpose of enabling them to pass upon such matters.

         (k) Each  Underwriter  shall have received from counsel to the Trustee,
the Standby Servicer and the Collateral Agent (which counsel shall be reasonably
acceptable to such Underwriter),  an opinion addressed to such Underwriter dated
the Closing Date, in form and substance satisfactory to such Underwriter and its
counsel, Mayer, Brown & Platt.

         (l)  Each   Underwriter   shall  have  received  from  counsel  to  the
Certificate  Insurer,  which  counsel  shall be  reasonably  acceptable  to such
Underwriter,  an opinion addressed to such Underwriter,  dated the Closing Date,
in form and substance  satisfactory to such Underwriter and its counsel,  Mayer,
Brown & Platt.

         (m) At the Closing Date, each  Underwriter  shall have received any and
all opinions of counsel to the Company and CPS  supplied to the Rating  Agencies
and the Certificate Insurer relating to, among other things, the interest of the
Trustee in the Receivables  and the other Trust Assets and the proceeds  thereof
and certain monies due or to become due with respect thereto, certain bankruptcy
issues and certain matters with respect to the  Certificates.  Any such opinions
shall be addressed to each  Underwriter or shall indicate that such  Underwriter
may rely on such opinions as though they were addressed to such Underwriter, and
shall be dated the Closing Date.


                                      -16-







         (n) At the  Closing  Date,  the  Company,  CPS  and  Samco  shall  have
furnished to each  Underwriter  a  certificate,  dated the Closing  Date, of the
President, the Chief Financial Officer or any Vice President of the Company, CPS
or Samco,  as the case may be, in which each such officer shall state that:  (i)
the representations and warranties of the Company,  CPS or Samco, as applicable,
in this  Agreement are true and correct on and as of the Closing Date;  (ii) the
Company,  CPS or Samco,  as  applicable,  has complied with all  agreements  and
satisfied  all  conditions  on its part  required to be  performed  or satisfied
hereunder and under each of the other Basic Documents at or prior to the Closing
Date; (iii) the representations and warranties of the Company,  CPS or Samco, as
applicable,  in each of the Basic Documents are true and correct as of the dates
specified therein;  (iv) with respect to the certificates  delivered by CPS, the
Registration Statement has become effective under the 1933 Act and no stop order
suspending the effectiveness of the Registration  Statement has been issued, and
no proceedings for such purpose have been taken or are, to his or her knowledge,
contemplated by the Commission;  (v) with respect to the certificates  delivered
by CPS and  the  Company,  he or she has  carefully  examined  the  Registration
Statement  and  the  Final  Prospectus  and,  in his or her  opinion,  as of the
Effective Date of the Registration  Statement,  the statements  contained in the
Registration  Statement  were true and  correct,  and as of the Closing Date the
Registration  Statement  and the Final  Prospectus  do not  contain  any  untrue
statement  of a material  fact or omit to state a material  fact with respect to
the Company,  CPS or Samco necessary in order to make the statements therein, in
light of the circumstances under which they were made, not misleading, and since
the Effective  Date of the  Registration  Statement,  no event has occurred with
respect  to the  Company,  CPS or Samco  which  should  have been set forth in a
supplement to or an amendment of the Final  Prospectus which has not been so set
forth in such supplement or amendment; and (vi) with respect to the certificates
delivered by the Company and CPS, subsequent to the respective dates as of which
information  is given in the  Registration  Statement and the Final  Prospectus,
there has been no material  adverse change,  or any development  with respect to
the  Company,  CPS or Samco  which could  reasonably  be expected to result in a
material adverse change, in or affecting particularly the business or properties
of the Trust,  the  Company,  CPS or Samco except as  contemplated  by the Final
Prospectus or as described in such certificate.

         (o) Each Underwriter shall have received evidence  satisfactory to such
Underwriter  that the  Certificate  Insurer  shall have issued the Policy to the
Trustee  for  the  benefit  of the  Certificateholders  in  form  and  substance
satisfactory to such Underwriter.

         (p) Each Underwriter  shall have received  evidence  satisfactory to it
that, on or before the Closing Date, the Financing Statements have been filed in
(i) the office of the Secretary of State of California reflecting the assignment
of the interest of CPS in the CPS Receivables and the related other Trust Assets
and the  proceeds  thereof to the Company,  (ii) the office of the  Secretary of
State of Texas  reflecting  the assignment of the interest of Samco in the Samco
Receivables  and the related other Trust Assets and the proceeds  thereof to the
Company and (iii) the office of the Secretary of State of California  reflecting
the  transfer of the  interest of the Company in the  Receivables  and the other
Trust Assets and the proceeds thereof to the Trustee.

                                      -17-







         (q) All proceedings in connection with the transactions contemplated by
this Agreement,  the Pooling and Servicing Agreement and each of the other Basic
Documents and all documents  incident hereto or thereto shall be satisfactory in
form and substance to each Underwriter.

         (r) The Company shall have furnished to the  Underwriters  such further
certificates  and  documents  confirming  the  representations  and  warranties,
covenants  and  conditions   contained   herein  and  related   matters  as  the
Underwriters may reasonably have requested.

         The opinions and  certificates  mentioned  in this  Agreement  shall be
deemed to be in compliance  with the  provisions  hereof only if they are in all
material  respects  reasonably  satisfactory to the  Underwriters  and to Mayer,
Brown & Platt, counsel for the Underwriters.

         If any of the  conditions  hereinabove  provided  for in this Section 7
shall not have been  fulfilled  when and as  required  by this  Agreement  to be
fulfilled,  the obligations of the  Underwriters  hereunder may be terminated by
the  Underwriters by notifying the Company of such  termination in writing or by
telegram at or prior to the  Closing  Date.  In such event,  the Company and the
Underwriters  shall not be under any  obligation  to each  other  (except to the
extent provided in Sections 6 and 9 hereof).

8.       CONDITIONS OF THE OBLIGATIONS OF THE COMPANY.

         The  obligations  of the Company to sell and deliver the portion of the
Certificates  required to be delivered as and when  specified in this  Agreement
are subject to the condition that, at the Closing Date, no stop order suspending
the  effectiveness of the  Registration  Statement shall have been issued and in
effect or proceedings therefor initiated or threatened.

9.       INDEMNIFICATION.

         (a) The Company and CPS, jointly and severally,  agree to indemnify and
hold harmless each Underwriter,  its directors,  officers,  employees and agents
and each person, if any, who controls any Underwriter  within the meaning of the
1933 Act or the 1934 Act, against any losses,  claims, damages or liabilities to
which such  Underwriter  or any such other person may become  subject  under the
1933 Act or otherwise,  insofar as such losses,  claims,  damages or liabilities
(or actions or  proceedings  in respect  thereof) arise out of or are based upon
(i) any untrue  statement  or alleged  untrue  statement  of any  material  fact
contained in the Registration  Statement,  the Base Prospectus,  any Preliminary
Final  Prospectus,  the Final Prospectus or any amendment or supplement  thereto
(other than  information  contained  therein under the heading "the  Certificate
Insurer"  and  information  incorporated  by  reference  therein),  or (ii)  the
omission or alleged  omission to state  therein a material  fact  required to be
stated therein or necessary to make the statements therein not misleading in the
light of the  circumstances  under which they were made; and will reimburse each
Underwriter  and each such person  within 30 days of  presentation  of a written
request  therefor for any legal or other  expenses  reasonably  incurred by such
Underwriter in

                                      -18-







connection  with  investigating  or defending  any such loss,  claim,  damage or
liability,  action or proceeding or in responding to a subpoena or  governmental
inquiry  related  to the  offering  of the  Certificates,  whether  or not  such
Underwriter  or such  person is a party to any action or  proceeding;  provided,
however, that neither the Company nor CPS will be liable in any such case to the
extent that any such loss, claim,  damage or liability arises out of or is based
upon an untrue  statement or alleged  untrue  statement,  or omission or alleged
omission  made  in  the  Registration  Statement,   the  Base  Prospectus,   any
Preliminary  Final  Prospectus,  the  Final  Prospectus,  or  any  amendment  or
supplement  thereto, in reliance upon and in conformity with written information
furnished to the Company or CPS, as the case may be, by, through or on behalf of
the Underwriters specifically for use in the preparation thereof. This indemnity
agreement  will be in  addition  to any  liability  which the Company or CPS may
otherwise have. The indemnity agreement of the Company and CPS in this Agreement
is subject to the condition that, insofar as it relates to any untrue statement,
alleged untrue statement,  omission or alleged omission made in the Registration
Statement, the Base Prospectus, any Preliminary Final Prospectus or in the Final
Prospectus,  or any amendment or supplement  thereto,  such indemnity  agreement
shall not inure to the benefit of any Underwriter if such Underwriter  failed to
send or give a copy of the Final Prospectus (as amended or supplemented,  if the
Company  or CPS,  as the case may be,  shall have  furnished  any  amendment  or
supplement thereto to such Underwriter, which corrected such untrue statement or
omission that is the basis of the loss, liability,  claim, damage or expense for
which  indemnification  is  sought)  to the  person  asserting  any  such  loss,
liability,  claim, damage or expense at such time as the Final Prospectus, as so
amended or supplemented, was required under the 1933 Act to be delivered to such
person.

         (b) (i) Each Underwriter, severally and not jointly, will indemnify and
hold harmless each of the Company and CPS,  each of their  directors,  officers,
employees  and agents and each person,  if any, who controls the Company  within
the meaning of the 1933 Act or the 1934 Act, to the same extent as the foregoing
indemnity  from each of the Company and CPS to any  Underwriter,  its directors,
officers,   employees   and  agents  and  each  person  who  controls  any  such
Underwriter,  but only with respect to untrue statements or omissions or alleged
untrue  statements or omissions  made in the  Registration  Statement,  the Base
Prospectus,  any Preliminary  Final  Prospectus,  the Final  Prospectus,  or any
amendment or supplement thereto, in reliance upon and in conformity with written
information  furnished to the Company or CPS, as the case may be, by, through or
on behalf of such  Underwriter  specifically  for use in the  preparation of the
Registration Statement,  the Base Prospectus,  any Preliminary Final Prospectus,
the Final  Prospectus  or any amendment or supplement  thereto.  This  indemnity
agreement  will be in  addition  to any  liability  which such  Underwriter  may
otherwise have. The Company and the Underwriters  acknowledge and agree that the
only information  furnished or to be furnished by any Underwriter to the Company
for  inclusion  in  the  Registration  Statement,   the  Base  Prospectus,   any
Preliminary  Final  Prospectus  or the Final  Prospectus,  or any  amendments or
supplements thereto, consists of the information set forth in the last paragraph
on the front cover page concerning the terms of the offering by the Underwriters
(insofar as such information  relates to the Underwriters),  legends required by
Item 502(d) of Regulation S-K under the 1933 Act and the  information  under the
caption

                                                      -19-







"Methods  of  Distribution"  in the  Final  Prospectus  and  under  the  caption
"Underwriting" in the Final Prospectus.

                  (ii) Each Underwriter  agrees,  severally and not jointly,  to
indemnify  and hold  harmless  the  Company,  CPS,  the other  Underwriter;  the
respective officers, directors, employees and agents of any such party, and each
person  who  controls  the  Company,  CPS or such other  Underwriter  within the
meaning of the 1933 Act or the 1934 Act against any losses,  claims,  damages or
liabilities  to which  such  person  may  become  subject  under the 1933 Act or
otherwise, insofar as such losses, claims, damages or liabilities (or actions or
proceedings  in respect  thereof)  arise out of or are based upon (a) any untrue
statement or alleged  untrue  statement of any  material  fact  contained in the
Computational  Materials  (as  defined  below)  provided  by  such  indemnifying
Underwriter or (b) the omission or alleged  omission to state therein a material
fact required to be stated therein or necessary to make the  statements  therein
not  misleading in the light of the  circumstances  in which they were made, not
misleading  (except,  in each case, to the extent that such untrue  statement or
alleged  untrue  statement  or omission  or alleged  omission  results  from the
failure of the Company  Provided  Information  to be  accurate  in all  material
respects);  and will reimburse each such party within 30 days of written request
therefor for any legal or other expenses  reasonably  incurred by such person in
connection  with  investigating  or defending  any such loss,  claim,  damage or
liability,  action or proceeding or in responding to a subpoena or  governmental
inquiry related thereto,  whether or not such person is a party to any action or
proceeding. The obligations of each Underwriter under this subsection (ii) shall
be in addition to any other liability which such Underwriter may otherwise have.
For  purposes  hereof,  the term  "Computational  Materials"  means  information
provided by an Underwriter  to a prospective  purchaser of  Certificates,  which
information  is not  part of the  Prospectus.  For  purposes  hereof,  the  term
"Company Provided  Information" means the information  contained in the table on
page S-25 of the  Preliminary  Final  Prospectus  dated  May 16,  1997 as to the
weighted average APR of the Receivables,  the weighted average remaining term of
the Receivables and the aggregate principal balance of the Receivables as of the
Preliminary Cutoff Date.

                  (iii) Each Underwriter  shall, no later than the date on which
the Prospectus is required to be filed pursuant to Rule 424,  provide to CPS for
filing with the  Commission  on Form 8-K a copy of any  Computational  Materials
delivered by such Underwriter to any prospective purchaser of Certificates.

         (c) In case any proceeding  (including any governmental  investigation)
shall be instituted  involving  any person in respect of which  indemnity may be
sought pursuant to this Section 9, such person (the  "indemnified  party") shall
promptly  notify the  person  against  whom such  indemnity  may be sought  (the
"indemnifying  party") in writing.  The  failure to give such  notice  shall not
relieve the  indemnifying  party or parties from any liability  which it or they
may have to the  indemnified  party for indemnity or  contribution  or otherwise
than on account of the provisions of Section 9(a) or (b), except and only to the
extent  such  omission  so  to  notify  shall  have  materially  prejudiced  the
indemnifying party under Section 9(a) or (b).

                                      -20-







In case any such proceeding  shall be brought against any indemnified  party and
it  shall  notify  the  indemnifying  party  of the  commencement  thereof,  the
indemnifying  party shall be entitled to participate  therein and, to the extent
that it  shall  wish,  jointly  with  any  other  indemnifying  party  similarly
notified, to assume the defense thereof, with counsel reasonably satisfactory to
such indemnified  party and shall pay as incurred the fees and  disbursements of
such counsel related to such proceeding. In any such proceeding, any indemnified
party  shall  have the  right to  retain  its own  counsel  at its own  expense.
Notwithstanding the foregoing,  the indemnifying party shall pay as incurred (or
within 30 days of  presentation  of an  invoice)  the fees and  expenses  of the
counsel  retained  by the  indemnified  party in the event (i) the  indemnifying
party and the  indemnified  party shall have mutually agreed to the retention of
such counsel,  (ii) the  indemnified  party has reasonably  concluded  (based on
advice of counsel)  that there may be legal  defenses  available  to it or other
indemnified parties that are different from or in addition to those available to
the  indemnifying  party,  (iii)  the  named  parties  to  any  such  proceeding
(including any impleaded  parties) include both the  indemnifying  party and the
indemnified  party and  representation of both parties by the same counsel would
be inappropriate due to actual or potential  differing interests between them or
(iv) the  indemnifying  party shall have failed to assume the defense and employ
counsel  acceptable to the indemnified  party within a reasonable period of time
after  notice  of  commencement  of  the  action.  It  is  understood  that  the
indemnifying  party  shall not, in  connection  with any  proceeding  or related
proceedings  in the same  jurisdiction,  be liable for the  reasonable  fees and
expenses of more than one separate firm for all such indemnified  parties.  Such
firm shall be designated in writing by the  Underwriters  in the case of parties
indemnified  pursuant to Section  9(a) and by the Company in the case of parties
indemnified pursuant to Section 9(b). The indemnifying party shall not be liable
for any settlement of any proceeding effected without its written consent but if
settled with such consent or if there be a final judgment for the plaintiff, the
indemnifying  party agrees to indemnify the  indemnified  party from and against
any loss or liability by reason of such settlement or judgment. In addition, the
indemnifying   party  will  not,  without  the  prior  written  consent  of  the
indemnified party (which consent shall not be unreasonably withheld or delayed),
settle or  compromise  or consent to the entry of any judgment in any pending or
threatened claim,  action or proceeding of which  indemnification  may be sought
hereunder  (whether or not any indemnified party is an actual or potential party
to such claim,  action or  proceeding)  unless such  settlement,  compromise  or
consent  includes an unconditional  release of each  indemnified  party from all
liability arising out of such claim, action or proceeding.

         (d)  If  the  indemnification   provided  for  in  this  Section  9  is
unavailable  to or  insufficient  to hold  harmless an  indemnified  party under
Section  9(a)  or (b)  above  in  respect  of any  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof)  referred to therein,
then each  indemnifying  party shall contribute to the amount paid or payable by
such  indemnified  party  as  a  result  of  such  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof) in such proportion as
is appropriate to reflect the relative  benefits received by the Company and CPS
on the one hand and the  Underwriters  on the  other  from the  offering  of the
Certificates.  If, however, the allocation provided by the immediately preceding
sentence is not permitted by applicable law then each

                                      -21-







indemnifying  party  shall  contribute  to such  amount  paid or payable by such
indemnified  party in such proportion as is appropriate to reflect not only such
relative  benefits but also the relative  fault of the Company or CPS on the one
hand and the  Underwriters  on the other in  connection  with the  statements or
omissions  which resulted in such losses,  claims,  damages or  liabilities  (or
actions  or  proceedings  in  respect  thereof),  as well as any other  relevant
equitable  considerations.  The relative benefits received by the Company on the
one hand and the  Underwriters  on the  other  shall be deemed to be in the same
proportion  as the  total  net  proceeds  from the  offering  (before  deducting
expenses) received by the Company bear to the total  underwriting  discounts and
commissions received by the Underwriters (in each case as set forth in the table
on the cover page of the Final  Prospectus).  As between the  Underwriters,  the
relative  benefits  received by PaineWebber  Incorporated,  on the one hand, and
Black Diamond  Securities,  LLC, on the other, shall be deemed to be in the same
proportion as the respective  portions of the total  underwriting  discounts and
commissions  received by each of them. The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged  omission to state a material fact
relates  to  information  supplied  by  the  Company  on  the  one  hand  or the
Underwriters on the other and the parties' relative intent, knowledge, access to
information and opportunity to correct or prevent such statement or omission.

         The Company,  CPS and the Underwriters  agree that it would not be just
and equitable if contributions  pursuant to this Section 9(d) were determined by
pro rata  allocation  (even if the  Underwriters  were treated as one entity for
such purpose) or by any other method of  allocation  which does not take account
of the  equitable  considerations  referred to above in this Section  9(d).  The
amount  paid or  payable  by an  indemnified  party as a result  of the  losses,
claims,  damages or liabilities  (or actions or proceedings in respect  thereof)
referred to above in this  Section  9(d) shall be deemed to include any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim,  subject to the limitations
set forth above.  Notwithstanding  the  provisions of this Section 9(d),  (i) no
Underwriter  shall be  required  to  contribute  any  amount  in  excess  of the
underwriting  discounts and commissions applicable to the Certificates purchased
by such  Underwriter  and (ii) no person guilty of fraudulent  misrepresentation
(within  the  meaning of Section  11(f) of the 1933 Act)  shall be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.  The  Underwriters'  obligations  in  this  Section  9(d)  to
contribute   are  several  in  proportion  to  their   respective   underwriting
obligations and not joint.

         (e) In any proceeding relating to the Registration Statement,  the Base
Prospectus,  any Preliminary  Final  Prospectus,  the Final  Prospectus,  or any
supplement or amendment  thereto,  each party against whom  contribution  may be
sought under this  Section 9 hereby  consents to the  jurisdiction  of any court
having  jurisdiction  over any other  contributing  party,  agrees that  process
issuing  from such court may be served upon it by any other  contributing  party
and  consents  to the  service  of  such  process  and  agrees  that  any  other
contributing party

                                      -22-







may join it as an  additional  defendant  in any such  proceeding  in which such
other contributing party is a party.

         (f) Any losses, claims,  damages,  liabilities or expenses for which an
indemnified  party is entitled to  indemnification  or  contribution  under this
Section 9 shall be paid by the  indemnifying  party to the indemnified  party as
such  losses,  claims,  damages,  liabilities  or  expenses  are  incurred.  The
obligations  of the Company and CPS  pursuant  to Section 6, the  indemnity  and
contribution  agreements contained in this Section 9 and the representations and
warranties  of each of the  Company  and CPS set forth in this  Agreement  shall
remain  operative  and  in  full  force  and  effect,   regardless  of  (i)  any
investigation made by or on behalf of any Underwriter, the Company or CPS, their
respective directors,  officers,  employees or agents or any persons controlling
any Underwriter or the Company,  (ii) acceptance of any Certificates and payment
thereof or hereunder,  and (iii) any termination of this Agreement.  A successor
to any Underwriter,  the Company or CPS, their respective  directors,  officers,
employees or agents, or any person  controlling any Underwriter,  the Company or
CPS,  shall be  entitled  to the  benefits of the  indemnity,  contribution  and
reimbursement agreements contained in this Section 9.

10.      DEFAULT BY THE UNDERWRITERS.

         If on the Closing  Date,  Black Diamond  Securities,  LLC shall fail to
purchase  and  pay  for  all  or any  portion  of the  Certificates  which  such
Underwriter  has agreed to purchase and pay for on such date  (otherwise than by
reason  of any  default  on  the  part  of the  Company,  CPS  or  Samco),  then
PaineWebber Incorporated shall use reasonable efforts to procure within 36 hours
thereafter one or more additional Underwriters to purchase from the Company such
amounts  as may be  agreed  upon  and upon  the  terms  set  forth  herein,  the
Certificates which the defaulting Underwriter failed to purchase. If during such
36 hours PaineWebber Incorporated shall not have procured one or more additional
Underwriters  to  purchase  the  Certificates  agreed  to be  purchased  by  the
defaulting  Underwriter,  then (a) if the aggregate amount of Certificates  with
respect  to  which  such  default  shall  occur  does  not  exceed  10%  of  the
Certificates  covered  hereby,  PaineWebber  Incorporated  shall be obligated to
purchase  the  Certificates  which  Black  Diamond  Securities,  LLC  failed  to
purchase, or (b) if the aggregate principal balance of Certificates with respect
to which such  default  shall  occur  exceeds  10% of the  principal  balance of
Certificates covered hereby, the Company or (provided  PaineWebber  Incorporated
has not  defaulted)  PaineWebber  Incorporated  will have the right,  by written
notice given within the next 36-hour period to the parties to this Agreement, to
terminate this  Agreement  without  liability on the part of the  non-defaulting
Underwriter or of the Company except to the extent provided in Section 9 hereof.
In the event of a default by Black Diamond Securities, LLC, as set forth in this
Section 10, the Closing Date may be postponed  for such  period,  not  exceeding
seven days, as the  non-defaulting  Underwriter  may determine in order that the
required changes in the Registration  Statement or in the Final Prospectus or in
any other  documents  or  arrangements  may be  effected.  For  purposes of this
Agreement,  the  term  "Underwriter"  includes  any  person  substituted  for  a
defaulting Underwriter. Any action taken under this Section 10 shall not

                                      -23-







relieve Black Diamond  Securities,  LLC from liability in respect of any default
of such Underwriter under this Agreement.

11.      NOTICES.

         All  communications  hereunder  shall  be in  writing  and,  except  as
otherwise provided herein, will be mailed, delivered,  telecopied or telegraphed
and confirmed as follows:

if to the Underwriters, to each of the following addresses:

PaineWebber Incorporated:

                  PaineWebber Incorporated
                  1285 Avenue of the Americas
                  New York, New York 10019
                  Attention: Barbara Dawson
                  Fax:  (212) 713-7999

with a copy to:

                  PaineWebber Incorporated
                  1285 Avenue of the Americas
                  New York, New York 10019
                  Attention: John Fearey
                  Fax:  (212) 713-1374

Black Diamond Securities, LLC:

                  Black Diamond Securities, L.L.C.
                  230 Park Avenue
                  New York, New York  10169
                  Attention:  Jeffrey W. Kramer
                  Fax:  (212) 953-6063;

if to the Company, at the following address:

                  CPS Receivables Corp.
                  2 Ada
                  Irvine, California 92718
                  Attention:  Charles Bradley, Jr.
                  Facsimile No.:  (714) 753-6805;


                                      -24-







or, if sent to CPS at the following address:

                  Consumer Portfolio Services, Inc.
                  2 Ada
                  Irvine, California 92718
                  Attention:  Charles Bradley, Jr.
                  Facsimile No.:  (714) 753-6805

12.      TERMINATION.

         This Agreement may be terminated by the  Underwriters by notice by each
of the Underwriters to the Company as follows:

         (a) at any time prior to the Closing  Date, if any of the following has
occurred: (i) since the respective dates as of which information is given in the
Registration Statement and the Final Prospectus,  any material adverse change or
any development involving a prospective material adverse change in the business,
properties, results of operations,  financial condition or business prospects of
CPS,  Samco or the  Company,  whether or not arising in the  ordinary  course of
business,  (ii) any outbreak or escalation of  hostilities or declaration of war
or national  emergency or other national or international  calamity or crisis or
change in  economic  or  political  conditions  if the effect of such  outbreak,
escalation,  declaration, emergency, calamity, crisis or change on the financial
markets of the United  States  would,  in each of the  Underwriters'  reasonable
judgment,  make it  impracticable  to  market  the  Certificates  or to  enforce
contracts for the sale of the  Certificates,  (iii) any suspension of trading in
securities  generally  on the New York  Stock  Exchange  or the  American  Stock
Exchange or limitation on prices (other than  limitations on hours or numbers of
days of trading) for  securities on either such  Exchange,  (iv) the  enactment,
publication,  decree or other promulgation of any statute,  regulation,  rule or
order  of any  court  or  other  governmental  authority  which  in  each of the
Underwriters'  reasonable  opinion  materially  and  adversely  affects  or  may
materially and adversely  affect the business or operations of the Company,  (v)
declaration  of a  banking  moratorium  by  United  States  or  New  York  State
authorities,  (vi) any  downgrading  or the giving of notice of any  intended or
potential  downgrading  in the rating of the  Company's  debt  securities by any
"nationally recognized statistical rating organization" (as defined for purposes
of Rule  436(g)  under the 1934  Act),  (vii) the  suspension  of trading of the
Common  Stock by the  Commission  on the New York Stock  Exchange  or (viii) the
taking of any  action by any  governmental  body or  agency  in  respect  of its
monetary or fiscal affairs which in each of the Underwriters' reasonable opinion
has a material adverse effect on the securities markets in the United States; or

         (b) as provided in Sections 7 and 10 of this Agreement.


                                      -25-







13.      SUCCESSORS.

         This  Agreement  has been and is made  solely  for the  benefit  of the
Underwriters,  CPS,  Samco  and the  Company  and their  respective  successors,
executors,  administrators,  heirs and assigns,  and the respective  affiliates,
officers,  directors,  employees,  agents and  controlling  persons  referred to
herein,  and no other  person will have any right or  obligation  hereunder.  No
purchaser  of any of the  Certificates  from any  Underwriter  shall be deemed a
successor or assign merely because of such purchase.

14.      MISCELLANEOUS.

         The   reimbursement,   indemnification   and  contribution   agreements
contained  in this  Agreement,  the  obligations  of the  Company  and CPS under
Section 6 and the  representations,  warranties  and covenants in this Agreement
shall remain in full force and effect  regardless of (a) any termination of this
Agreement,  (b) any investigation made by or on behalf of any Underwriter or the
Company,  their  respective  directors,  officers,  employees  or  agents or any
controlling person of any Underwriter or the Company  indemnified herein and (c)
delivery of and payment for the Certificates under this Agreement.

         Each  Underwriter  agrees that, prior to the date which is one year and
one day after the payment in full of all securities  issued by the Company or by
a trust for which the Company was the depositor,  which securities were rated by
any nationally recognized statistical rating organization, it will not institute
against,  or join any other  person in  instituting  against,  the  Company  any
bankruptcy,  reorganization,  arrangement, insolvency or liquidation proceedings
or other proceedings under any Federal or state bankruptcy or similar law.

         This  Agreement  may be executed in two or more  counterparts,  each of
which shall be deemed an original,  but all of which together  shall  constitute
one and the same instrument.

         This Agreement shall be governed by, and construed in accordance  with,
the  laws of the  State of New  York  without  regard  to the  conflict  of laws
provisions thereof.  With respect to any claim arising out of this Agreement (i)
each party  irrevocably  submits to the exclusive  jurisdiction of the courts of
the State of New York and the  United  States  District  Court for the  Southern
District of New York, and (ii) each party  irrevocably  waives (1) any objection
which it may have at any time to the  laying  of venue of any  suit,  action  or
proceeding  arising out of or relating hereto brought in any such court, (2) any
claim that any such  suit,  action or  proceeding  brought in any such court has
been brought in any inconvenient forum and (3) the right to object, with respect
to such claim,  suit, action or proceeding  brought in any such court, that such
court does not have  jurisdiction  over such party.  To the extent  permitted by
applicable law, each Underwriter,  the Company,  Samco and CPS irrevocably waive
all right of trial by jury in any action, proceeding or counterclaim arising out
of or in connection with this Agreement or any matter arising hereunder.


                                      -26-







         This  Agreement  supersedes  all prior  agreements  and  understandings
relating to the subject matter hereof.

         Neither  this  Agreement  nor any term hereof may be  changed,  waived,
discharged or terminated  orally, but only by an instrument in writing signed by
the  party  against  whom  enforcement  of  the  change,  waiver,  discharge  or
termination is sought.

         The headings in this  Agreement are for purposes of reference  only and
shall not limit or otherwise affect the meaning hereof.

         Any provision of this Agreement which is prohibited,  unenforceable  or
not  authorized  in  any  jurisdiction  shall,  as  to  such  jurisdiction,   be
ineffective   to  the   extent   of  such   prohibition,   unenforceability   or
non-authorization  without  invalidating  the  remaining  provisions  hereof  or
affecting  the  validity,  enforceability  or legality of such  provision in any
other jurisdiction.



                    [Rest of page intentionally left blank.]

                                      -27-







         If the foregoing letter is in accordance with your understanding of our
agreement,  please  sign  and  return  to us  the  enclosed  duplicates  hereof,
whereupon it will become a binding  agreement  among the Company and the several
Underwriters in accordance with its terms.

                                 Very truly yours,

                                 CPS RECEIVABLES CORP.


                                 By:
                                    ----------------------------------------
                                    Name:
                                    Title:


                                 CONSUMER PORTFOLIO SERVICES, INC.


                                 By:
                                    ----------------------------------------
                                    Name:
                                    Title:


                                 SAMCO ACCEPTANCE CORP.

                                                                 
                                 By:                                        
                                    ----------------------------------------
                                    Name:                                   
                                    Title:                                  
                                                                            
                                 







The  foregoing Underwriting Agreement
is hereby confirmed and accepted as
of the date first above written:

PAINEWEBBER INCORPORATED


By:                                        
   ----------------------------------------
   Name:                                   
   Title:                                  
                                           

BLACK DIAMOND SECURITIES, LLC


By:                                        
   ----------------------------------------
   Name:                                   
   Title: 





                                   SCHEDULE I


                            Schedule of Underwriters
                            ------------------------



                                                 Portion of Initial Principal
                                               Amount of the Certificates to be
        Underwriter                                       Purchased
        -----------                                       ---------

PaineWebber Incorporated                             $113,293,930.84
Black Diamond Securities, LLC                             100,000.00
                                                          ----------

                                          Total      $113,393,930.84
                                                     ===============









                                   Exhibit 4.1
                         Pooling and Servicing Agreement











                                                                  EXECUTION COPY






                              CPS Receivables Corp.
                                     Seller


                                       and


                        Consumer Portfolio Services, Inc.
                                    Servicer


                                       and


                  Norwest Bank Minnesota, National Association
                          Trustee and Standby Servicer









                         POOLING AND SERVICING AGREEMENT
                             Dated as of May 1, 1997







                                 $119,362,032.46
                          CPS Auto Grantor Trust 1997-2
                   $113,393,930.84, 6.65% Class A Certificates
                   $5,968,101.62, 11.44% Class B Certificates

                              





         POOLING  AND  SERVICING   AGREEMENT  dated  as  of  May  1,  1997  (the
"Agreement")  among CPS Receivables Corp., a California  corporation,  as seller
(the "Seller"),  Consumer  Portfolio  Services,  Inc., a California  corporation
("CPS"),  as servicer (the  "Servicer"),  and Norwest Bank  Minnesota,  National
Association,  a national  banking  association,  as trustee and standby servicer
(the "Trustee" and "Standby Servicer", respectively).

         In  consideration of the premises and of the mutual  agreements  herein
contained,  and other good and valuable  consideration,  the receipt of which is
acknowledged,  the  parties  hereto,  intending  to be legally  bound,  agree as
follows:


                                    ARTICLE I

                                   Definitions

         SECTION  1.1.  Definitions.   Whenever  used  in  this  Agreement,  the
following words and phrases,  unless the context  otherwise  requires,  whenever
capitalized shall have the following meanings:

         "Adjusted  Compensating Interest" has the meaning assigned to such term
in Section 3.8(b).

         "Affiliate"  of any Person means any Person who directly or  indirectly
controls,  is controlled by, or is under direct or indirect  common control with
such Person. For purposes of this definition of "Affiliate",  the term "control"
(including the terms  "controlling",  "controlled  by" and "under common control
with") means the possession,  directly or indirectly,  of the power to direct or
cause a direction of the  management and policies of a Person,  whether  through
the ownership of voting securities, by contract or otherwise.

         "Agreement" means this Pooling and Servicing Agreement, as the same may
be amended,  supplemented or otherwise  modified from time to time in accordance
with the terms hereof.

         "Amount  Financed"  with  respect to a Receivable  means the  aggregate
amount originally advanced under the Receivable toward the purchase price of the
Financed Vehicle and any related costs.

         "Annual Percentage Rate" or "APR" of a Receivable means the annual rate
of finance charges stated in the Receivable.

         "Applied  Principal"  with  respect to any  Distribution  Date shall be
equal to the  excess,  if any,  of (i) any  increase  in the  Class B  Principal
Carryover Shortfall on such Distribution Date







over (ii) the  Principal  Balance  of all  Receivables  that  became  Liquidated
Receivables during the related Collection Period.

         "Applied Principal Carryover Amount" as of the close of business on any
Distribution  Date shall be an amount equal to the Applied  Principal  Carryover
Amount as of the close of business on the preceding  Distribution Date (or, with
respect to the initial  Distribution  Date, for the Initial  Closing Date),  (i)
increased  by the  Applied  Principal,  if any,  with  respect  to such  current
Distribution Date and (ii) reduced by the Applied Principal Reduction Amount, if
any, with respect to such current  Distribution Date;  provided that the Applied
Principal Carryover Amount for the Initial Closing Date shall be $0.

         "Applied  Principal  Reduction Amount" with respect to any Distribution
Date  shall  be equal  to the  amount  of any  decrease  in a Class B  Principal
Carryover  Shortfall  on such  Distribution  Date;  provided  that  the  Applied
Principal  Reduction  Amount  for any  Distribution  Date  shall not  exceed the
Applied Principal Carryover Amount as of such Distribution Date.

         "Assumption  Date" has the  meaning  assigned  to such term in  Section
9.2(a).

         "Authenticating Agent" has the meaning assigned to such term in Section
6.2B.

         "Book-Entry  Certificates"  means  beneficial  interests in the Class A
Certificates,  ownership  and  transfers  of which  shall be  evidenced  or made
through book entries by a Clearing Agency; provided that after the occurrence of
a  condition  whereupon  book-entry  registration  and  transfer  are no  longer
permitted and Definitive Certificates are issued to the Certificate Owners, such
Definitive Certificates shall replace Book-Entry Certificates.

         "Business  Day" means any day other than a Saturday,  a Sunday or a day
on which banking  institutions  in the City of New York,  the State in which the
Corporate Trust Office is located,  the State in which the executive  offices of
the Servicer are located or the State in which the  principal  place of business
of the  Certificate  Insurer is located shall be authorized or obligated by law,
executive order, or governmental decree to be closed.

         "Casualty" means, with respect to a Financed Vehicle, the total loss or
destruction of such Financed Vehicle.

         "Certificate" means any one of the certificates executed by the Trustee
on behalf of the Trust and  authenticated  by the Trustee in  substantially  the
form set forth in Exhibit A or Exhibit B hereto.

                                       -2-







         "Certificate Account" means the account designated as such, established
and maintained pursuant to Section 4.1.

         "Certificate  Balance"  as of any  day,  means  the sum of the  Class A
Certificate Balance on such day and the Class B Certificate Balance on such day.

         "Certificate  Insurer" means Financial Security Assurance Inc., a stock
insurance company organized and created under the laws of the State of New York,
or its successors in interest.

         "Certificate  Insurer  Optional  Deposit"  means,  with  respect to any
Determination  Date and the related  Distribution  Date, any amount delivered by
the Certificate Insurer to the Trustee in accordance with Section 4.11.

         "Certificate  Owner" means,  with respect to a Book-Entry  Certificate,
the Person who is the beneficial  owner thereof as reflected on the books of the
Clearing  Agency,  or on the books of a Person  maintaining an account with such
Clearing Agency (directly or as an indirect participant), in accordance with the
rules of such Clearing Agency.

         "Certificate Register" and "Certificate Registrar" mean,  respectively,
the register  maintained and the  Certificate  Registrar  appointed  pursuant to
Section 6.3.

         "Certificateholder"  or  "Holder"  means  the  Person  in whose  name a
Certificate shall be registered in the Certificate Register, except that so long
as any  Certificates  are  outstanding,  solely for the  purposes  of giving any
consent,  waiver,  request or demand  pursuant to this  Agreement,  the interest
evidenced  by any  Certificate  registered  in the  name  of the  Seller  or the
Servicer, or any Affiliate of either of them, shall not be taken into account in
determining  whether  the  requisite  percentage  necessary  to effect  any such
consent, waiver, request or demand shall have been obtained.

         "Certificates"   means  the  Class  A  Certificates  and  the  Class  B
Certificates.

         "Class A Certificate"  means any one of the 6.65% Class A Certificates,
executed by the Trustee on behalf of the Trust and  authenticated by the Trustee
in substantially the form set forth in Exhibit A hereto.

         "Class A  Certificate  Balance"  shall  equal,  initially,  the Class A
Percentage of the Original Pool Balance and, thereafter, shall equal the initial
Class A Certificate  Balance,  reduced by all amounts previously  distributed to
Class A Certificateholders and allocable to principal.

                                       -3-







         "Class A  Certificateholder"  means the  Person in whose name a Class A
Certificate shall be registered in the Certificate Register.

         "Class A Distributable  Amount" means,  for any  Distribution  Date, an
amount  equal to the sum of the  Class A  Principal  Distributable  Amount  with
respect to such Distribution Date and the Class A Interest  Distributable Amount
with respect to such Distribution Date.

         "Class A Guaranteed  Distribution  Amount" means,  with respect to each
Distribution Date, the sum of the Class A Interest Distributable Amount for such
Distribution  Date  and the  Class A  Principal  Distributable  Amount  for such
Distribution  Date,  in each case in accordance  with the original  terms of the
Class A  Certificates  when  issued  and  without  regard  to any  amendment  or
modification  of the  Certificates or the Agreement which has not been consented
to by the  Certificate  Insurer;  provided,  however,  the  Class  A  Guaranteed
Distribution Amount shall not include,  nor shall coverage be provided under the
Policy in respect  of, any  taxes,  withholding  or other  charge  imposed  with
respect to any Class A Certificateholder by any governmental authority.

         "Class A Interest  Carryover  Shortfall"  means, as of the close of any
Distribution  Date on which an Insurer Default is continuing,  the excess of the
Class A  Interest  Distributable  Amount  for  such  Distribution  Date  and any
outstanding Class A Interest Carryover Shortfall from the preceding Distribution
Date plus interest on such outstanding Class A Interest Carryover Shortfall,  to
the  extent  permitted  by law,  at the  Class A Pass-  Through  Rate  from such
preceding Distribution Date through the current Distribution Date (calculated on
the basis of a 360-day year consisting of twelve 30-day months), over the amount
of interest that the Holders of the Class A  Certificates  actually  received on
such current Distribution Date.

         "Class A Interest  Distributable  Amount" means,  for any  Distribution
Date,  an  amount  equal  to  thirty  (30)  days  of  interest  at the  Class  A
Pass-Through Rate on the Class A Certificate Balance as of the close of business
on the last day of the related  Collection Period  (calculated on the basis of a
360-day year consisting of twelve 30-day months); provided, however, that on the
first  Distribution Date, the Class A Interest  Distributable  Amount will equal
interest at the Class A  Pass-Through  Rate on the Class A  Certificate  Balance
from and including the Closing Date through and including June 14, 1997.

         "Class A Pass-Through Rate" means 6.65% per annum.

         "Class A Percentage" shall be ninety-five percent (95%).


                                       -4-







         "Class A Pool Factor" means,  as of a Distribution  Date, a seven-digit
decimal  figure  equal to the  Class A  Certificate  Balance  as of the close of
business on such  Distribution  Date divided by the initial  Class A Certificate
Balance.  The Class A Pool Factor  will be  1.0000000  as of the  Closing  Date;
thereafter,  the Class A Pool Factor will decline to reflect  reductions  in the
Class A Certificate Balance.

         "Class A Principal  Carryover  Shortfall" means, as of the close of any
Distribution  Date on which an Insurer Default is continuing,  the excess of the
Class A Principal  Distributable  Amount and any  outstanding  Class A Principal
Carryover  Shortfall from the preceding  Distribution  Date,  over the amount of
principal that the Holders of the Class A Certificates actually received on such
current Distribution Date.

         "Class A Principal  Distributable  Amount"  means,  with respect to any
Distribution Date other than the Final Scheduled  Distribution  Date, the sum of
(a) the Class A Percentage of the sum of the following  amounts:  (i) the sum of
(x) the principal  portion as  calculated in accordance  with Section 4.3 of all
Scheduled  Payments  received during the preceding  Collection Period on Rule of
78's Receivables (excluding  Recoveries,  but including amounts transferred from
the Payahead  Account to the Certificate  Account to be applied to the principal
portion of Scheduled Payments but excluding any other amounts deposited into the
Payahead Account) and (y) all payments of principal  received on Simple Interest
Receivables during such preceding  Collection Period; (ii) the principal portion
of all  prepayments  in full  received  during the preceding  Collection  Period
(including  prepayments  in full resulting  from  collections  with respect to a
Receivable received during the preceding  Collection Period plus the transfer of
the Payahead Balance with respect to such Receivable to the Certificate  Account
pursuant to Section  4.6(a)(ii))  (without  duplication  of amounts  included in
clause (i) above and  clause  (iv)  below);  (iii) the  portion of the  Purchase
Amount  allocable  to  principal  of each  Receivable  that  became a  Purchased
Receivable  as of the last day of the  preceding  Collection  Period and, at the
option of the Certificate Insurer, the Principal Balance of each Receivable that
was required to be but was not so purchased or repurchased  (without duplication
of  amounts  referred  to in clauses  (i) and (ii)  above);  (iv) the  Principal
Balance of each Receivable that first became a Liquidated  Receivable during the
preceding  Collection  Period  (without  duplication of the amounts  included in
clauses (i) and (ii) above);  and (v) the  aggregate  amount of Cram Down Losses
with  respect  to the  Receivables  that  have  occurred  during  the  preceding
Collection  Period;  plus (b) the portion of the  Certificate  Insurer  Optional
Deposit pursuant to Section  4.11(ii),  if any,  allocable to principal for such
Distribution Date. In addition, on the Final Scheduled

                                      -5-







Distribution  Date,  the Class A Principal  Distributable  Amount will equal the
Class A Certificate Balance as of the Final Scheduled Distribution Date.

         "Class B Certificate" means any one of the 11.44% Class B Certificates,
executed by the Trustee on behalf of the Trust and  authenticated by the Trustee
in substantially the form set forth in Exhibit B hereto.

         "Class B  Certificate  Balance"  shall  equal,  initially,  the Class B
Percentage of the Original Pool Balance and, thereafter, shall equal the initial
Class B Certificate  Balance,  reduced by all amounts previously  distributed to
Class B Certificateholders and allocable to principal.

         "Class B  Certificateholder"  means the  Person in whose name a Class B
Certificate shall be registered in the Certificate Register.

         "Class B Deficiency" shall have the meaning specified in
Section 4.7(c).

         "Class B Distributable  Amount" means,  for any  Distribution  Date, an
amount  equal to the sum of the  Class B  Principal  Distributable  Amount  with
respect to such Distribution Date and the Class B Interest  Distributable Amount
with respect to such Distribution Date.

         "Class B Interest  Carryover  Shortfall"  means, as of the close of any
Distribution Date, the excess of the Class B Interest  Distributable  Amount for
such Distribution Date and any outstanding Class B Interest Carryover  Shortfall
from the preceding  Distribution Date, plus interest on such outstanding Class B
Interest  Carryover  Shortfall,  to the extent  permitted by law, at the Class B
Pass-Through  Rate from such  preceding  Distribution  Date  through the current
Distribution  Date  (calculated  on the basis of a 360-day  year  consisting  of
twelve 30-day months), over the amount of interest that the Holders of the Class
B Certificates  actually received pursuant to Section 4.6(c)(vi) on such current
Distribution Date.

         "Class B Interest  Distributable  Amount" means,  for any  Distribution
Date,  an  amount  equal  to  thirty  (30)  days  of  interest  at the  Class  B
Pass-Through Rate on the Class B Certificate Balance as of the close of business
on the last day of the related  Collection Period  (calculated on the basis of a
360-day year consisting of twelve 30-day months); provided, however, that on the
first  Distribution Date, the Class B Interest  Distributable  Amount will equal
interest at the Class B  Pass-Through  Rate on the Class B  Certificate  Balance
from and including the Closing Date through and including June 14, 1997.

                                       -6-







         "Class B Pass-Through Rate" means 11.44% per annum.

         "Class B Percentage" shall be five percent (5%).

         "Class B Pool Factor" means,  as of a Distribution  Date, a seven-digit
decimal  figure  equal to the  Class B  Certificate  Balance  as of the close of
business on such  Distribution  Date divided by the initial  Class B Certificate
Balance.  The Class B Pool Factor  will be  1.0000000  as of the  Closing  Date;
thereafter,  the Class B Pool Factor will decline to reflect  reductions  in the
Class B Certificate Balance.

         "Class B Principal  Carryover  Shortfall" means, as of the close of any
Distribution Date, the excess of the Class B Principal  Distributable Amount and
any  outstanding  Class B  Principal  Carryover  Shortfall  from  the  preceding
Distribution  Date, over the amount of principal that the Holders of the Class B
Certificates actually received on such current Distribution Date.

         "Class B Principal  Distributable  Amount"  means,  with respect to any
Distribution Date other than the Final Scheduled  Distribution Date, the Class B
Percentage of the sum of the following amounts: (i) the sum of (x) the principal
portion as calculated in accordance  with Section 4.3 of all Scheduled  Payments
received  during the  preceding  Collection  Period on Rule of 78's  Receivables
(excluding  Recoveries,  but  including  amounts  transferred  from the Payahead
Account to the  Certificate  Account to be applied to the  principal  portion of
Scheduled  Payments but excluding any other amounts  deposited into the Payahead
Account)  and  (y)  all  payments  of  principal  received  on  Simple  Interest
Receivables during such preceding  Collection Period; (ii) the principal portion
of all  prepayments  in full  received  during the preceding  Collection  Period
(including  prepayments  in full resulting  from  collections  with respect to a
Receivable received during the preceding  Collection Period plus the transfer of
the Payahead Balance with respect to such Receivable to the Certificate  Account
pursuant to Section  4.6(a)(ii))  (without  duplication  of amounts  included in
clause (i) above and  clause  (iv)  below);  (iii) the  portion of the  Purchase
Amount  allocable  to  principal  of each  Receivable  that  became a  Purchased
Receivable  as of the last day of the  preceding  Collection  Period and, at the
option of the Certificate Insurer, the Principal Balance of each Receivable that
was required to be but was not so purchased or repurchased  (without duplication
of  amounts  referred  to in clauses  (i) and (ii)  above);  (iv) the  Principal
Balance of each Receivable that first became a Liquidated  Receivable during the
preceding  Collection  Period  (without  duplication of the amounts  included in
clause (i) and (ii)  above);  and (v) the  aggregate  amount of Cram Down Losses
with  respect  to the  Receivables  that  have  occurred  during  the  preceding
Collection

                                       -7-







Period.  In addition,  on the Final  Scheduled  Distribution  Date,  the Class B
Principal  Distributable Amount will equal the Class B Certificate Balance as of
the Final Scheduled Distribution Date.

         "Clearing  Agency"  means an  organization  registered  as a  "clearing
agency"  pursuant  to Section 17A of the  Securities  Exchange  Act of 1934,  as
amended, or any successor  provision thereto.  The initial Clearing Agency shall
be The Depository Trust Company ("DTC").

         "Clearing  Agency  Participant"  means a broker,  dealer,  bank,  other
financial  institution  or other  Person  for whom from time to time a  Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

         "Closing Date" means May 30, 1997.

         "Code" shall have the meaning specified in Section 2.7.

         "Collateral  Agent"  means,  the  Collateral  Agent named in the Spread
Account Agreement, and any successor thereto pursuant to the terms of the Spread
Account Agreement.

         "Collection Account" means the account designated as such,  established
and maintained pursuant to Section 4.1.

         "Collection  Period" means each calendar  month during the term of this
Agreement or, in the case of the initial  Collection Period, the period from and
excluding  the Cutoff Date to and  including  the last day of the month in which
the Cutoff Date occurred.  Any amount stated "as of the close of business on the
last day of a Collection Period" shall give effect to the following calculations
as determined as of the end of the day on such last day: (1) all applications of
collections,  (2) all current and previous  Payaheads,  (3) all  applications of
Payahead Balances and (4) all distributions.

         "Compensating  Interest"  means,  with  respect to all Simple  Interest
Receivables  for  which  the  Scheduled  Payment  for any  Collection  Period is
received prior to the date on which such  Scheduled  Payment is due or for which
any  prepayment is otherwise  received,  an amount equal to the aggregate of the
positive  differences,  if any,  with  respect  to  each  such  Simple  Interest
Receivable  between (x) the sum of (a) 30 days'  interest  at an  interest  rate
equal to the weighted  average of the Class A Pass- Through Rate and the Class B
Pass-Through Rate (weighted by relative Class A Certificate  Balance and Class B
Certificate  Balance)  on the  Principal  Balance of each such  Simple  Interest
Receivable  as of the first day of the  related  Collection  Period  and (b) the
product of (i) one twelfth of the sum of (A) the Servicing  Rate and (B) the per
annum rate at which the Premium is

                                       -8-







calculated pursuant to the Premium Side Letter and (ii) the Principal Balance of
such Simple  Interest  Receivable as of the first day of the related  Collection
Period and (y) the  product of (i) the  interest  actually  paid by the  related
Obligor with  respect to such Simple  Interest  Receivable  with respect to such
Collection Period and (ii) a fraction,  the numerator of which is the sum of (a)
such  weighted  average  of the  Class  A  Pass-Through  Rate  and  the  Class B
Pass-Through  Rate referred to in (x)(a) above,  (b) the Servicing  Rate and (c)
the per annum rate at which the  Premium is  calculated  pursuant to the Premium
Side Letter,  and the  denominator  of which is the APR of such Simple  Interest
Receivable.

         "Confidential  Information"  means,  in  relation  to any  Person,  any
written  information  delivered or made  available by or on behalf of CPS or the
Seller to such Person in  connection  with or pursuant to this  Agreement or the
transactions  contemplated  hereby  which is  proprietary  in nature and clearly
marked or identified as being confidential  information,  other than information
(i) which was publicly known, or otherwise known to such Person,  at the time of
disclosure  (except  pursuant to disclosure in connection with this  Agreement),
(ii) which  subsequently  becomes  publicly  known through no act or omission by
such Person,  or (iii) which  otherwise  becomes known to such Person other than
through disclosure by CPS or the Seller.

         "Corporate  Trust  Office" means the office of the Trustee at which its
corporate trust business shall be administered, which office at the date of this
Agreement  is  located  at  Sixth  Street  and  Marquette  Avenue,  Minneapolis,
Minnesota 55479-0070.

         "CPS" means Consumer Portfolio Services, Inc., a California corporation
and its successors.

         "CPS Purchase  Agreement" means the Purchase  Agreement dated as of May
1, 1997,  by and between the Seller and CPS, as such  agreement  may be amended,
supplemented  or otherwise  modified  from time to time in  accordance  with the
terms  thereof,  relating to the purchase of the CPS  Receivables  by the Seller
from CPS.

         "CPS Receivables" means a Receivable purchased by the Seller from CPS.

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

                                       -9-







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.

         "Cutoff Date" means May 22, 1997.

         "Dealer" means, with respect to a Receivable, the seller of the related
Financed  Vehicle,  who originated  and assigned such  Receivable to CPS, who in
turn sold such Receivable to the Seller.

         "Deficiency Claim Amount" shall have the meaning specified
in Section 4.7(a).

         "Deficiency Claim Date" means,  with respect to any Distribution  Date,
the fourth Business Day preceding such Distribution Date.

         "Deficiency Notice" shall have the meaning specified in Section 4.7(a).

         "Definitive  Certificates"  shall have the meaning specified in Section
6.8.

         "Depository  Agreement"  means  the  agreement  among the  Seller,  the
Trustee and the Clearing Agency in the form attached hereto as Exhibit H.

         "Determination  Date" means the earlier of (i) the seventh Business Day
of each  calendar  month and (ii) the fifth  Business Day  preceding the related
Distribution Date.

         "Distribution  Date" means, for each Collection Period, the 15th day of
the  following  month,  or if the  15th  day is not a  Business  Day,  the  next
following Business Day, commencing June 16, 1997.

         "Eligible  Account"  means  (i) a  segregated  trust  account  that  is
maintained with a depository  institution  acceptable to the Certificate Insurer
(so long as an Insurer  Default shall not have occurred and be  continuing),  or
(ii)  a  segregated   direct  deposit  account   maintained  with  a  depository
institution  or trust company  organized  under the laws of the United States of
America,  or any of the States  thereof,  or the District of Columbia,  having a
certificate  of deposit,  short-term  deposit or  commercial  paper rating of at
least "A-1" by Standard & Poor's and "P-1" by Moody's and (so long as an Insurer
Default shall not have occurred and be continuing) acceptable to the Certificate
Insurer.


                                      -10-







         "Eligible   Investments"   mean   book-entry   securities,   negotiable
instruments  or securities  represented  by  instruments in bearer or registered
form which evidence:

                  (a) direct obligations of, and obligations fully guaranteed as
         to the full and timely payment by, the United States of America;

                  (b) demand deposits,  time deposits or certificates of deposit
         of any depository  institution or trust company  incorporated under the
         laws of the  United  States of  America  or any State  thereof  (or any
         domestic  branch of a foreign  bank) and  subject  to  supervision  and
         examination  by Federal  or State  banking  or  depository  institution
         authorities;  provided,  however, that at the time of the investment or
         contractual commitment to invest therein, the commercial paper or other
         short-term  unsecured debt obligations (other than such obligations the
         rating  of which is based on the  credit  of a Person  other  than such
         depository  institution or trust company) thereof shall be rated "A-1+"
         by Standard & Poor's and "P-1" by Moody's;

                  (c)  commercial  paper that, at the time of the  investment or
         contractual commitment to invest therein, is rated "A-1+" by Standard &
         Poor's and "P-1" by Moody's;

                  (d) bankers' acceptances issued by any depository  institution
         or trust company referred to in clause (b) above;

                  (e) repurchase  obligations  with respect to any security that
         is a  direct  obligation  of,  or fully  guaranteed  as to the full and
         timely  payment  by,  the  United  States of  America  or any agency or
         instrumentality thereof the obligations of which are backed by the full
         faith  and  credit of the  United  States of  America,  in either  case
         entered into with (i) a depository institution or trust company (acting
         as principal) described in clause (b) or (ii) a depository  institution
         or trust company whose  commercial  paper or other short term unsecured
         debt  obligations  are rated  "A-1+" by  Standard & Poor's and "P-1" by
         Moody's and long term  unsecured  debt  obligations  are rated "AAA" by
         Standard & Poor's and "Aaa" by Moody's;

                  (f) with the prior written consent of the Certificate Insurer,
         money market mutual funds registered  under the Investment  Company Act
         of 1940, as amended,  having a rating,  at the time of such investment,
         from each of the Rating  Agencies  in the highest  investment  category
         granted thereby; and


                                      -11-







                  (g)  any  other   investment  as  may  be  acceptable  to  the
         Certificate  Insurer,  as evidenced by a writing to that effect, as may
         from  time  to time be  confirmed  in  writing  to the  Trustee  by the
         Certificate Insurer.

         Any Eligible  Investments may be purchased by or through the Trustee or
any of its Affiliates.

         "Employee  Plan"  has the  meaning  assigned  to such  term in  Section
6.3(b).

         "ERISA" shall have the meaning specified in Section 2.7.

         "Event of Default" means an event specified in Section 9.1.

         "Final  Scheduled   Distribution  Date"  shall  be  the  October,  2002
Distribution Date.

         "Financed Vehicle" means a new or used automobile,  light truck, van or
minivan,   together  with  all   accessions   thereto,   securing  an  Obligor's
indebtedness under a Receivable.

         "Insolvency  Proceeding"  shall have the meaning  specified  in Section
9.5(b).

         "Insurance Agreement" means the Insurance and Indemnity Agreement among
CPS, the Seller, and the Certificate  Insurer,  dated as of May 1, 1997, as such
agreement may be amended,  supplemented or otherwise  modified from time to time
in accordance with the terms thereof.

         "Insurance  Agreement  Event of  Default"  means an Event of Default as
defined in the Insurance Agreement.

         "Insurer Default" shall mean any one of the following events shall have
occurred and be continuing:

                  (i) the Certificate  Insurer fails to make a payment  required
         under the Policy in accordance with its terms;

                  (ii)  the  Certificate  Insurer  (A)  files  any  petition  or
         commences any case or proceeding  under any provision or chapter of the
         United States  Bankruptcy  Code,  the New York  Department of Insurance
         Code  or  similar   Federal  or  State  law  relating  to   insolvency,
         bankruptcy, rehabilitation,  liquidation or reorganization, (B) makes a
         general assignment for the benefit of its creditors or (C) has an order
         for relief entered  against it under the United States  Bankruptcy Code
         or any other  similar  Federal  or State law  relating  to  insolvency,
         bankruptcy, rehabilitation,

                                      -12-







         liquidation or reorganization which is final and nonappealable; or

                  (iii)  a  court  of  competent  jurisdiction,   the  New  York
         Department of Insurance or other competent  regulatory authority enters
         a final and  nonappealable  order,  judgment or decree (A) appointing a
         custodian,  trustee,  agent or receiver for the Certificate  Insurer or
         for all or any material  portion of its property or (B) authorizing the
         taking of possession by a custodian,  trustee, agent or receiver of the
         Certificate Insurer (or the taking of possession of all or any material
         portion of the property of the Certificate Insurer).

         "Lien"  means a security  interest,  lien,  charge,  pledge,  equity or
encumbrance of any kind, other than tax liens,  mechanics'  liens, and any liens
that may attach to a Financed Vehicle by operation of law.

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

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

         "Lock-Box  Account"  means the segregated  account  designated as such,
established and maintained pursuant to Section 4.1.

         "Lock-Box   Agreement"  means  the  Tri-Party   Remittance   Processing
Agreement,  dated the Closing Date, among the Servicer,  the Lock-Box  Processor
and the Trustee,  as such  agreement may be amended,  supplemented  or otherwise
modified  from time to time in  accordance  with its terms or the terms  hereof,
unless such  Agreement  shall be terminated in accordance  with its terms or the
terms  hereof,  in which  event  "Lock-Box  Agreement"  shall  mean  such  other
agreement,  in form and substance acceptable to the Certificate  Insurer,  among
the Servicer, the Lock-Box Processor and the Trustee.

                                      -13-







         "Lock-Box Bank" means, as of any date, a depository  institution  named
by the Servicer and acceptable to the Certificate  Insurer at which the Lock-Box
Account is established and maintained as of such date.

         "Lock-Box Processor" means initially CashFlex,  L.P. and its successors
or any replacement  Lock-Box  Processor  acceptable to the  Certificate  Insurer
under the Lock-Box Agreement.

         "Moody's"  means Moody's  Investors  Service,  Inc., and any successors
thereof.

         "Obligor" on a Receivable  means the purchaser or  co-purchasers of the
related  Financed  Vehicle  or any other  Person  who owes or may be liable  for
payments under such Receivable.

         "Officer's  Certificate"  means a certificate signed by the chairman of
the board,  the president,  any vice chairman of the board,  any vice president,
the  treasurer,  the  controller  or any  assistant  treasurer or any  assistant
controller of CPS, the Seller, or the Servicer, as appropriate.

         "Opinion  of  Counsel"  means a written  opinion of counsel who may but
need not be counsel to the Seller or Servicer, which counsel shall be acceptable
to the Trustee and the Certificate Insurer and which opinion shall be acceptable
to the Trustee and the Certificate Insurer in form and substance.

         "Optional Purchase Percentage" means 10%.

         "Original Pool Balance" means $119,362,032.46.

         "Payahead"  on a Rule of 78's  Receivable  means the amount,  as of the
close  of  business  on the  last  day of a  Collection  Period,  determined  in
accordance with Section 4.3 with respect to such Rule of 78's Receivable.

         "Payahead  Account" means the account  designated as such,  established
and  maintained  pursuant to Section 4.1. The Payahead  Account shall be held by
the Trustee but shall be  primarily  for the benefit of the  Obligors of Rule of
78's Receivables and shall not be part of the Trust.

         "Payahead  Balance" on a Rule of 78's  Receivable  means the sum, as of
the close of business on the last day of a Collection  Period,  of all Payaheads
made  by or on  behalf  of the  Obligor  with  respect  to  such  Rule  of  78's
Receivable,  as reduced by  applications  of previous  Payaheads with respect to
such Rule of 78's Receivable, pursuant to Sections 4.3 and 4.4.


                                      -14-







         "Paying Agent" has the meaning assigned to such term in Section 6.2A.

         "Person" means any individual,  corporation, limited liability company,
estate,  partnership,  joint venture,  association,  joint stock company, trust,
unincorporated   organization,   or   government  or  any  agency  or  political
subdivision  thereof or other  organization or entity  (whether  governmental or
private).

         "Policy"  means the Financial  Guaranty  Insurance  Policy No.  50591-N
issued by the Certificate  Insurer for the benefit of the Holders of the Class A
Certificates issued hereunder, including any endorsements thereto.

         "Policy Claim Amount" with respect to a  Distribution  Date,  means the
sum of: (I) the lesser of (i) the amount required to be distributed  pursuant to
Section 4.6(c)(v),  and (ii) the excess of the sum of the amounts required to be
distributed  pursuant to Section 4.6(c)(i) through (v) over the sum of the Total
Distribution  Amount and the amount  distributed (or available to be distributed
pursuant to the Spread  Account  Agreement) in respect of the  Deficiency  Claim
Amount,  plus  (II) the  lesser of (i) the  amount  required  to be  distributed
pursuant to Section  4.6(c)(vii),  and (ii) the excess of the sum of the amounts
required to be distributed  pursuant to Section 4.6(c)(i) through (vii) over the
sum of the Total Distribution Amount and the amount distributed (or available to
be  distributed  pursuant  to the Spread  Account  Agreement)  in respect of the
Deficiency Claim Amount.

         "Policy Payments Account" means the segregated trust account created by
the Servicer under Section 4.1.

         "Pool  Balance"  as of the  close  of  business  on the  last  day of a
Collection  Period  means the  aggregate  Principal  Balance of the  Receivables
(excluding Liquidated and Purchased Receivables).

         "Post-Office Box" means the separate post-office box in the name of the
Trustee for the benefit of the  Certificateholders  and the Certificate Insurer,
established and maintained pursuant to Section 4.1.

         "Preference Claim" shall have the meaning specified in Section 9.5(b).

         "Premium" has the meaning specified in the Premium Side Letter.


                                      -15-







         "Premium Side Letter" means the letter agreement among the Seller,  the
Trustee and the  Certificate  Insurer  dated as of May 30,  1997,  referring  to
payment of the Premium.

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

         "Program" shall have the meaning specified in Section 3.11.

         "Purchase  Agreement" means the CPS Purchase Agreement and/or the Samco
Purchase Agreement

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

         "Purchased  Receivable" means a Receivable purchased as of the close of
business  on the last day of a  Collection  Period by the  Servicer  pursuant to
Section 3.7 or by CPS pursuant to Section 2.6 or Section 2.8.

         "Rating  Agency"  means each of  Standard & Poor's and  Moody's and any
successors  thereof.  If  either  of  such  organizations  or  their  respective
successors  is no  longer  in  existence,  "Rating  Agency"  shall  also be such
nationally recognized statistical rating organization or other comparable Person
designated by the  Certificate  Insurer,  notice of which  designation  shall be
given to the Trustee and the Servicer.

         "Receivable" means each retail installment sale contract for a Financed
Vehicle which shall appear on Schedule A to this Agreement (which Schedule A may
be in the form of microfiche) and all rights and obligations  thereunder  except
for Receivables that shall have become Purchased Receivables.

         "Receivable Files" means the documents specified in Section 2.8.

                                      -16-







         "Record Date" means,  with respect to any Distribution  Date, the tenth
day of the calendar month in which such Distribution Date occurs.

         "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.

         "Reimbursement  Obligations"  means,  with respect to each Distribution
Date, any amounts due to the Certificate Insurer under the terms hereof or under
the Insurance  Agreement and with respect to which the  Certificate  Insurer has
not been previously paid.

         "Rule of 78's Receivable"  means any Receivable under which the portion
of a payment  allocable  to earned  interest  (which may be  referred  to in the
related retail  installment  sale contract as an add-on finance  charge) and the
portion  allocable to the Amount Financed is determined  according to the method
commonly  referred  to as the "Rule of 78's"  method or the "sum of the  months'
digits" method or any equivalent method.

         "Samco" means Samco Acceptance Corp., a subsidiary of CPS.

         "Samco Purchase  Agreement" means the Purchase  Agreement,  dated as of
May 1,  1997 by and  between  Samco and the  Seller,  as such  agreement  may be
amended, supplemented or otherwise modified from time to time in accordance with
the terms  thereof,  relating to the  purchase of the Samco  Receivables  by the
Seller from Samco.

         "Samco Receivables" means a Receivable purchased by the
Seller from Samco.

         "Scheduled   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  pursuant  to  Section  3.2  or any  rescheduling  of  payments  in any
insolvency or similar proceedings).

         "Securities Act" shall have the meaning specified in Section 6.3(b).

         "Seller" means CPS Receivables  Corp., as the seller of the Receivables
under this Agreement, and each of its successors pursuant to Section 7.3.


                                      -17-







         "Servicer"  means CPS as the  servicer  of the  Receivables  which were
purchased  by the  Seller,  and each  successor  to CPS (in the  same  capacity)
pursuant to Section 8.3(a) or 9.2.

         "Servicer's  Certificate" means a certificate completed and executed by
a  Servicing  Officer  pursuant  to Section  3.9,  substantially  in the form of
Exhibit F.

         "Servicing   Assumption   Agreement"  means  the  Servicing  Assumption
Agreement,  dated as of May 1, 1997,  among CPS,  the Standby  Servicer  and the
Trustee,  as the same may be amended,  supplemented  or otherwise  modified from
time to time in accordance with the terms thereof.

         "Servicing  Fee" means the fee  payable to the  Servicer  for  services
rendered during the respective Collection Period, determined pursuant to Section
3.8.

         "Servicing  Officer"  means any Person  whose name appears on a list of
Servicing Officers delivered to the Trustee and the Certificate  Insurer, as the
same may be amended from time to time.

         "Servicing Rate" shall be 2.12% per annum,  payable monthly,  provided,
however,  that if the Standby  Servicer  becomes  the  successor  Servicer,  the
"Servicing Rate" shall be equal to a percentage per annum determined pursuant to
the Servicing Assumption Agreement not to exceed 3.00% per annum.

         "Simple  Interest  Method" means the method of allocating a fixed level
payment  between  principal and interest,  pursuant to which the portion of such
payment  that is  allocated  to  interest  is  equal to the  product  of the APR
multiplied by the unpaid balance  multiplied by the period of time (expressed as
a fraction of a year,  based on the actual number of days in the calendar  month
and the actual number of days in the calendar  year) elapsed since the preceding
payment of interest  was made and the  remainder of such payment is allocable to
principal.

         "Simple  Interest  Receivable"  means any  Receivable  under  which the
portion  of a  payment  allocable  to  interest  and the  portion  allocable  to
principal is determined in accordance with the Simple Interest Method.

         "Spread Account" means, with respect to the Trust and similar trusts to
be established  by the Seller,  the Spread  Account  established  and maintained
pursuant to the Spread  Account  Agreement.  The Spread Account shall be held by
the Collateral Agent and shall in no event be deemed part of the Trust.


                                      -18-







         "Spread Account  Agreement"  means the Master Spread Account  Agreement
among the Seller, the Certificate Insurer, the Collateral Agent and the Trustee,
as  amended  and  restated  as of  May 1,  1997,  as the  same  may be  amended,
supplemented  or otherwise  modified  from time to time in  accordance  with the
terms thereof.

         "Standard  &  Poor's"  means  Standard  & Poor's  Ratings  Services,  a
division of The McGraw-Hill Companies, and any successors thereof.

         "Standby Fee" means the fee payable to the Standby  Servicer so long as
CPS is the Servicer calculated in the same manner, on the same basis and for the
same period as the Servicing Fee is calculated  pursuant to Section 3.8 based on
a rate of 0.08% per annum rather than the Servicing Rate.

         "Standby Servicer" means Norwest Bank Minnesota,  National Association,
in its  capacity  as Standby  Servicer  pursuant  to the terms of the  Servicing
Assumption  Agreement  or such  Person  as shall  have  been  appointed  Standby
Servicer pursuant to Section 9.2(c).

         "State"  means  any  State of the  United  States  of  America,  or the
District of Columbia.

         "Total Distribution Amount" shall mean, for each Distribution Date, the
sum of the following  amounts with respect to the preceding  Collection  Period:
(i) all  collections  on Receivables  (including  amounts  transferred  from the
Payahead Account to the Certificate  Account pursuant to Section  4.6(a)(ii) but
excluding  amounts  deposited  into  the  Payahead  Account);  (ii)  Liquidation
Proceeds  received during the Collection Period with respect to Receivables that
became  Liquidated  Receivables  during the Collection Period in accordance with
the Servicer's  customary servicing  procedures;  (iii) proceeds from Recoveries
with  respect  to  Liquidated  Receivables;  (iv) the  Purchase  Amount  of each
Receivable  that  became  a  Purchased  Receivable  as of  the  last  day of the
Collection  Period,  and (v) the  amount  of any  Certificate  Insurer  Optional
Deposit into the Collection  Account pursuant to Section  4.11(iii) with respect
to such  Distribution  Date,  and any  earnings on  investments  of funds in the
Collection Account and the Payahead Account pursuant to Section 4.1(a).

         "Trust" means the trust created by this Agreement,  the estate of which
shall consist of the Trust Assets.

         "Trust  Assets"  means  that  property  set forth in items (i)  through
(viii)  in  Section  2.2  and  the  Policy  for  the  benefit  of  the  Class  A
Certificateholders.


                                      -19-







         "Trust Receipt" shall have the meaning specified in Section 2.9.

         "Trustee" means the Person acting as Trustee under this Agreement,  its
successor in interest, and any successor trustee pursuant to Section 10.11.

         "Trustee Fee" means the monthly fee payable on each  Distribution  Date
to the Trustee for services  rendered during the preceding  Collection Period in
an amount  equal to the product of (i)  one-twelfth  of 0.015% and (ii) the Pool
Balance of the last day of the second preceding  Collection Period,  distributed
in accordance with Section 4.6(c);  provided,  however, that with respect to the
initial  Distribution  Date,  such  monthly fee shall be an amount  equal to the
product of (i) one-twelfth of 0.015% and (ii) the Original Pool Balance.

         "Trustee  Officer"  means  any  vice  president,   any  assistant  vice
president,  any assistant secretary, any assistant treasurer, any trust officer,
or any other officer of the Trustee customarily  performing functions similar to
those  performed by any of the above  designated  officers and also means,  with
respect to a particular  corporate trust matter,  any other officer to whom such
matter  is  referred  because  of his  knowledge  of and  familiarity  with  the
particular subject.

         "Trustee's  Certificate" means a certificate completed and executed for
the Trustee by a Trustee Officer pursuant to Section 10.2,  substantially in the
form of, in the case of an assignment to CPS,  Exhibit C-1 and in the case of an
assignment to the Servicer, Exhibit C-2.

         "UCC" means the Uniform  Commercial Code as in effect in the respective
jurisdiction.

         SECTION  1.2.  Usage  of  Terms.  With  respect  to all  terms  in this
Agreement,  the singular includes the plural and the plural the singular;  words
importing any gender include the other genders;  references to "writing" include
printing, typing, lithography, and other means of reproducing words in a visible
form;  references to agreements and other  contractual  instruments  include all
subsequent amendments thereto or changes therein entered into in accordance with
their  respective  terms and not  prohibited  by this  Agreement;  references to
Persons include their permitted successors and assigns; and the term "including"
means "including without limitation."

         SECTION 1.3.  Section  References.  All section  references shall be to
Sections in this Agreement.


                                      -20-







         SECTION 1.4.  Limitation on Trust Fund Activities.  Notwithstanding any
other  provision in this  Agreement to the  contrary,  the Trustee shall have no
power to vary the  investment  of the  Certificateholders  within the meaning of
Treasury Department Regulation ss. 301.7701-4(c) or to engage in business unless
the  Trustee  and the  Certificate  Insurer  shall have  received  an Opinion of
Counsel  that such  activity  shall  not  cause  the Trust to be an  association
taxable as a corporation for federal income tax purposes.

         SECTION 1.5.  Calculations.  All calculations of the amount of interest
accrued on the  Certificates and all calculations of the amount of the Servicing
Fee and the Trustee Fee shall be made on the basis of a 360-day year  consisting
of twelve 30-day months. All references to the Principal Balance of a Receivable
as of the last day of a  Collection  Period shall refer to the close of business
on such day.

         SECTION 1.6. Action by or Consent of  Certificateholders.  Whenever any
provision of this  Agreement  refers to action to be taken,  or consented to, by
Certificateholders,    such   provision    shall   be   deemed   to   refer   to
Certificateholders  of record as of the Record Date  immediately  preceding  the
date  on  which   such   action  is  to  be  taken,   or   consent   given,   by
Certificateholders.  Solely  for the  purposes  of any  action to be  taken,  or
consented to, by  Certificateholders,  any Certificate registered in the name of
the Seller,  CPS or any Affiliate  thereof shall be deemed not to be outstanding
and shall  not be taken  into  account  in  determining  whether  the  requisite
interest  necessary  to effect  any such  action or consent  has been  obtained;
provided,  however,  that,  solely for the  purpose of  determining  whether the
Trustee is entitled to rely upon any such action or consent,  only  Certificates
which the Trustee knows to be so owned shall be so disregarded.

         SECTION 1.7. Material Adverse Effect. Whenever a determination is to be
made under this Agreement as to whether a given event, action, course of conduct
or set of facts or  circumstances  could or would have a material adverse effect
on  the  Trust  or  the   Certificateholders   (or  any  similar  or   analogous
determination), such determination shall be made without taking into account the
insurance provided by the Policy.


                                   ARTICLE II

                          The Trust and Trust Property

         SECTION 2.1. Creation of Trust. Upon the execution of this Agreement by
the parties hereto, there is hereby created the CPS Auto Grantor Trust 1997-2.

                                      -21-







         SECTION  2.2.  Conveyance  of  Receivables.  In  consideration  of  the
Trustee's delivery of Certificates in an aggregate principal amount equal to the
Original  Pool  Balance to or upon the written  order of the Seller,  the Seller
does  hereby  sell,  transfer,  assign,  set over and  otherwise  convey  to the
Trustee, in trust for the benefit of the  Certificateholders,  without recourse,
except as provided  in Sections  2.5,  2.6 and 2.8  (subject to the  obligations
herein):

                  (i) all right,  title and interest of the Seller in and to the
         Receivables  listed in Schedule A hereto and,  with  respect to Rule of
         78's  Receivables,  all monies due or to become due  thereon  after the
         Cutoff Date  (including  Scheduled  Payments  due after the Cutoff Date
         (including  principal  prepayments relating to such Scheduled Payments)
         but  received  by the Seller or CPS on or before the Cutoff  Date) and,
         with  respect  to Simple  Interest  Receivables,  all  monies  received
         thereunder  after the  Cutoff  Date and all  Liquidation  Proceeds  and
         Recoveries  received with respect to such Receivables  after the Cutoff
         Date;

                  (ii) all right, title and interest of the Seller in and to the
         security  interests  in  the  Financed  Vehicles  granted  by  Obligors
         pursuant  to the  Receivables  and any other  interest of the Seller in
         such Financed Vehicles, including, without limitation, the certificates
         of title or,  with  respect to such  Financed  Vehicles in the State of
         Michigan, all other evidence of ownership with respect to such Financed
         Vehicles;

                  (iii) all right,  title and  interest  of the Seller in and to
         any proceeds from claims on any physical damage, credit life and credit
         accident and health insurance policies or certificates  relating to the
         Financed Vehicles or the Obligors;

                  (iv) all right, title and interest of the Seller in and to the
         Purchase Agreements,  including a direct right to cause CPS to purchase
         Receivables from the Trust under certain circumstances;

                  (v) all  right,  title and  interest  of the  Seller in and to
         refunds for the costs of extended  service  contracts  with  respect to
         Financed Vehicles,  refunds of unearned premiums with respect to credit
         life and credit accident and health insurance  policies or certificates
         covering an Obligor or Financed  Vehicle or his or her obligations with
         respect to a Financed  Vehicle  and any  recourse to Dealers for any of
         the foregoing;

                  (vi) the Receivable File related to each Receivable;

                                      -22-







                  (vii) all  amounts and  property  from time to time held in or
         credited to the Collection  Account,  the Lock-Box Account,  the Policy
         Payments Account or the Certificate Account; and

                  (viii) the proceeds of any and all of the foregoing.

         In  addition,  the  Seller  shall  cause the Policy to be issued to and
delivered to the Trust for the benefit of the Certificateholders.

         Section  2.3.  Transfer  Intended  as  Sale;   Precautionary   Security
Interest.  The  conveyance to the Trust of the property set forth in Section 2.2
above is intended as a sale free and clear of all Liens, and it is intended that
the property of the Trust shall not be part of the Seller's  estate in the event
of the  filing of a  bankruptcy  petition  by or against  the  Seller  under any
bankruptcy law. In the event,  however,  that notwithstanding the intent of CPS,
the Seller and the Trustee,  the transfer under this Agreement is held not to be
a sale,  this Agreement shall  constitute a grant of a security  interest in the
property   described   in   Section   2.2   above,   for  the   benefit  of  the
Certificateholders  and the  Certificate  Insurer as their  interests may appear
herein.

         SECTION 2.4. Acceptance by Trustee.  The Trustee does hereby accept all
consideration  conveyed by the Seller pursuant to Section 2.2, and declares that
the Trustee shall hold such  consideration  upon the trusts herein set forth for
the benefit of all present and future  Certificateholders,  subject to the terms
and provisions of this Agreement.

         SECTION 2.5. Representations and Warranties of Seller. The Seller makes
the  following  representations  and  warranties  as to the  Receivables  to the
Certificate  Insurer and to the Trustee, on which the Certificate Insurer relies
in executing and  delivering  the Policy,  and on which the Trustee on behalf of
itself and the  Certificateholders  relies in accepting  the items  specified in
Section 2.2 in trust and executing and  authenticating  the  Certificates.  Such
representations  and warranties  speak as of the Closing Date, but shall survive
the sale, transfer, and assignment of the Receivables to the Trustee.

                  (i)  Characteristics  of Receivables.  (A) Each Receivable (1)
         has been originated in the United States of America by a Dealer for the
         retail  sale of a  Financed  Vehicle  in the  ordinary  course  of such
         Dealer's business,  has been fully and properly executed by the parties
         thereto and has been  purchased  by CPS (or,  with respect to the Samco
         Receivables, Samco) in connection with the sale of Financed Vehicles by
         the Dealers, (2) has created a valid, subsisting, and enforceable first
         priority perfected

                                      -23-







         security  interest  in favor  of CPS (or,  with  respect  to the  Samco
         Receivables,  Samco) in the Financed  Vehicle,  which security interest
         has been  assigned by CPS (or,  with respect to the Samco  Receivables,
         Samco) to the Seller, which in turn has assigned such security interest
         to the Trustee, (3) contains customary and enforceable  provisions such
         that the rights and remedies of the holder or assignee thereof shall be
         adequate for realization  against the collateral of the benefits of the
         security,  (4) provides for level monthly  payments that fully amortize
         the  Amount  Financed  over  the  original  term  (except  for the last
         payment,  which  may be  different  from the level  payment)  and yield
         interest at the Annual  Percentage  Rate, (5) has an Annual  Percentage
         Rate of not less  than  16.50%,  (6) that is a Rule of 78's  Receivable
         provides for, in the event that such contract is prepaid,  a prepayment
         that fully  pays the  Principal  Balance  and  includes a full  month's
         interest,  in the month of prepayment,  at the Annual  Percentage Rate,
         (7) is a Rule of 78's Receivable or a Simple Interest  Receivable,  and
         (8) was  originated by a Dealer and was sold by the Dealer  without any
         fraud or misrepresentation on the part of such Dealer.

                  (B) Approximately 89.96% of the aggregate Principal Balance of
         the Receivables,  constituting 92.20% of the number of contracts, as of
         the  Cutoff  Date,  represents  financing  of used  automobiles,  light
         trucks,  vans or minivans;  the remainder of the Receivables  represent
         financing  of  new  automobiles,   light  trucks,   vans  or  minivans;
         approximately   17.65%  of  the  aggregate  Principal  Balance  of  the
         Receivables  as of the  Cutoff  Date  were  originated  in the State of
         California;  approximately 47.14% of the aggregate Principal Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         alpha program;  approximately 10.06% of the aggregate Principal Balance
         of the Receivables as of the Cutoff Date were originated  under the CPS
         delta program;  approximately  9.17% of the aggregate Principal Balance
         of the Receivables as of the Cutoff Date were originated  under the CPS
         first  time  buyer  program;  approximately  33.61%  of  the  aggregate
         Principal  Balance of the  Receivables  were  originated  under the CPS
         standard  program;  the  remaining  0.02%  of the  aggregate  Principal
         Balance of the  Receivables  as of the Cutoff Date were acquired by CPS
         from  unaffiliated  parties;   approximately  3.99%  of  the  aggregate
         Principal  Balance  of  the  Receivables  are  Samco  Receivables;   no
         Receivable shall have a payment that is more than 30 days overdue as of
         the  Cutoff  Date;  34.61% of the  aggregate  Principal  Balance of the
         Receivables  are Rule of 78's  Receivables  and 65.39% of the aggregate
         Principal  Balance of the Receivables are Simple Interest  Receivables;
         each Receivable shall have a final scheduled  payment due no later than
         June 12, 2002; each Receivable has

                                      -24-







         an original term to maturity of at least 12 months and not more than 60
         months and a  remaining  term to maturity of not less than 5 months nor
         greater than 60 months; and each Receivable was originated on or before
         the Cutoff Date.

                  (ii) Schedule of Receivables.  The information with respect to
         the  Receivables  set forth in Schedule A to this Agreement is true and
         correct in all  material  respects  as of the close of  business on the
         Cutoff   Date,   and   no   selection   procedures   adverse   to   the
         Certificateholders have been utilized in selecting the Receivables.

                  (iii)  Compliance with Law. Each  Receivable,  the sale of the
         Financed Vehicle and the sale of any physical  damage,  credit life and
         credit accident and health insurance and any extended service contracts
         complied at the time the related  Receivable was originated or made and
         at the execution of this  Agreement  complies in all material  respects
         with all requirements of applicable Federal, State, and local laws, and
         regulations thereunder including,  without limitation,  usury laws, the
         Federal  Truth-in-Lending  Act, the Equal Credit  Opportunity  Act, the
         Fair Credit Reporting Act, the Fair Debt Collection  Practices Act, the
         Federal  Trade  Commission  Act, the  Magnuson-Moss  Warranty  Act, the
         Federal Reserve Board's Regulations B and Z, the Soldiers' and Sailors'
         Civil  Relief  Act  of  1940,  the  Texas  Consumer  Credit  Code,  the
         California  Automobile  Sales Finance Act and State  adaptations of the
         National  Consumer Act and of the Uniform  Consumer  Credit  Code,  and
         other consumer credit laws and equal credit  opportunity and disclosure
         laws.

                  (iv)  Binding  Obligation.   Each  Receivable  represents  the
         genuine,  legal, valid and binding payment obligation in writing of the
         Obligor,  enforceable  by the  holder  thereof in  accordance  with its
         terms.

                  (v) No Government  Obligor.  None of the  Receivables  are due
         from the  United  States of  America  or any State or from any  agency,
         department,  or  instrumentality of the United States of America or any
         State.

                  (vi)  Security  Interest  in  Financed  Vehicle.   Immediately
         subsequent to the sale,  assignment and transfer  thereof to the Trust,
         each Receivable shall be secured by a validly  perfected first priority
         security  interest  in the  Financed  Vehicle  in favor of the Trust as
         secured party,  and such security  interest is prior to all other liens
         upon and security interests in such Financed Vehicle which now exist or
         may hereafter arise or be created (except, as to priority,  for any tax
         liens or mechanics' liens which may arise after the Closing Date).

                                      -25-







                  (vii)  Receivables in Force. No Receivable has been satisfied,
         subordinated or rescinded,  nor has any Financed  Vehicle been released
         from the lien granted by the related Receivable in whole or in part.

                  (viii)  No  Waiver.  No  provision  of a  Receivable  has been
         waived.

                  (ix) No Amendments.  No Receivable has been amended, except as
         such Receivable may have been amended to grant  extensions  which shall
         not have numbered more than (a) one extension of one calendar  month in
         any calendar year or (b) three such extensions in the aggregate.

                  (x) No Defenses. No right of rescission,  setoff, counterclaim
         or defense  exists or has been asserted or  threatened  with respect to
         any  Receivable.  The  operation of the terms of any  Receivable or the
         exercise  of any  right  thereunder  will not  render  such  Receivable
         unenforceable  in whole  or in part or  subject  to any  such  right of
         rescission, setoff, counterclaim, or defense.

                  (xi) No Liens.  As of the  Cutoff  Date  there are no liens or
         claims  existing or which have been filed for work,  labor,  storage or
         materials  relating to a Financed Vehicle that shall be liens prior to,
         or equal or  coordinate  with,  the  security  interest in the Financed
         Vehicle granted by the Receivable.

                  (xii)   No   Default;   Repossession.   Except   for   payment
         delinquencies  continuing  for a period of not more than thirty days as
         of the Cutoff Date, no default,  breach,  violation or event permitting
         acceleration  under the terms of any  Receivable  has occurred;  and no
         continuing  condition  that  with  notice  or the  lapse of time  would
         constitute   a  default,   breach,   violation   or  event   permitting
         acceleration  under the terms of any  Receivable  has  arisen;  and the
         Seller shall not waive and has not waived any of the foregoing;  and no
         Financed Vehicle shall have been repossessed as of the Cutoff Date.

                  (xiii)  Insurance;   Other.  (A)  Each  Obligor  has  obtained
         insurance  covering  the  Financed  Vehicle as of the  execution of the
         Receivable  insuring  against  loss  and  damage  due to  fire,  theft,
         transportation,   collision  and  other  risks  generally   covered  by
         comprehensive and collision coverage,  and each Receivable requires the
         Obligor to obtain and  maintain  such  insurance  naming CPS (or,  with
         respect to the Samco Receivables, Samco) and its successors and assigns
         as an additional insured, (B) each Receivable that finances the cost of
         premiums for credit life and credit accident and

                                      -26-







         health  insurance is covered by an insurance  policy or  certificate of
         insurance naming CPS (or with respect to the Samco Receivables,  Samco)
         as  policyholder  (creditor)  under  each  such  insurance  policy  and
         certificate  of insurance and (C) as to each  Receivable  that finances
         the cost of an  extended  service  contract,  the  respective  Financed
         Vehicle which secures the Receivable is covered by an extended  service
         contract.

                  (xiv)  Title.  It is the  intention  of the  Seller  that  the
         transfer and assignment  herein  contemplated  constitute a sale of the
         Receivables  from the  Seller  to the  Trust  and  that the  beneficial
         interest in and title to such  Receivables  not be part of the Seller's
         estate  in the  event of the  filing  of a  bankruptcy  petition  by or
         against the Seller under any  bankruptcy  law. No  Receivable  has been
         sold,  transferred,  assigned,  or  pledged by the Seller to any Person
         other  than  the  Trustee.   Immediately  prior  to  the  transfer  and
         assignment  herein  contemplated,  the Seller  had good and  marketable
         title to each Receivable and was the sole owner thereof, free and clear
         of all liens, claims,  encumbrances,  security interests, and rights of
         others, and, immediately upon the transfer thereof, the Trustee for the
         benefit of the  Certificateholders  and the  Certificate  Insurer shall
         have good and marketable  title to each such Receivable and will be the
         sole owner thereof, free and clear of all liens, encumbrances, security
         interests,  and rights of others,  and the transfer has been  perfected
         under the UCC.

                  (xv) Lawful Assignment.  No Receivable has been originated in,
         or is subject to the laws of, any  jurisdiction  under  which the sale,
         transfer,  and  assignment of such  Receivable  under this Agreement or
         pursuant to transfers of the Certificates  shall be unlawful,  void, or
         voidable.  The  Seller  has not  entered  into any  agreement  with any
         account debtor that  prohibits,  restricts or conditions the assignment
         of any portion of the Receivables.

                  (xvi)  All  Filings  Made.  All  filings  (including,  without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Trustee  a  first  priority   perfected   ownership   interest  in  the
         Receivables have been made.

                  (xvii) Receivable File; One Original. CPS has delivered to the
         Trustee a complete  Receivable  File with  respect to each  Receivable.
         There is only one original executed copy of each Receivable.

                  (xviii) Chattel Paper.  Each Receivable  constitutes  "chattel
         paper" under the UCC.

                                      -27-







                  (xix) Title Documents. (A) If the Receivable was originated in
         a State in which notation of a security  interest on the title document
         of the related  Financed  Vehicle is required or  permitted  to perfect
         such  security  interest,  the title  document of the related  Financed
         Vehicle for such  Receivable  shows,  or if a new or replacement  title
         document is being applied for with respect to such Financed Vehicle the
         title document (or, with respect to Receivables originated in the State
         of  Michigan,  all other  evidence of  ownership  with  respect to such
         Financed  Vehicle) will be received  within 180 days and will show, CPS
         (or,  with  respect  to the  Samco  Receivables,  Samco)  named  as the
         original secured party under the related  Receivable as the holder of a
         first priority security  interest in such Financed Vehicle,  and (B) if
         the  Receivable  was  originated  in a State in which  the  filing of a
         financing  statement  under the UCC is  required  to perfect a security
         interest in motor  vehicles,  such filings or recordings have been duly
         made and show CPS (or,  with respect to the Samco  Receivables,  Samco)
         named as the original secured party under the related  Receivable,  and
         in either case,  the Trustee has the same rights as such secured  party
         has or would  have (if such  secured  party were still the owner of the
         Receivable)  against all parties  claiming an interest in such Financed
         Vehicle.  With respect to each  Receivable for which the title document
         of the  related  Financed  Vehicle has not yet been  returned  from the
         Registrar of Titles, CPS has received written evidence from the related
         Dealer that such title  document  showing CPS (or,  with respect to the
         Samco Receivables, Samco) as first lienholder has been applied for.

                  (xx) Valid and Binding Obligation of Obligor.  Each Receivable
         is the legal,  valid and binding  obligation of the Obligor  thereunder
         and is  enforceable in accordance  with its terms,  except only as such
         enforcement  may be limited by  bankruptcy,  insolvency or similar laws
         affecting the  enforcement  of  creditors'  rights  generally,  and all
         parties to such contract had full legal capacity to execute and deliver
         such contract and all other documents  related thereto and to grant the
         security interest purported to be granted thereby.

                  (xxi)  Tax  Liens.  As of the  Cutoff  Date,  there is no lien
         against the related Financed Vehicle for delinquent taxes.

                  (xxii)  Characteristics  of  Obligors.  As of the date of each
         Obligor's  application  for the loan from which the related  Receivable
         arises,  such  Obligor  (a) did not have any  material  past due credit
         obligations or any personal or real

                                      -28-







         property  repossessed or wages  garnished  within one year prior to the
         date of such  application,  unless  such  amounts  have been  repaid or
         discharged through bankruptcy,  (b) was not the subject of any Federal,
         State or other bankruptcy,  insolvency or similar proceeding pending on
         the date of application  that is not  discharged,  (c) had not been the
         subject of more than one Federal, State or other bankruptcy, insolvency
         or similar proceeding, and (d) was domiciled in the United States.

                  (xxiii)  Origination  Date. Each Receivable has an origination
         date on or after May 11, 1994.

                  (xxiv)  Maturity  of  Receivables.   Each  Receivable  has  an
         original  term to maturity of not less than 12 months and not more than
         60 months;  the  weighted  average  original  term to  maturity  of the
         Receivables  is 56.49 months as of the Cutoff Date;  the remaining term
         to maturity of each  Receivable  was 60 months or less as of the Cutoff
         Date;  the  weighted   average   remaining  term  to  maturity  of  the
         Receivables was 55.46 months as of the Cutoff Date.

                  (xxv)  Scheduled  Payments.  Each  Receivable  had an original
         principal  balance of not less than $2,127.42 nor more than  $27,681,54
         had an outstanding  principal balance as of the Cutoff Date of not less
         than  $1,528.61  nor more  than  $27,562.84  and has a first  Scheduled
         Payment due on or prior to July 3, 1997.

                  (xxvi)  Origination  of  Receivables.  Based  on  the  billing
         address of the  Obligors  and the  Principal  Balances as of the Cutoff
         Date,  approximately  17.65% of the aggregate  Principal Balance of the
         Receivables  represents Receivables that were originated in California,
         approximately   8.65%  of  the  aggregate   Principal  Balance  of  the
         Receivables    represents   Receivables   that   were   originated   in
         Pennsylvania, approximately 8.64% of the aggregate Principal Balance of
         the Receivables  represents  Receivables that were originated in Texas,
         approximately   6.66%  of  the  aggregate   Principal  Balance  of  the
         Receivables represents Receivables that were originated in New York and
         the  remaining  58.40%  of  the  aggregate  Principal  Balance  of  the
         Receivables  represents  Receivables  that  were  originated  in  other
         States.

                  (xxvii)  Post-Office  Box.  On or prior  to the  next  billing
         period  after the Cutoff  Date,  CPS will notify  each  Obligor to make
         payments with respect to its  respective  Receivables  after the Cutoff
         Date  directly to the  Post-Office  Box,  and will provide each Obligor
         with a monthly  statement  in order to  enable  such  Obligors  to make
         payments directly to the Post-Office Box.

                                      -29-







                  (xxviii) Location of Receivable  Files. A complete  Receivable
         File with respect to each  Receivable  has been or prior to the Closing
         Date  will be  delivered  to the  Trustee  at the  location  listed  in
         Schedule B.

                  (xxix) Casualty. No Financed Vehicle has suffered a Casualty.

                  (xxx) Principal  Balance/Number of Contracts. As of the Cutoff
         Date, the total  aggregate  principal  balance of the  Receivables  was
         $119,362,032.46. The Receivables are evidenced by 9,697 Contracts.

                  (xxxi)  Full  Amount   Advanced.   The  full  amount  of  each
         Receivable  has  been  advanced  to  each  Obligor,  and  there  are no
         requirements for future advances  thereunder.  The Obligor with respect
         to the  Receivable  does not have any option  under the  Receivable  to
         borrow  from  any  person  additional  funds  secured  by the  Financed
         Vehicle.

         SECTION 2.6.  Repurchase  Upon Breach.  The Seller,  the Servicer,  the
Certificate  Insurer or the Trustee,  as the case may be, shall inform the other
parties to this Agreement and the Certificate Insurer promptly, in writing, upon
the discovery of any breach of the Seller's  representations and warranties made
pursuant  to Section 2.5  (without  regard to any  limitation  therein as to the
Seller's knowledge).  Unless the breach shall have been cured by the last day of
the second  Collection  Period following the discovery thereof by the Trustee or
the Certificate Insurer or receipt by the Trustee and the Certificate Insurer of
notice from the Seller or the Servicer of such breach,  CPS shall repurchase any
Receivable if such Receivable is materially and adversely affected by the breach
as of the last day of such second  Collection  Period (or, at CPS's option,  the
last day of the first  Collection  Period  following the discovery)  and, in the
event that the breach  relates to a  characteristic  of the  Receivables  in the
aggregate, and if the Trust is materially and adversely affected by such breach,
unless  the  breach  shall  have  been  cured  by the  last  day of such  second
Collection  Period,  CPS shall  purchase  such  aggregate  Principal  Balance of
Receivables, such that following such purchase such representation shall be true
and correct with respect to the remainder of the  Receivables  in the aggregate.
In consideration of the purchase of the Receivable, CPS shall remit the Purchase
Amount,  in the manner  specified in Section 4.5. For purposes of this  Section,
the Purchase  Amount of a Receivable  which is not consistent  with the warranty
pursuant to Section  2.5(i)(A)(4) or (A)(5) shall include such additional amount
as shall be  necessary  to provide the full  amount of interest as  contemplated
therein.  The sole remedy of the Trustee, the Trust, the  Certificateholders  or
the Certificate Insurer with respect to a breach of representations and

                                      -30-







warranties  pursuant  to Section  2.5 shall be to enforce  CPS's  obligation  to
purchase  such  Receivables  pursuant to the CPS Purchase  Agreement;  provided,
however,  that CPS shall  indemnify  the  Trustee,  the  Standby  Servicer,  the
Collateral Agent, the Certificate Insurer, the Trust and the  Certificateholders
against all costs, expenses, losses, damages, claims and liabilities,  including
reasonable  fees and  expenses  of  counsel,  which may be  asserted  against or
incurred  by any of them as a result of third  party  claims  arising out of the
events or facts giving rise to such breach.  Upon receipt of the Purchase Amount
and written instructions from the Servicer,  the Trustee shall release to CPS or
its  designee  the related  Receivables  File and shall  execute and deliver all
reasonable  instruments  of transfer or  assignment,  without  recourse,  as are
prepared by the Seller and delivered to the Trustee and necessary to vest in CPS
or such designee title to the Receivable.  If it is determined that consummation
of the  transactions  contemplated  by this Agreement and the other  transaction
documents referenced in this Agreement, the servicing and operation of the Trust
pursuant to this  Agreement  and such other  documents,  or the  ownership  of a
Certificate by a Holder  constitutes a violation of the  prohibited  transaction
rules  of the  Employee  Retirement  Income  Security  Act of 1974,  as  amended
("ERISA"),  or the Internal Revenue Code of 1986, as amended (the "Code") or any
successor statutes of similar impact,  together with the regulations thereunder,
to which no  statutory  exception  or  administrative  exemption  applies,  such
violation shall not be treated as a breach of the Seller's  representations  and
warranties made pursuant to Section 2.6 if not otherwise such a breach.

         SECTION 2.7.  Delivery of Receivable  Files. On or prior to the Closing
Date,  the Seller  shall  transfer  and  deliver to the  Trustee at the  offices
specified in Schedule B to this  Agreement  with respect to each  Receivable the
following:

                  (i) The fully executed  original of the  Receivable  (together
         with  any  agreements  modifying  the  Receivable,   including  without
         limitation, any extension agreements).

                  (ii) The original certificate of title in the name of CPS (or,
         with respect to the Samco  Receivables,  Samco) or such  documents that
         CPS shall keep on file,  in accordance  with its customary  procedures,
         evidencing the security  interest of CPS (or, with respect to the Samco
         Receivables,  Samco) in the Financed Vehicle or, if not yet received, a
         copy of the application  therefor  showing CPS (or, with respect to the
         Samco Receivables, Samco) as secured party.

The Servicer shall hold all other  documents with respect to the  Receivables as
custodian for the Trust.


                                      -31-







         SECTION 2.8.  Acceptance  of Receivable  Files by Trustee.  The Trustee
acknowledges  receipt  of  files  which  the  Seller  has  represented  are  the
Receivable  Files.  The  Trustee  has  reviewed  the  Receivable  Files  and has
determined  that it has  received  a file  for  each  Receivable  identified  in
Schedule  A to this  Agreement.  The  Trustee  declares  that it holds  and will
continue  to hold such files and any  amendments,  replacements  or  supplements
thereto and all other  Trust  Assets as Trustee in trust for the use and benefit
of all present and future Certificateholders.  The Trustee agrees to review each
file  delivered  to it no later than 45 days after the Closing Date to determine
whether  such  Receivable  Files  contain the  documents  referred to in Section
2.7(i) and (ii).  If the Trustee has found or finds that a file for a Receivable
has not been received, or that a file is unrelated to the Receivables identified
in  Schedule A to this  Agreement  or that any of the  documents  referred to in
Section 2.7(i) or (ii) are not contained in a Receivable File, the Trustee shall
inform  CPS,  the Seller,  the  Standby  Servicer  and the  Certificate  Insurer
promptly,  in  writing,  of the  failure to receive a file with  respect to such
Receivable  (or of the  failure  of any of the  aforementioned  documents  to be
included in the Receivable File) or shall return to CPS as the Seller's designee
any file  unrelated to a Receivable  identified in Schedule A to this  Agreement
(it being understood that the Trustee's obligation to review the contents of any
Receivable File shall be limited as set forth in the preceding sentence). Unless
such defect with  respect to such  Receivable  File shall have been cured by the
last day of the second  Collection  Period  following  discovery  thereof by the
Trustee,  CPS shall  repurchase  any such  Receivable  as of such  last day.  In
consideration  of the purchase of the  Receivable,  CPS shall remit the Purchase
Amount,  in the manner specified in Section 4.5. The sole remedy of the Trustee,
the Trust, or the  Certificateholders  with respect to a breach pursuant to this
Section  2.8 shall be to require  CPS to  purchase  the  applicable  Receivables
pursuant to this  Section 2.8.  Upon receipt of the Purchase  Amount and written
instructions from the Servicer, the Trustee shall release to CPS or its designee
the  related  Receivable  File and shall  execute  and  deliver  all  reasonable
instruments of transfer or assignment,  without recourse, as are prepared by CPS
and  delivered to the Trustee and are  necessary to vest in CPS or such designee
title to the Receivable.  The Trustee shall make a list of Receivables for which
an  application  for a certificate  of title but not an original  certificate of
title or, with respect to  Receivables  originated  in the State of Michigan,  a
"Form RD108"  stamped by the  Department of Motor  Vehicles,  is included in the
Receivable File as of the date of its review of the Receivable Files and deliver
a copy of such list to the Servicer  and the  Certificate  Insurer.  On the date
which is 180 days  following  the Closing Date or the next  succeeding  Business
Day, the Trustee shall inform CPS and the

                                      -32-







other parties to this  Agreement and the  Certificate  Insurer of any Receivable
for which the related  Receivable File on such date does not include an original
certificate  of title or,  with  respect to  Financed  Vehicles  in the State of
Michigan,  for which the related Receivable File on such date does not include a
"Form  RD108"  stamped  by the  Department  of  Motor  Vehicles,  and CPS  shall
repurchase  any such  Receivable  as of the last day of the  current  Collection
Period.

         SECTION 2.9. Access to Receivable  Files.  The Trustee shall permit the
Servicer,  any  Certificateholder  and the  Certificate  Insurer  access  to the
Receivable  Files at all reasonable  times during the Trustee's  normal business
hours;  provided,  however,  that the Trustee  shall  provide such access to any
Certificateholder  only (i) in such  cases  where the  Trustee  is  required  by
applicable  statutes or  regulations  (whether  applicable  to the Trustee,  the
Servicer  or to such  Certificateholder)  to permit  such  Certificateholder  to
review the  Receivable  Files or (ii) if an Insurer  Default shall have occurred
and be  continuing.  In addition,  the Trustee  shall provide such access to any
Certificateholder  at all reasonable  times during the Trustee's normal business
hours if an Event of Default  shall have  occurred  and be  continuing.  In each
case,  such access  shall be afforded  without  charge but only upon  reasonable
request. Each Certificateholder shall be deemed to have agreed by its acceptance
of a Certificate to use its best efforts to hold in confidence all  Confidential
Information  in accordance  with its then  customary  procedures;  provided that
nothing herein shall prevent any Certificateholder from delivering copies of any
financial   statements  and  other   documents   whether  or  not   constituting
Confidential  Information,  and  disclosing  other  information,  whether or not
Confidential Information, to (i) its directors,  officers, employees, agents and
professional  consultants,  (ii) any other  institutional  investor  that  holds
Certificates,   (iii)  any  prospective  institutional  investor  transferee  in
connection with the  contemplated  transfer of a Certificate or any part thereof
or participation therein who is subject to confidentiality arrangements at least
substantially similar hereto, (iv) any governmental authority,  (v) the National
Association of Insurance  Commissioners  or any similar  organization,  (vi) any
nationally  recognized  rating  agency  in  connection  with the  rating  of the
Certificates  by such agency or (vii) any other Person to which such delivery or
disclosure may be necessary or appropriate (a) in compliance with any applicable
law, rule,  regulation or order,  (b) in response to any subpoena or other legal
process,  (c) in connection with any litigation to which such  Certificateholder
is a party,  or (d) in order to protect or enforce such  Person's  investment in
any Certificate.  The Trustee shall,  within two Business Days of the request of
the Servicer or the Certificate Insurer,  execute such documents and instruments
as are prepared

                                      -33-







by the Servicer or the Certificate  Insurer and delivered to the Trustee, as the
Servicer or the Certificate  Insurer deems necessary to permit the Servicer,  in
accordance with its customary servicing procedures, to enforce the Receivable on
behalf of the Trust and any related insurance policies covering the Obligor, the
Receivable or Financed  Vehicle so long as such  execution in the Trustee's sole
discretion  does not conflict  with this  Agreement  and will not cause it undue
risk or  liability.  The Trustee  shall not be obligated to release any document
from any  Receivable  File  unless  it  receives  a trust  receipt  signed  by a
Servicing Officer in the form of Exhibit E-1 hereto (the "Trust Receipt").  Such
Trust  Receipt  shall  obligate the Servicer to return such  document(s)  to the
Trustee when the need therefor no longer exists unless the  Receivable  shall be
liquidated,  in which case, upon receipt of a certificate of a Servicing Officer
substantially  in the form of Exhibit  E-2 hereto to the effect that all amounts
required  to be  deposited  in the  Collection  Account  with  respect  to  such
Receivable  have been so  deposited,  the Trust Receipt shall be released by the
Trustee to the Servicer.


                                   ARTICLE III

                   Administration and Servicing of Receivables

         SECTION 3.1. Duties of Servicer.  The Servicer, as agent for the Trust,
the  Certificateholders  and the  Certificate  Insurer  (to the extent  provided
herein)  shall  manage,   service,   administer  and  make  collections  on  the
Receivables  with  reasonable  care,  using that  degree of skill and  attention
customary  and  usual  for  institutions  which  service  motor  vehicle  retail
installment  contracts  similar  to the  Receivables  and,  to the  extent  more
exacting,  that the Servicer exercises with respect to all comparable automotive
receivables that it services for itself or others.  The Servicer's  duties shall
include  collection  and posting of all  payments,  responding  to  inquiries of
Obligors  on such  Receivables,  investigating  delinquencies,  sending  payment
statements to Obligors,  reporting tax  information to Obligors,  accounting for
collections,  furnishing  monthly and annual  statements  to the Trustee and the
Certificate  Insurer  with  respect  to  distributions.   Without  limiting  the
generality of the foregoing, and subject to the servicing standards set forth in
this  Agreement,  the  Servicer is  authorized  and  empowered by the Trustee to
execute and deliver, on behalf of itself, the Trust, the  Certificateholders  or
any of them, any and all instruments of satisfaction or cancellation, or partial
or full release or discharge, and all other comparable instruments, with respect
to such Receivables or to the Financed Vehicles securing such Receivables and/or
the certificates of title or, with respect to Financed  Vehicles in the State of
Michigan, other evidence of

                                      -34-







ownership with respect to such Financed Vehicles. If the Servicer shall commence
a legal  proceeding  to enforce a  Receivable,  the Trustee  shall  thereupon be
deemed to have  automatically  assigned,  solely for the purpose of  collection,
such Receivable to the Servicer.  If in any enforcement suit or legal proceeding
it shall be held that the Servicer  may not enforce a  Receivable  on the ground
that it shall not be a real party in  interest  or a holder  entitled to enforce
such  Receivable,  the Trustee shall,  at the Servicer's  expense and direction,
take steps to enforce such  Receivable,  including  bringing suit in its name or
the name of the  Certificateholders.  The Servicer shall prepare and furnish and
the Trustee shall execute, any powers of attorney and other documents reasonably
necessary or  appropriate  to enable the Servicer to carry out its servicing and
administrative duties hereunder.

         SECTION  3.2.   Collection  and  Allocation  of  Receivable   Payments.
Consistent  with  the  standards,  policies  and  procedures  required  by  this
Agreement,  the Servicer shall make  reasonable  efforts to collect all payments
called for under the terms and  provisions  of the  Receivables  as and when the
same shall become due and shall follow such collection  procedures as it follows
with  respect to all  comparable  automotive  receivables  that it services  for
itself or others; provided, however, that the Servicer shall notify each Obligor
to make all payments with respect to the Receivables to the Post-Office Box. The
Servicer  will provide each Obligor with a monthly  statement in order to notify
such Obligors to make  payments  directly to the  Post-Office  Box. The Servicer
shall allocate collections between principal and interest in accordance with the
customary  servicing  procedures  it  follows  with  respect  to all  comparable
automotive  receivables  that it services for itself or others and in accordance
with the terms of this Agreement. Except as provided below, the Servicer, for so
long as CPS is the Servicer,  may grant  extensions  on a Receivable;  provided,
however,  that the Servicer may not grant more than one  extension  per calendar
year with  respect  to a  Receivable  or grant an  extension  with  respect to a
Receivable for more than one calendar month or grant more than three  extensions
in the aggregate with respect to a Receivable  without the prior written consent
of the Certificate Insurer and provided,  further,  that if the Servicer extends
the date for final payment by the Obligor of any Receivable  beyond the last day
of the penultimate  Collection Period preceding the Final Scheduled Distribution
Date, it shall  promptly  purchase the  Receivable  from the Trust in accordance
with the terms of Section 3.7 hereof (and for purposes  thereof,  the Receivable
shall be deemed to be materially and adversely affected by such breach).  If the
Servicer is not CPS,  the  Servicer  may not make any  extension on a Receivable
without the prior written consent of the Certificate  Insurer.  The Servicer may
in its discretion waive any late payment charge or any other fees that may be

                                      -35-







collected in the  ordinary  course of  servicing a  Receivable.  Notwithstanding
anything to the contrary  contained herein,  the Servicer shall not agree (i) to
any  alteration of the interest  rate on any  Receivable or of the amount of any
Scheduled  Payment on Receivables,  and (ii) shall not agree to any modification
that would result in a "deemed  exchange" of a receivable  under Section 1001 of
the Internal Revenue Code of 1986, as amended, or would constitute  reinvestment
adversely  affecting the status of the Trust as not an association  taxable as a
corporation for Federal income tax purposes.

         SECTION 3.3. Realization Upon Receivables.  On behalf of the Trust, the
Certificateholders  and the Certificate Insurer, the Servicer shall use its best
efforts, consistent with the servicing procedures set forth herein, to repossess
or  otherwise  convert  the  ownership  of the  Financed  Vehicle  securing  any
Receivable as to which the Servicer shall have  determined  eventual  payment in
full is unlikely.  The Servicer shall commence efforts to repossess or otherwise
convert  the  ownership  of a  Financed  Vehicle on or prior to the date that an
Obligor  has  failed to make more than 90% of a  Scheduled  Payment  thereon  in
excess of $10 for 120 days or more;  provided,  however,  that the  Servicer may
elect not to commence such efforts  within such time period if in its good faith
judgment it determines  either that it would be  impracticable  to do so or that
the proceeds  ultimately  recoverable  with respect to such Receivable  would be
increased by  forbearance.  The Servicer  shall follow such  customary and usual
practices  and  procedures  as it  shall  deem  necessary  or  advisable  in its
servicing of automotive  receivables,  consistent with the standards of care set
forth in Section 3.2, which may include  reasonable  efforts to realize upon any
recourse to Dealers and selling the Financed  Vehicle at public or private sale.
The foregoing  shall be subject to the provision  that, in any case in which the
Financed Vehicle shall have suffered damage, the Servicer shall not expend funds
in  connection  with the repair or the  repossession  of such  Financed  Vehicle
unless it shall determine in its discretion that such repair and/or repossession
will  increase  the  proceeds  ultimately   recoverable  with  respect  to  such
Receivable by an amount greater than the amount of such expenses.

         SECTION  3.4.  Physical  Damage  Insurance;  Other  Insurance.  (a) The
Servicer,  in accordance  with the servicing  procedures and standards set forth
herein,  shall  require  that (i) each  Obligor  shall have  obtained  insurance
covering  the  Financed  Vehicle,  as of  the  date  of  the  execution  of  the
Receivable, insuring against loss and damage due to fire, theft, transportation,
collision  and other risks  generally  covered by  comprehensive  and  collision
coverage and each Receivable requires the Obligor to maintain such physical loss
and damage  insurance  naming CPS (or,  with  respect to the Samco  Receivables,
Samco) and

                                      -36-







its successors and assigns as an additional  insured,  (ii) each Receivable that
finances  the cost of premiums  for credit life and credit  accident  and health
insurance is covered by an insurance policy or certificate  naming CPS (or, with
respect to the Samco Receivables, Samco) as policyholder (creditor) and (iii) as
to each Receivable that finances the cost of an extended service  contract,  the
respective  Financed  Vehicle  which  secures  the  Receivable  is covered by an
extended service contract.

         (b) To the extent  applicable,  the Servicer  shall not take any action
which would result in noncoverage  under any of the insurance  policies referred
to in Section 3.4(a) which, but for the actions of the Servicer, would have been
covered  thereunder.  The  Servicer,  on behalf of the Trustee,  shall take such
reasonable  action as shall be  necessary  to permit  recovery  under any of the
foregoing insurance policies. Any amounts collected by the Servicer under any of
the foregoing  insurance  policies shall be deposited in the Collection  Account
pursuant to Section 4.2.

         SECTION 3.5.  Maintenance of Security  Interests in Financed  Vehicles.
(a) Consistent with the policies and procedures required by this Agreement,  the
Servicer  shall take such steps as are  necessary to maintain  perfection of the
security  interest  created by each Receivable in the related  Financed  Vehicle
including  but not limited to  obtaining  the  execution by the Obligors and the
recording, registering, filing, re-recording, re-registering and refiling of all
security  agreements,   financing  statements  and  continuation  statements  or
instruments  as are  necessary  to maintain  the  security  interest  granted by
Obligors under the  respective  Receivables.  The Trustee hereby  authorizes the
Servicer to take such steps as are  necessary  to  re-perfect  or  continue  the
perfection of such security  interest on behalf of the Trust in the event of the
relocation of a Financed Vehicle or for any other reason.

         (b) Upon the occurrence of an Insurance Agreement Event of Default, the
Certificate  Insurer may (so long as an Insurer  Default shall not have occurred
and be continuing)  instruct the Trustee and the Servicer to take or cause to be
taken, or, if an Insurer Default shall have occurred,  upon the occurrence of an
Event of Default,  the Trustee and the Servicer  shall take or cause to be taken
such  action as may,  in the opinion of counsel to the  Trustee,  which  opinion
shall not be an expense of the Trustee, be necessary to perfect or reperfect the
security interests in the Financed Vehicles securing the Receivables in the name
of the Trustee on behalf of the Trust by amending  the title  documents  of such
Financed  Vehicles or by such other  reasonable  means as may, in the opinion of
counsel to the Certificate Insurer or the Trustee (as applicable), which opinion
shall not be an expense of the Trustee, be necessary or prudent.

                                      -37-







The Servicer  hereby  agrees to pay all expenses  related to such  perfection or
reperfection and to take all action necessary  therefor.  In addition,  prior to
the  occurrence  of an Insurance  Agreement  Event of Default,  the  Certificate
Insurer may (unless an Insurer  Default shall have  occurred and be  continuing)
instruct  the Trustee and the  Servicer to take or cause to be taken such action
as may, in the opinion of counsel to the  Certificate  Insurer,  be necessary to
perfect or reperfect the security interest in the Financed Vehicles securing the
Receivables  in the name of the  Trustee  on behalf of the Trust,  including  by
amending  the  title  documents  of such  Financed  Vehicles  or by  such  other
reasonable  means as may, in the opinion of counsel to the Certificate  Insurer,
be necessary or prudent;  provided,  however,  that if the  Certificate  Insurer
requests  (unless an Insurer Default shall have occurred and be continuing) that
the title documents be amended prior to the occurrence of an Insurance Agreement
Event of Default,  the out-of-pocket  expenses of the Servicer or the Trustee in
connection  with such action shall be reimbursed to the Servicer or the Trustee,
as applicable, by the Certificate Insurer.

         SECTION 3.6. Additional  Covenants of Servicer.  The Servicer shall not
release the Financed Vehicle securing each Receivable from the security interest
granted by such Receivable in whole or in part except in the event of payment in
full by the Obligor  thereunder or  repossession,  nor shall the Servicer impair
the rights of the Certificateholders in such Receivables, nor shall the Servicer
amend a Receivable,  except that  extensions  may be granted in accordance  with
Section 3.2.

         SECTION 3.7.  Purchase of Receivables Upon Breach.  The Servicer or the
Trustee shall inform the other party and the Certificate  Insurer  promptly,  in
writing,  upon the  discovery  of any breach of Section  3.2,  3.4,  3.5 or 3.6;
provided,  however,  that the failure to give such  notice  shall not affect any
obligation of the Servicer hereunder. Unless the breach shall have been cured by
the last day of the second  Collection  Period  following such discovery (or, at
the Servicer's election, the last day of the first following Collection Period),
the Servicer shall purchase any Receivable  materially and adversely affected by
such breach.  In consideration of the purchase of such Receivable,  the Servicer
shall remit the Purchase Amount in the manner specified in Section 4.5. The sole
remedy  of  the   Trustee,   the   Trust,   the   Certificate   Insurer  or  the
Certificateholders  with  respect to a breach of Section  3.2,  3.4,  3.5 or 3.6
shall be to require the  Servicer  to  repurchase  Receivables  pursuant to this
Section 3.7; provided,  however,  that the Servicer shall indemnify the Trustee,
the Standby Servicer,  the Collateral Agent, the Certificate  Insurer, the Trust
and the Certificateholders  against all costs, expenses, losses, damages, claims
and liabilities, including reasonable fees and expenses of counsel, which may be

                                      -38-







asserted  against or incurred  by any of them as a result of third party  claims
arising  out of the  events  or  facts  giving  rise  to such  breach.  If it is
determined that the management,  administration and servicing of the Receivables
and operation of the Trust pursuant to this Agreement constitutes a violation of
the  prohibited  transaction  rules of  ERISA or the Code to which no  statutory
exception or  administrative  exemption  applies,  such  violation  shall not be
treated as a breach of Section  3.2,  3.4,  3.5 or 3.6 if not  otherwise  such a
breach.

         SECTION  3.8.  Servicing  Fee.  (a) The  Servicing  Fee for the initial
Distribution  Date shall equal the  product of (i) one twelfth of the  Servicing
Rate,  (ii) the  Original  Pool Balance and (iii) a fraction,  the  numerator of
which is the number of days from and including the Closing Date to and including
the last day of the initial  Collection  Period and the  denominator of which is
30.  Thereafter,  the  Servicing  Fee for a  Distribution  Date shall  equal the
product of (x) one twelfth of the Servicing  Rate and (y) the Pool Balance as of
the last day of the second preceding  Collection Period. The Servicing Fee shall
also include all late fees, prepayment charges including,  in the case of a Rule
of 78's Receivable that is prepaid in full, to the extent not required by law to
be remitted to the related Obligor, the difference between the Principal Balance
of  such  Rule  of  78's  Receivable  (plus  accrued  interest  to the  date  of
prepayment) and the principal balance of such Receivable  computed  according to
the "Rule of 78's", and other  administrative fees or similar charges allowed by
applicable law with respect to Receivables,  collected (from whatever source) on
the Receivables.

         (b) On or prior to each  Distribution  Date, CPS shall deposit into the
Collection  Account,  out of its own funds  without  any right of  reimbursement
therefor, an amount (the "Adjusted Compensating Interest") equal to the positive
difference,  if any, between (i) Compensating  Interest for the prior Collection
Period and (ii) the amount on deposit in the Spread Account.

         SECTION 3.9. Servicer's  Certificate.  By 10:00 a.m., Minneapolis time,
on each  Determination  Date,  the Servicer  shall  deliver to the Trustee,  the
Certificate Insurer, the Rating Agencies and the Seller a Servicer's Certificate
containing  all  information  necessary  to make the  distributions  pursuant to
Section  4.6  (including,  if  required,  withdrawals  from or  deposits  to the
Payahead  Account and  withdrawals  from the Spread  Account) for the Collection
Period  preceding the date of such  Servicer's  Certificate  and all information
necessary  for the  Trustee to send  statements  to  Certificateholders  and the
Certificate Insurer pursuant to Section 4.8.  Receivables to be purchased by the
Servicer  or to be  purchased  by CPS shall be  identified  by the  Servicer  by
account number with respect to such Receivable (as specified in Schedule A).

                                      -39-







         SECTION 3.10. Annual Statement as to Compliance: Notice of Default. (a)
The Servicer  shall deliver to the Trustee and the  Certificate  Insurer,  on or
before July 31 of each year beginning  July 31, 1998, an Officer's  Certificate,
dated as of March 31 of such year,  stating that (i) a review of the  activities
of the Servicer  during the  preceding  12-month  period (or, in the case of the
first such  certificate,  the period from the Cutoff Date to March 31, 1998) and
of its  performance  under this  Agreement  has been made  under such  officer's
supervision  and (ii) to the  best of such  officer's  knowledge,  based on such
review,  the Servicer has fulfilled  all its  obligations  under this  Agreement
throughout  such  year  (or,  in the case of the first  such  certificate,  such
shorter period),  or, if there has been a default in the fulfillment of any such
obligation,  specifying  each such default  known to such officer and the nature
and status  thereof.  The Trustee shall send a copy of such  certificate and the
report  referred to in Section 3.11 to the Rating  Agencies.  The Trustee  shall
forward a copy of such  certificate as well as the report referred to in Section
3.11 to each Certificateholder.

         (b) The Servicer shall deliver to the Trustee,  the Certificate Insurer
and the Rating Agencies,  promptly after having obtained knowledge thereof,  but
in no  event  later  than 2  Business  Days  thereafter,  written  notice  in an
Officer's  Certificate  of any event which with the giving of notice or lapse of
time, or both, would become an Event of Default under Section 9.1.

         The Seller shall deliver to the Trustee,  the  Certificate  Insurer and
the Rating Agencies, promptly after having obtained knowledge thereof, but in no
event later than 5 Business  Days  thereafter,  written  notice in an  Officer's
Certificate  of any event  which with the giving of notice or lapse of time,  or
both, would become an Event of Default under clause (ii) of Section 9.1.

         The  Trustee  shall  deliver to each  Certificateholder  a copy of each
notice  delivered to it by the  Servicer or the Seller  pursuant to this Section
3.10(b).

         SECTION 3.11. Annual Independent  Certified Public Accountant's Report.
The Servicer shall cause a firm of nationally  recognized  independent certified
public accountants, who may also render other services to the Servicer or to the
Seller, to deliver to the Trustee,  the  Certificateholders  and the Certificate
Insurer on or before  July 31 of each year  beginning  July 31,  1998,  a report
dated as of March 31 of such year and reviewing the Servicer's activities during
the  preceding  12-month  period (or, in the case of the first such report,  the
period  from the  Cutoff  Date to March  31,  1998),  addressed  to the Board of
Directors of the Servicer and to the Trustee and the Certificate

                                      -40-







Insurer,  to the effect that such firm has examined the financial  statements of
the Servicer and issued its report  therefor and that such  examination  (1) was
made in accordance with generally accepted auditing  standards,  and accordingly
included such tests of the accounting records and such other auditing procedures
as such firm  considered  necessary in the  circumstances;  (2)  included  tests
relating to auto loans serviced for others in accordance  with the  requirements
of the Uniform Single Audit Program for Mortgage Bankers (the "Program"), to the
extent the procedures in the Program are applicable to the servicing obligations
set forth in this Agreement;  (3) included an examination of the delinquency and
loss  statistics  relating to the  Servicer's  portfolio of automobile and light
truck  installment  sales contracts;  and (4) except as described in the report,
disclosed no  exceptions  or errors in the records  relating to  automobile  and
light truck loans  serviced for others that,  in the firm's  opinion,  paragraph
four of the Program requires such firm to report. The accountant's  report shall
further state that (1) a review in accordance  with agreed upon  procedures  was
made of three randomly selected Servicer  Certificates;  (2) except as disclosed
in the report, no exceptions or errors in the Servicer  Certificates were found;
and (3) the  delinquency  and  loss  information,  relating  to the  Receivables
contained in the Servicer Certificates were found to be accurate.

         The  Report  will also  indicate  that the firm is  independent  of the
Servicer within the meaning of the Code of  Professional  Ethics of the American
Institute of Certified Public Accountants.

         SECTION 3.12.  Reserved.

         SECTION 3.13. Servicer Expenses.  The Servicer shall be required to pay
all  expenses  incurred  by it in  connection  with  its  activities  hereunder,
including fees and  disbursements of independent  accountants,  taxes imposed on
the Servicer, and expenses incurred in connection with distributions and reports
to Certificateholders.

         SECTION  3.14.  Retention  and  Termination  of Servicer.  The Servicer
hereby  covenants and agrees to act as such under this  Agreement for an initial
term commencing on the Closing Date and ending on September 30, 1997, which term
shall be automatically  extended by the Certificate Insurer for successive terms
of ninety (90) days each as specified in a writing  delivered by the Certificate
Insurer  prior to the  expiration  of each  current term to the Servicer and the
Trustee which  provides that the Servicer will be  automatically  extended for a
succeeding  ninety (90) day term unless an Event of Default  shall have occurred
and be continuing, in which case the Certificate Insurer may extend the Servicer
in its  sole  discretion  (or,  at the  discretion  of the  Certificate  Insurer
exercised pursuant to revocable written

                                      -41-







standing instructions from time to time to the Servicer and the Trustee, for any
specified number of terms greater than one), until the termination of the Trust.
Each such notice (including each notice pursuant to standing instructions, which
shall be deemed delivered at successive ninety (90) day intervals for so long as
such  instructions  are in  effect) (a  "Servicer  Extension  Notice")  shall be
delivered  by the  Certificate  Insurer to the  Trustee  and the  Servicer.  The
Servicer  hereby agrees that,  upon its receipt of any such  Servicer  Extension
Notice, the Servicer shall become bound, for the duration of the term covered by
such Servicer  Extension  Notice,  to continue as the Servicer subject to and in
accordance  with the other  provisions  of this  Agreement.  At such time as the
Class A Certificates  have been paid in full and all  outstanding  Reimbursement
Obligations and other amounts owed to the Certificate  Insurer have been paid in
full, the term of the Servicer's  appointment  hereunder shall be deemed to have
been extended  until the  termination  of the Trust (unless such  appointment is
terminated sooner in accordance with the terms of this Agreement). If an Insurer
Default has occurred and is continuing,  the term of the Servicer's  appointment
hereunder shall be deemed to have been extended until such time, if any, as such
Insurer Default has been cured unless such  appointment is terminated  sooner in
accordance with the terms of this Agreement).

         SECTION 3.15. Access to Certain Documentation and Information Regarding
Receivables.  The Servicer shall provide to representatives of the Trustee,  the
Certificateholders   and  the   Certificate   Insurer   reasonable   access   to
documentation  and computer  systems and information  regarding the Receivables.
The Servicer shall provide such access to any Certificateholder only (i) in such
cases  where the  Servicer is required  by  applicable  statutes or  regulations
(whether applicable to the Servicer or to such Certificateholder) to permit such
Certificateholder  to review such materials and (ii) if an Insurer Default shall
have  occurred and be  continuing.  In each case,  such access shall be afforded
without  charge but only upon  reasonable  request  and during  normal  business
hours.  Nothing in this Section 3.15 shall  derogate from the  obligation of the
Servicer to observe any  applicable  law  prohibiting  disclosure of information
regarding  the  Obligors,  and the failure of the Servicer to provide  access as
provided  in  this  Section  3.15  as a  result  of such  obligation  shall  not
constitute a breach of this Section 3.15.

         SECTION 3.16. Verification of Servicer's Certificate.  (a) On or before
the fifth  calendar day of each month,  the Servicer will deliver to the Trustee
and the Standby Servicer a computer diskette (or other electronic  transmission)
in a format  acceptable  to the  Trustee  and the  Standby  Servicer  containing
information  with respect to the  Receivables as of the close of business on the
last day of the preceding Collection Period which

                                      -42-







information  is necessary for  preparation of the  Servicer's  Certificate.  The
Standby  Servicer  shall  use  such  computer   diskette  (or  other  electronic
transmission)  to  verify  certain  information  specified  in  Section  3.16(b)
contained  in the  Servicer's  Certificate  delivered by the  Servicer,  and the
Standby  Servicer shall notify the Servicer and the  Certificate  Insurer of any
discrepancies  on or before the second Business Day following the  Determination
Date.  In the event that the Standby  Servicer  reports any  discrepancies,  the
Servicer and the Standby Servicer shall attempt to reconcile such  discrepancies
prior to the second Business Day prior to the related  Distribution Date, but in
the absence of a  reconciliation,  the Servicer's  Certificate shall control for
the  purpose of  calculations  and  distributions  with  respect to the  related
Distribution  Date. In the event that the Standby  Servicer and the Servicer are
unable to reconcile  discrepancies  with respect to a Servicer's  Certificate by
the related  Distribution  Date,  the Servicer shall cause a firm of independent
certified public accountants, at the Servicer's expense, to audit the Servicer's
Certificate  and,  prior  to the  fifth  calendar  day of the  following  month,
reconcile the discrepancies. The effect, if any, of such reconciliation shall be
reflected in the Servicer's  Certificate for such next succeeding  Determination
Date.  Other  than the  duties  specifically  set forth in this  Agreement,  the
Standby  Servicer  shall  have  no  obligations  hereunder,  including,  without
limitation,  to supervise,  verify, monitor or administer the performance of the
Servicer.  The Standby Servicer shall have no liability for any actions taken or
omitted by the  Servicer.  The duties and  obligations  of the Standby  Servicer
shall be determined  solely by the express  provisions of this  Agreement and no
implied  covenants or obligations  shall be read into this Agreement against the
Standby Servicer.

         (b) The  Standby  Servicer  shall  review each  Servicer's  Certificate
delivered pursuant to Section 3.16(a) and shall:

                  (i) confirm that such  Servicer's  Certificate  is complete on
         its face;

                  (ii) load the  computer  diskette  (which shall be in a format
         acceptable to the Standby Servicer) received from the Servicer pursuant
         to Section 3.16(a) hereof,  confirm that such computer diskette is in a
         readable form and  calculate and confirm the Principal  Balance of each
         Receivable for the most recent Distribution Date;

                  (iii) confirm that the Total Distribution  Amount, the Class A
         Distributable  Amount, the Class A Principal  Distributable Amount, the
         Class A  Interest  Distributable  Amount,  the  Class  B  Distributable
         Amount,  the  Class  B  Interest  Distributable  Amount,  the  Class  B
         Principal

                                      -43-







         Distributable  Amount,  the Standby Fee, the Servicing Fee, the Trustee
         Fee,  the amount on deposit in the Spread  Account,  and the Premium in
         the   Servicer's   Certificate   are  accurate   based  solely  on  the
         recalculation of the Servicer's Certificate; and

                  (iv)  confirm the  calculation  of the  performance  tests set
         forth in the Spread Account Agreement.

         SECTION 3.17.  Fidelity  Bond.  The Servicer  shall maintain a fidelity
bond in such form and amount as is customary for entities acting as custodian of
funds and documents in respect of consumer  contracts on behalf of institutional
investors.

         SECTION  3.18.  Delegation  of  Duties.  The  Servicer  may at any time
delegate duties under this Agreement to sub-contractors  who are in the business
of  servicing  automotive  receivables  with the prior  written  consent  of the
controlling  party as  determined  pursuant  to  Section  12.11 and  (unless  an
Insurance  Agreement  Event of Default  shall have occurred and be continuing or
Norwest Bank  Minnesota,  National  Association  shall then be the Servicer) the
Holders  of  Class  B  Certificates  evidencing  at  least  51% of the  Class  B
Certificate   Balance;   provided,   however,   that  no  such   delegation   or
sub-contracting  of duties by the  Servicer  shall  relieve the  Servicer of its
responsibility  with respect to such  duties;  and  provided  further,  that the
consent of the Holders of the  requisite  percentage  of the Class B Certificate
Balance  shall not be  unreasonably  withheld  or delayed and shall be deemed to
have been given unless, on or before the Objection Date (as defined below),  the
Trustee shall have received Objection Notices (as defined below) from Holders of
Class B  Certificates  representing  more  than 50% of the  Class B  Certificate
Balance. Upon written request of the Servicer, the Trustee shall deliver to each
Class B  Certificateholder  of record as of the most recent Record Date a notice
(a "Delegation  Notice")  prepared by the Servicer (i) specifying the duties the
Servicer  proposes to delegate,  (ii) identifying the  sub-contractor to whom it
proposes  to   delegate   such   duties  and  (iii)   informing   such  Class  B
Certificateholder  that if it wishes to object  to the  proposed  delegation  of
duties, it must deliver a written notice of objection  (specifying in reasonable
detail the reasons for its  objection;  such notice of objection  an  "Objection
Notice")  on or  before  the  date  specified  in such  Delegation  Notice  (the
"Objection  Date"),  which Objection Date shall be a date which is not more than
10 Business Days after the date the Servicer  delivers such Delegation Notice to
the Trustee.



                                      -44-







                                   ARTICLE IV

                         Distributions, Spread Account;
                        Statements to Certificateholders

         SECTION 4.1. Accounts; Post-Office Box. (a) The Trustee shall establish
the  Lock-Box  Account  in the  name  of the  Trustee  for  the  benefit  of the
Certificateholders  and the Certificate  Insurer,  provided that pursuant to the
Lock-Box  Agreement,  the  Lock-Box  Processor  and no  other  Person,  save the
Trustee,  has authority to direct  disposition  of funds on deposit in the Lock-
Box Account  consistent  with the  provisions of this Agreement and the Lock-Box
Agreement. The Trustee shall have no liability or responsibility with respect to
the Lock-Box Processor's  directions or activities as set forth in the preceding
sentence.  The Lock-Box Account shall be established  pursuant to and maintained
in accordance with the Lock-Box  Agreement and shall be a demand deposit account
initially  established and maintained with Bank of America, or at the request of
the  Certificate  Insurer  (unless an Insurer Default shall have occurred and be
continuing) an Eligible Account satisfying clause (i) of the definition thereof;
provided, however, that the Trustee shall give the Servicer prior written notice
of any change made at the request of the Certificate  Insurer in the location of
the Lock- Box Account. The Trustee shall establish and maintain the Post- Office
Box at a United  States  Post  Office  Branch in the name of the Trustee for the
benefit of the Certificateholders and the Certificate Insurer.

         In the event the  Servicer  shall for any reason no longer be acting as
such, the Standby Servicer or a successor Servicer shall thereupon assume all of
the  rights  and  obligations  of  the  outgoing  Servicer  under  the  Lock-Box
Agreement. In such event, the successor Servicer shall be deemed to have assumed
all of the  outgoing  Servicer's  interest  therein  and to  have  replaced  the
outgoing Servicer as a party to the Lock-Box  Agreement to the same extent as if
such Lock-Box Agreement had been assigned to the successor Servicer, except that
the  outgoing  Servicer  shall not  thereby  be  relieved  of any  liability  or
obligations on the part of the outgoing Servicer to the Lock-Box Bank under such
Lock-Box  Agreement.  The outgoing  Servicer shall, upon request of the Trustee,
but at the expense of the outgoing  Servicer,  deliver to the successor Servicer
all documents and records  relating to the Lock-Box  Agreement and an accounting
of amounts  collected  and held by the Lock-Box  Bank and otherwise use its best
efforts to effect the orderly and efficient  transfer of any Lock-Box  Agreement
to the successor Servicer. In the event that the Certificate Insurer (so long as
an Insurer  Default  shall not have  occurred and be  continuing)  or Holders of
Certificates  evidencing more than 50% of the Class A Certificate Balance (if an
Insurer Default shall have occurred and be continuing) shall elect to

                                      -45-







change the identity of the Lock-Box  Bank, the Servicer,  at its expense,  shall
cause the Lock-Box Bank to deliver,  at the direction of the Certificate Insurer
(so long as an Insurer  Default  shall not have occurred and be  continuing)  or
Holders  of  Certificates  evidencing  more than 50% of the Class A  Certificate
Balance (if an Insurer  Default  shall have occurred and be  continuing)  to the
Trustee or a successor  Lock-Box Bank, all documents and records relating to the
Receivables  and all amounts held (or thereafter  received) by the Lock-Box Bank
(together  with an accounting of such amounts) and shall  otherwise use its best
efforts  to  effect  the  orderly  and   efficient   transfer  of  the  lock-box
arrangements.

         In addition,  the Trustee shall establish,  with itself, the Collection
Account, the Policy Payments Account, and the Certificate Account in the name of
the  Trustee  for the  benefit  of the  Certificateholders  and the  Certificate
Insurer.  In  addition,  the Trustee  shall  establish  with itself the Payahead
Account in the name of the  Trustee  for the benefit of Obligors of Rule of 78's
Receivables  who make  payments  thereon  in excess of  Scheduled  Payments  and
applicable  late  fees  and  for the  benefit,  to the  extent  of  earnings  on
investments of funds in the Payahead  Account,  of the  Certificateholders.  The
Payahead Account shall not be included in the Trust. The Collection Account, the
Policy Payments Account,  the Certificate Account and the Payahead Account shall
be Eligible Accounts initially established with the Trustee; provided,  however,
if any of such  accounts  shall cease to be an Eligible  Account,  the Servicer,
with the consent of the Certificate Insurer, within 5 Business Days shall, cause
such  accounts  to be moved to an  institution  so that such  account  meets the
definition of Eligible  Account.  The Servicer shall promptly  notify the Rating
Agencies of any change in the location of any of the aforementioned accounts.

         All amounts held in the  Collection  Account and the  Payahead  Account
shall be invested by the Trustee at the  written  direction  of the  Servicer in
Eligible  Investments  in the name of the  Trustee  as  trustee of the Trust and
shall  mature  no  later  than  one  Business  Day  immediately   preceding  the
Distribution  Date next  succeeding  the date of such  investment.  Such written
direction  shall certify that any such investment is authorized by this Section.
No investment may be sold prior to its maturity.  Amounts in the Policy Payments
Account  and the  Certificate  Account  shall  not be  invested.  The  amount of
earnings on investments of funds in the Collection and Payahead  Accounts during
the Collection  Period related to each Distribution Date shall be deposited into
the Certificate  Account,  on each Distribution Date, and shall be available for
distribution pursuant to Section 4.6(c).


                                      -46-







         (b) The Trustee shall on or prior to each  Distribution Date (and prior
to the transfer from the Collection Account to the Certificate Account described
in Section 4.6(a)) transfer from the Collection  Account to the Payahead Account
all  Payaheads as  described in Section 4.3 received by the Servicer  during the
Collection Period.

         SECTION  4.2.  Collections.  On  each  Business  Day,  pursuant  to the
Lock-Box  Agreement,  the Lock-Box  Processor  will  transfer any payments  from
Obligors  received in the  Post-Office Box to the Lock-Box  Account.  Within two
Business Days of receipt of funds into the Lock-Box Account,  the Servicer shall
cause the  Lock-Box  Bank to  transfer  funds from the  Lock-Box  Account to the
Collection Account. In addition,  the Servicer shall remit all payments by or on
behalf of the Obligors  received by the Servicer with respect to the Receivables
(other than Purchased  Receivables),  and all Liquidation Proceeds no later than
the  Business  Day  following   receipt  directly   (without  deposit  into  any
intervening account) into the Lock-Box Account or the Collection Account.

         SECTION 4.3.  Application  of  Collections.  All  collections  for each
Collection Period shall be applied by the Servicer as follows:

         With respect to each  Receivable  (other than a Purchased  Receivable),
payments by or on behalf of the Obligor shall be applied,  in the case of a Rule
of 78's  Receivable,  first,  to the  Scheduled  Payment  of  such  Rule of 78's
Receivable  and,  second,  to any late fees accrued with respect to such Rule of
78's Receivable and, in the case of a Simple  Interest  Receivable,  to interest
and principal in accordance with the Simple Interest Method. With respect to any
Rule of 78's  Receivable,  any  remaining  excess shall be added to the Payahead
Balance, and shall be applied to prepay the Rule of 78's Receivable, but only if
the sum of such excess and the previous  Payahead Balance shall be sufficient to
prepay the Rule of 78's Receivable in full. Otherwise, any such remaining excess
payments with respect to a Rule of 78's Receivable  shall constitute a Payahead,
and shall increase the Payahead Balance.

         SECTION 4.4. Payaheads.  As of the close of business on the last day of
each Collection Period, if the payments by or on behalf of the Obligor on a Rule
of 78's Receivable  (other than a Purchased  Receivable)  shall be less than the
Scheduled  Payment and accrued  late fees with respect to such  Receivable,  the
Payahead Balance of an Obligor shall be applied by the Servicer to the extent of
the shortfall and such Payahead Balance shall be reduced accordingly.


                                      -47-







         SECTION 4.5. Additional Deposits.  The Servicer or CPS, as the case may
be,  shall  deposit  or cause to be  deposited  in the  Collection  Account  the
aggregate Purchase Amount with respect to Purchased Receivables and the Servicer
shall deposit  therein all amounts to be paid under Section  3.8(b) or 11.2. All
such deposits shall be made, in immediately available funds, on the Business Day
preceding the Determination  Date. On or before the third Business Day preceding
each  Distribution  Date, the Trustee shall remit to the Collection  Account any
amounts  delivered to the Trustee by the  Collateral  Agent  pursuant to Section
4.7.

         SECTION 4.6.  Distributions;  Policy Claims.  (a) On each  Distribution
Date,  the  Trustee  shall  cause  to  be  made  the  following   transfers  and
distributions   based  solely  on  the  amounts  set  forth  in  the  Servicer's
Certificate for the related Distribution Date:

                  (i) From the Collection Account to the Certificate Account, in
         immediately  available  funds,  those funds that were  deposited in the
         Collection  Account,  plus  earnings  on  investments  of  funds in the
         Collection  Account  pursuant  to Section  4.1(a),  for the  Collection
         Period related to such Distribution Date.

                  (ii) From the Payahead Account, to the Certificate Account, in
         immediately  available  funds, the aggregate  previous  Payaheads to be
         applied  to  Scheduled   Payments  on  Rule  of  78's   Receivables  or
         prepayments for the related  Collection Period pursuant to Sections 4.3
         and 4.4, plus earnings on investments of funds in the Payahead Account,
         for the related Collection Period, pursuant to Section 4.1(a).

         (b) Prior to each Distribution  Date, the Servicer shall on the related
Determination  Date  calculate  the  Total  Distribution  Amount,  the  Class  A
Distributable  Amount,  the Class A Interest  Distributable  Amount, the Class A
Principal  Distributable  Amount, the Class B Interest  Distributable Amount and
the Class B Principal Distributable Amount, and, based on the Total Distribution
Amount,  and the  other  distributions  to be made  on such  Distribution  Date,
determine the amount distributable to the Certificateholders of each class.

         (c) On each  Distribution  Date, the Trustee (based on the  information
contained in the Servicer's  Certificate  delivered on the related Determination
Date pursuant to Section 3.9) shall,  subject to subsection (d) hereof, make the
following distributions in the following order of priority:

                  (i) to the Servicer,  from the Total Distribution  Amount, any
         amount deposited into the Collection Account

                                      -48-







         pursuant  to  Section  4.7(a),   and  any  amount  deposited  into  the
         Collection  Account pursuant to Section 4.11(i) in respect of Servicing
         Fees,  the  Servicing  Fee and all  unpaid  Servicing  Fees from  prior
         Collection  Periods;  provided,  however,  that  as  long as CPS is the
         Servicer  and Norwest  Bank  Minnesota,  National  Association,  is the
         Standby  Servicer,  the Trustee shall first pay to the Standby Servicer
         out of the Servicing  Fee  otherwise  payable to CPS an amount equal to
         the Standby Fee;

                  (ii) in the event the Standby  Servicer  becomes the successor
         Servicer,  to the Standby Servicer,  from the Total Distribution Amount
         (as such  Total  Distribution  Amount  has  been  reduced  by  payments
         pursuant  to  clause  (i)  above)  and any  amount  deposited  into the
         Collection  Account  pursuant  to  Section  4.7(a),  to the  extent not
         previously  paid by the predecessor  Servicer  pursuant to Section 9.2,
         reasonable transition expenses (up to a maximum of $50,000) incurred in
         acting as successor Servicer;

                  (iii) to the Trustee,  from the Total Distribution  Amount (as
         such Total Distribution Amount has been reduced by payments pursuant to
         clauses (i) and (ii) above),  any amount  deposited into the Collection
         Account  pursuant to Section 4.7(a),  and any amount deposited into the
         Collection  Account  pursuant to Section  4.11(i) in respect of Trustee
         Fees and reasonable  out-of-pocket expenses of the Trustee, the Trustee
         Fee and all reasonable  out-of-pocket  expenses (including counsel fees
         and  expenses)  and all unpaid  Trustee Fees and all unpaid  reasonable
         out-of-pocket expenses (including counsel fees and expenses) from prior
         Collection Periods; provided,  however, that unless an Event of Default
         shall have occurred and be continuing,  expenses payable to the Trustee
         pursuant to this clause  (iii) and expenses  payable to the  Collateral
         Agent  pursuant to clause  (iv) below,  shall be limited to $50,000 per
         annum;

                  (iv) to the  Collateral  Agent,  from the  Total  Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         pursuant to clauses (i) through (iii) above), any amount deposited into
         the  Collection  Account  pursuant  to Section  4.7(a),  and any amount
         deposited into the Collection  Account  pursuant to Section  4.11(i) in
         respect of fees and  expenses  of the  Collateral  Agent,  all fees and
         expenses   payable  to  the  Collateral  Agent  with  respect  to  such
         Distribution Date pursuant to the Spread Account Agreement;

                  (v)  to  the  Class  A  Certificateholders,   from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by payments pursuant to clauses (i) through

                                      -49-







         (iv)  above)  and any  amount  deposited  into the  Collection  Account
         pursuant to Sections  4.7(a) and 4.11(iii),  an amount equal to the sum
         of the Class A Interest  Distributable  Amount and any Class A Interest
         Carryover Shortfall as of the close of the preceding Distribution Date;

                  (vi)  to  the  Class  B  Certificateholders,  from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by  payments  pursuant to clauses (i) through (v) above) and any amount
         deposited into the Collection  Account  pursuant to Section 4.7(c),  an
         amount  equal to the sum of the Class B Interest  Distributable  Amount
         and any Class B  Interest  Carryover  Shortfall  as of the close of the
         preceding Distribution Date;

                  (vii)  to the  Class  A  Certificateholders,  from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by payments  pursuant to clauses (i) through  (vi)  above),  any amount
         deposited into the Collection  Account pursuant to Section 4.7(a),  and
         any amount  deposited into the Collection  Account  pursuant to Section
         4.11(ii) or (iii),  an amount equal to the sum of the Class A Principal
         Distributable  Amount and any Class A Principal  Carryover Shortfall as
         of the close of the  preceding  Distribution  Date with respect to each
         Distribution Date;

                  (viii) to the Certificate Insurer, from the Total Distribution
         Amount (as such Total Distribution  Amount has been reduced by payments
         made  pursuant  to clauses  (i) through  (vii)  above),  and any amount
         deposited into the Collection  Account  pursuant to Section 4.7(a),  an
         amount equal to the Reimbursement Obligations;

                  (ix) in the event any Person  other than the Standby  Servicer
         becomes the successor Servicer,  to such successor  Servicer,  from the
         Total Distribution  Amount (as such Total Distribution  Amount has been
         reduced  by  payments  pursuant  to clause  (i)  above)  and any amount
         deposited into the Collection  Account  pursuant to Section 4.7(a),  to
         the extent not previously paid by the predecessor  Servicer pursuant to
         Section  9.2,  reasonable  transition  expenses  (up  to a  maximum  of
         $50,000) incurred in acting as successor Servicer;

                  (x)  to  the  Class  B  Certificateholders,   from  the  Total
         Distribution Amount (as such Total Distribution Amount has been reduced
         by  payments  pursuant to clauses  (i)  through  (viii)  above) and any
         amount  deposited  into the  Collection  Account  pursuant  to  Section
         4.7(c),  an  amount  equal  to the  --------------  sum of the  Class B
         Principal  Distributable  Amount  and any Class B  Principal  Carryover
         Shortfall as of the close of the preceding Distribution Date; and

                                      -50-







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

         (d)  The   rights  of  the  Class  B   Certificateholders   to  receive
distributions  in  respect  of the  Class B  Certificates  pursuant  to  Section
4.6(c)(vi) on a Distribution  Date shall be and hereby are  subordinated  to the
payment of the amounts distributable pursuant to Sections 4.6(c)(i) through (v).
The rights of the Class B Certificateholders to receive distributions in respect
of the Class B Certificates pursuant to Section 4.6(c)(x) on a Distribution Date
shall be and hereby are subordinated to the payment of the amounts distributable
pursuant  to  Sections  4.6(c)(i)  through  (ix).  At such  time as the  Class A
Certificates  are paid in full and the Certificate  Insurer has received payment
in full for all outstanding Reimbursement Obligations and any other amounts owed
to the Certificate Insurer, the Class B Certificateholders  shall be entitled to
exercise  all  rights  granted  to the  Class A  Certificateholders  under  this
Agreement to the extent that the exercise of such rights does not conflict  with
the provisions of the Spread Account Agreement.

         (e) (i) In the event that the Trustee has delivered a Deficiency Notice
with respect to any Determination  Date pursuant to Section 4.7(a),  the Trustee
shall  determine  on the third  Business  Day (the "Draw  Date")  preceding  the
related Distribution Date the Policy Claim Amount, if any, for such Distribution
Date.  Amounts paid by the  Certificate  Insurer  pursuant to a claim  submitted
under this Section  4.6(e)(i)  shall be deposited by the Trustee into the Policy
Payments  Account and  thereafter  into the  Certificate  Account for payment to
Class A  Certificateholders  in respect of the Class A  Guaranteed  Distribution
Amount on the related Distribution Date.

         (ii) Any notice  delivered  by the Trustee to the  Certificate  Insurer
pursuant to subsection  4.6(e)(i)  shall specify the Policy Claim Amount claimed
under the Policy and shall  constitute a "Notice of Claim" under the Policy.  In
accordance  with the  provisions  of the  Policy,  the  Certificate  Insurer  is
required  to pay  to the  Trustee  the  Policy  Claim  Amount  properly  claimed
thereunder  by 12:00  noon,  New York City  time,  on the later of (1) the third
Business Day following receipt on a Business Day of the Notice of Claim, and (2)
the  applicable  Distribution  Date.  Notwithstanding  the provisions of Section
4.6(c),  any payment made by the  Certificate  Insurer under the Policy shall be
applied  solely  to the  payment  of the Class A  Certificates  and for no other
purpose.

         (iii) The Trustee shall (i) receive as attorney-in-fact of each Class A
Certificateholder any Policy Claim Amount from

                                      -51-







the Certificate Insurer and (ii) deposit the same in the Certificate Account for
disbursement to the Class A  Certificateholders  as set forth in clauses (v) and
(vii) of subsection  4.6(c).  Any and all Policy Claim Amounts  disbursed by the
Trustee from claims made under the Policy shall not be considered payment by the
Trustee or from the Spread  Account with  respect to such Class A  Certificates,
and shall not discharge the obligations of the Trust with respect thereto.

         (iv) The Trustee  shall be entitled to enforce on behalf of the Class A
Certificateholders  the obligations of the Certificate Insurer under the Policy.
Notwithstanding   any  other   provision   of  this   Agreement,   the  Class  A
Certificateholders  are not entitled to institute  proceedings  directly against
the Certificate Insurer.

         (f)  Subject  to  Section  11.1   respecting  the  final  payment  upon
retirement of each  Certificate,  the Servicer shall on each  Distribution  Date
instruct the Trustee to  distribute to each  Certificateholder  of record on the
preceding Record Date either by wire transfer, in immediately available funds to
the  account  of  such  Holder  at a bank or  other  entity  having  appropriate
facilities  therefor,  if such  Certificateholder  shall  have  provided  to the
Trustee appropriate  instructions prior to the Record Date for such Distribution
Date and such  Holder's  Certificates  in the  aggregate  evidence  an  original
principal  balance of at least  $1,000,000,  or, if not, by check mailed to such
Certificateholder  at the address of such Holder  appearing  in the  Certificate
Register,  the amounts to be distributed to such  Certificateholder  pursuant to
such Holder's Certificates.

         SECTION 4.7. Withdrawals from Spread Account. (a) In the event that the
Servicer's  Certificate with respect to any Determination  Date shall state that
the  Total  Distribution  Amount  with  respect  to such  Determination  Date is
insufficient  (taking into  account the  application  of the Total  Distribution
Amount to the  payment  required  to be made on the  related  Distribution  Date
pursuant to Section  4.6(c)(vi)) to make the payments required to be made on the
related Distribution Date pursuant to Section 4.6(c)(i), (ii), (iii), (iv), (v),
(vii) or (viii) (such deficiency being a "Deficiency Claim Amount"), then on the
fourth Business Day  immediately  preceding the related  Distribution  Date, the
Trustee shall deliver to the Collateral Agent, the Certificate  Insurer, and the
Servicer, by hand delivery, telex or facsimile transmission, a written notice (a
"Deficiency   Notice")   specifying  the   Deficiency   Claim  Amount  for  such
Distribution  Date. Such Deficiency  Notice shall direct the Collateral Agent to
remit such  Deficiency  Claim Amount (to the extent of the funds available to be
distributed pursuant to the Spread Account Agreement) to the Trustee for deposit
in the Collection Account

                                      -52-







and distribution  pursuant to Sections 4.6(c)(i),  (ii), (iii), (iv), (v), (vii)
and/or (viii), as applicable.

         (b) Any  Deficiency  Notice shall be delivered by 10:00 a.m.,  New York
City time, on the fourth  Business Day preceding  such  Distribution  Date.  The
amounts  distributed  by the  Collateral  Agent  to the  Trustee  pursuant  to a
Deficiency Notice shall be deposited by the Trustee into the Collection  Account
pursuant to Section 4.5.

         (c) In the event that the  Servicer's  Certificate  with respect to any
Determination Date shall state that the Total  Distribution  Amount with respect
to such  Determination  Date is insufficient to make the payments required to be
made on the related  Distribution  Date  pursuant to Section  4.6(c)(vi)  or (x)
(such deficiency being a "Class B Deficiency"),  then on the fourth Business Day
immediately  preceding the related  Distribution Date, the Trustee shall deliver
to the Collateral Agent and the Servicer,  by hand delivery,  telex or facsimile
transmission,  a written notice  specifying the amount of the Class B Deficiency
for such  Distribution  Date.  Such notice shall direct the Collateral  Agent to
remit to the Trustee an amount equal to such Class B Deficiency (but only to the
extent that, pursuant to the Spread Account Agreement,  funds are required to be
released from the Spread Account to the Seller on the related Distribution Date)
for deposit into the  Collection  Account and  distribution  pursuant to Section
4.6(c)(vi) and/or Section 4.6(c)(x), as applicable, and any funds so remitted to
the Trustee  shall be deemed to have been released to the Seller and paid to the
Trustee at the direction of the Seller.

         SECTION 4.8. Statements to  Certificateholders;  Tax Returns.  (a) With
each distribution from the Certificate Account to the Certificateholders made on
a Distribution  Date, the Servicer shall provide to the Certificate  Insurer and
to the Trustee for the Trustee to forward to each  Certificateholder of record a
statement  (prepared  by the  Servicer)  substantially  in the form of Exhibit D
hereto setting forth at least the following  information as to the  Certificates
to the extent applicable:

                  (i) the amount of such distribution  allocable to principal of
         the Class A Certificates and the Class B Certificates, respectively, in
         accordance with Section 4.6;

                  (ii) the amount of such distribution  allocable to interest on
         the Class A Certificates and the Class B Certificates, respectively, in
         accordance with Section 4.6;

                  (iii) the amount of such  distribution  allocable to principal
         of the Class A Certificates and the Class B

                                      -53-







         Certificates, respectively, for federal income tax purposes as provided
         in Section 4.13;

                  (iv) the amount of such distribution  allocable to interest on
         the Class A Certificates  and the Class B  Certificates,  respectively,
         for federal income tax purposes as provided in Section 4.13;

                  (v) the Pool Balance,  the Class A Pool Factor and the Class B
         Pool  Factor  as of  the  close  of  business  on the  last  day of the
         preceding Collection Period;

                  (vi)  the  Class  A  Certificate   Balance  and  the  Class  B
         Certificate  Balance as of the close of business on the last day of the
         preceding  Collection Period, after giving effect to payments allocated
         to principal reported under (i) above;

                  (vii)  the  amount  of the  Servicing  Fee  (inclusive  of the
         Standby Fee paid to the Standby  Servicer)  paid to the  Servicer  with
         respect to the related Collection Period, the Class A Percentage of the
         Servicing Fee (inclusive of the Standby Fee), the Class B Percentage of
         the Servicing Fee  (inclusive of the Standby Fee) and the amount of any
         unpaid  Servicing Fees (inclusive of the Standby Fee) and the change in
         such amount from that of the prior Distribution Date;

                  (viii) the amount of the Class A Interest Carryover Shortfall,
         if  applicable,  on such  Distribution  Date and the Class A  Principal
         Carryover Shortfall, if applicable,  on such Distribution Date, and the
         change in such amounts from the prior Distribution Date;

                  (ix) the amount of the Class B Interest  Carryover  Shortfall,
         if applicable,  on such Distribution Date and the amount of the Class B
         Principal  Carryover  Shortfall,  if applicable,  on such  Distribution
         Date, and the change in such amounts from the prior Distribution Date;

                  (x) the amount  paid,  if any,  to Class A  Certificateholders
         from funds received under the Policy for such Distribution Date;

                  (xi) the amount  distributable  to the Certificate  Insurer on
         such Distribution Date;

                  (xii) the  aggregate  amount in the  Payahead  Account and the
         Spread  Account  and the  change  in such  amount  from  the  preceding
         Distribution Date;

                  (xiii)  the  number of  Receivables  and the  aggregate  gross
         amount scheduled to be paid thereon, including unearned

                                      -54-







         finance  and  other  charges,   for  which  the  related  Obligors  are
         delinquent in making  scheduled  payments between 31 and 59 days and 60
         days or more;

                  (xiv)  the  number  and  the  aggregate   Purchase  Amount  of
         Receivables  that  became  Purchased  Receivables  during  the  related
         Collection   Period   and   summary   information   as  to  losses  and
         delinquencies with respect to the Receivables; and

                  (xv) the cumulative amount of Liquidated  Receivables,  net of
         Recoveries,  since  the  Cutoff  Date to the  last  day of the  related
         Collection Period.

Each amount set forth pursuant to subclauses (i), (ii),  (vii),  (viii) and (ix)
above shall be  expressed  as a dollar  amount per $1,000 of original  principal
balance of a Certificate.

         (b) Within thirty days after the end of each calendar year, the Trustee
shall,  provided it has received the  necessary  information  from the Servicer,
furnish  to  each  Person  who at any  time  during  such  calendar  year  was a
Certificateholder  of record  and  received  any  payment  thereon  (a) a report
(prepared by the Servicer) as to the aggregate of amounts  reported  pursuant to
(i), (ii),  (iii),  (iv) and (vii) of this Section 4.8 for such calendar year or
applicable portion thereof during which such Person was a Certificateholder, and
(b) such information as may be reasonably requested by the Certificateholders or
required  by the Code and  regulations  thereunder,  to enable  such  Holders to
prepare  their  Federal and State  income tax  returns.  The  obligation  of the
Trustee set forth in this  paragraph  shall be deemed to have been  satisfied to
the extent that  substantially  comparable  information shall be provided by the
Servicer pursuant to any requirements of the Code.

         (c) The Servicer, at its own expense,  shall cause a firm of nationally
recognized  accountants  to prepare any tax returns  required to be filed by the
Trust, and the Trustee shall execute and file such returns if requested to do so
by the Servicer.  The Trustee upon  request,  will furnish the Servicer with all
such  information  known  to  the  Trustee  as  may be  reasonably  required  in
connection with the preparation of all tax returns of the Trust.

         SECTION 4.9. Policy Payments; Subrogation. (a) The Trustee shall keep a
complete  and  accurate  record of the  amount  of  insurance  payments  made in
reduction  of the Class A  Certificate  Balance  and in  payment  of the Class A
Interest  Distributable  Amount  and  Class  A  Principal  Distributable  Amount
pursuant to the Policy. The Certificate  Insurer shall have the right to inspect
such records at  reasonable  times upon one  Business  Day's prior notice to the
Trustee.

                                      -55-







         (b)  Subject  to  and  conditioned  upon  payment  of any  interest  or
principal  with  respect  to the  Class A  Certificates  by or on  behalf of the
Certificate  Insurer,  the  Trustee on behalf of the Class A  Certificateholders
shall assign, and the Class A Certificateholders, by reason of their acquisition
and holding of the Class A  Certificates,  are hereby deemed to have assigned to
the  Certificate  Insurer  all  rights to the  payment  of the Class A  Interest
Distributable  Amount and Class A Principal  Distributable Amount which are then
due for payment to the extent of all payments made by the  Certificate  Insurer.
The  Certificate  Insurer (for so long as no Insurer Default shall have occurred
and be continuing) may exercise any option,  vote, right, power or the like with
respect  to the  Class A  Certificates  to the  extent  it has made a  principal
payment pursuant to the Policy. The Trustee and the Class A  Certificateholders,
by reason of their  acquisition and holding of the Class A  Certificates,  agree
that the Certificate Insurer shall be subrogated to all of the rights to payment
of the Class A Certificateholders  or in relation thereto to the extent that any
payment of  principal  or interest  was made to such Class A  Certificateholders
with  payments  made under the Policy by the  Certificate  Insurer in accordance
with the provisions hereof.

         SECTION   4.10.    Reliance   on   Information   from   the   Servicer.
Notwithstanding  anything  to the  contrary  contained  in this  Agreement,  all
distributions  from any of the  accounts  described  in this  Article IV and any
transfer  of  amounts  between  such  accounts  shall be made by the  Trustee in
reliance on  information  provided  to the  Trustee by the  Servicer in writing,
whether by way of a Servicer's Certificate or otherwise.

         SECTION 4.11. Optional Deposits by the Certificate  Insurer;  Notice of
Waivers.  (a) The Certificate  Insurer shall at any time, and from time to time,
with respect to a Distribution Date, have the option (but shall not be required,
except as  provided  in Section  4.6(e)) to deliver  amounts to the  Trustee for
deposit into the Collection  Account for any of the following  purposes:  (i) to
provide  funds in respect of the payment of fees or expenses of any  provider of
services to the Trust with respect to such Distribution Date, (ii) to distribute
as a component of the Class A Principal  Distributable Amount to the extent that
the Class A Certificate  Balance as of the  Determination  Date  preceding  such
Distribution  Date exceeds the Class A Percentage of the Pool Balance as of such
Determination  Date,  or (iii)  to  include  such  amount  as part of the  Total
Distribution  Amount for such  Distribution Date to the extent that without such
amount a draw would be required to be made on the Policy.

         (b) If the  Certificate  Insurer waives the  satisfaction of any of the
events that might trigger an event of default under the Insurance  Agreement and
so notifies the Trustee in writing

                                      -56-







pursuant to Section 5.02(d) of the Insurance Agreement, the Trustee shall notify
Moody's of such waiver.

         SECTION 4.12.  Federal Income Tax Requirements.  For federal income tax
purposes  only,  notwithstanding  anything  to the  contrary  contained  in this
Agreement,  an amount  with  respect  to each  period  equal to (a) the  amounts
received  by on the  Distribution  Date  on  account  of the  Class  B  Interest
Distributable  Amount or any outstanding Class B Interest  Carryover  Shortfall,
minus (b) the Applied Principal with respect to such Distribution Date, plus (c)
the  amount of any  Applied  Principal  Reduction  Amount  with  respect to such
Distribution  Date  shall be  characterized  as  interest  income.  Each Class B
Certificateholder  and each Class B Certificate  Owner,  by its  acceptance of a
Class B Certificate or a beneficial  interest therein agrees that it will report
interest  income in respect of its Class B Certificates  in accordance with such
characterization.


                                    ARTICLE V

                                    Reserved


                                   ARTICLE VI

                                The Certificates

         SECTION 6.1. The Certificates. The Class A Certificates shall be issued
in minimum  denominations of $1,000 and integral multiples thereof and the Class
B Certificates shall be issued in minimum denominations of $250,000 and integral
multiples of $1,000 in excess thereof. The Certificates shall be executed by the
Trustee  on behalf of the Trust by manual or  facsimile  signature  of a Trustee
Officer.  Certificates bearing the manual or facsimile signatures of individuals
who were, at the time when such signatures  shall have been affixed,  authorized
to sign on behalf of the Trustee,  shall be valid and binding obligations of the
Trust, notwithstanding that such individuals or any of them shall have ceased to
be so authorized prior to the  authentication  and delivery of such Certificates
or did not hold such offices at the date of such Certificates.

         SECTION 6.2A.  Appointment  of Paying Agent.  The Trustee may act as or
appoint one or more paying agents  (each,  a "Paying  Agent").  The Paying Agent
shall make  distributions to  Certificateholders  from amounts  delivered by the
Trustee to the Paying Agent from amounts on deposit in the  Certificate  Account
pursuant to Article IV. Either the Trustee or the Certificate Insurer may remove
the Paying Agent if such Person determines in

                                      -57-







its sole  discretion  that the Paying  Agent  shall have  failed to perform  its
obligations under this Agreement in any material respect. The Paying Agent shall
initially be the Trustee.  A co-paying  agent may be chosen by the Trustee.  Any
co-paying  agent or any  successor  Paying Agent shall be permitted to resign as
Paying Agent,  co-paying  agent or successor  Paying Agent,  as the case may be,
upon 30 days'  written  notice to the  Trustee,  the Seller and the  Certificate
Insurer.  In the event that the Trustee,  any  co-paying  agent or any successor
Paying Agent shall no longer be the Paying Agent,  co-paying  agent or successor
Paying Agent, as the case may be, the Trustee,  with the  Certificate  Insurer's
reasonable  consent,  shall  appoint  a  successor  to act as  Paying  Agent  or
co-paying  agent.  The Trustee shall cause each Paying Agent and each  successor
Paying Agent or any additional Paying Agent appointed by the Trustee (other than
the  Trustee,  which  hereby  agrees) to execute  and  deliver to the Trustee an
instrument  in which such Paying  Agent,  successor  Paying Agent or  additional
Paying Agent shall agree with the Trustee  that,  as Paying  Agent,  such Paying
Agent,  successor Paying Agent or additional Paying Agent will hold all sums, if
any, held by it for payment to the  Certificateholders  in trust for the benefit
of the Certificateholders  entitled thereto in an Eligible Account (which may be
maintained  with  such  Paying  Agent)  until  such  sums  shall be paid to such
Certificateholders  and shall  promptly  notify the  Trustee  of any  default in
making such payment.  The Paying Agent shall return all  unclaimed  funds to the
Trustee  and upon  removal of a Paying  Agent shall also return all funds in its
possession to the Trustee.  The provisions of Sections 10.4 and 10.5 shall apply
to each Paying Agent in its role as Paying  Agent.  The fees of any Paying Agent
or co-paying agent shall be paid by the Trustee. Each Paying Agent and co-paying
agent must be acceptable to the Seller.

         SECTION 6.2B.  Authenticating Agent. (a) The Trustee may appoint one or
more  authenticating  agents  with  respect to the  Certificates  which shall be
authorized to act on behalf of the Trustee in authenticating the Certificates in
connection with the issuance,  delivery,  registration of transfer,  exchange or
repayment of the Certificates (the "Authenticating  Agent").  Whenever reference
is made in this Agreement to the  authentication  of Certificates by the Trustee
or the Trustee's  certificate of authentication,  such reference shall be deemed
to  include  authentication  by an  Authenticating  Agent and a  certificate  of
authentication  executed  on behalf of the Trustee by an  Authenticating  Agent.
Each  Authenticating  Agent must be acceptable to the Seller and the Certificate
Insurer. The Trustee is hereby appointed as the initial Authenticating Agent.

         (b) Any institution  succeeding to the corporate  agency business of an
Authenticating  Agent shall continue to be an  Authenticating  Agent without the
execution or filing of any paper

                                      -58-







or any further act on the part of the Trustee or such Authenticating Agent.

         (c) Any  Authenticating  Agent may at any time resign by giving written
notice of resignation  to the Trustee and to the Seller.  The Trustee may at any
time  terminate  the  agency  of an  Authenticating  Agent by  giving  notice of
termination to such Authenticating  Agent and to the Seller. Upon receiving such
a notice of resignation  or upon such a  termination,  or in case at any time an
Authenticating  Agent shall cease to be  acceptable to the Trustee or the Seller
or the Certificate Insurer,  the Trustee may appoint a successor  Authenticating
Agent.  Any successor  Authenticating  Agent upon  acceptance of its appointment
hereunder  shall  become  vested with all the  rights,  powers and duties of its
predecessor   hereunder   with  like  effect  as  if  originally   named  as  an
Authenticating  Agent.  No  successor  Authenticating  Agent shall be  appointed
unless acceptable to the Trustee, the Seller and the Certificate Insurer.

         (d) The Trustee agrees to pay to each Authenticating Agent from its own
funds from time to time  reasonable  compensation  for its  services  under this
Section 6.2B.

         (e) The provisions of Sections 10.4 and 10.5 shall be applicable to any
Authenticating Agent.

         (f)  Pursuant  to an  appointment  made under this  Section  6.2B,  the
Certificates may have endorsed thereon, in lieu of the Trustee's  certificate of
authentication,  an alternate certificate of authentication in substantially the
following form:

         This is one of the Certificates  described in the Pooling and Servicing
Agreement.



                                   [                                        ]
                                   ----------------------------------------- 
                                    as Authenticating Agent for the Trustee,



                                    By
                                       -------------------------------------
                                          Authorized Signatory


         SECTION 6.2.  Authentication  of Certificates.  The Trustee shall cause
the  Certificates  to be  executed  on behalf of the Trust,  authenticated,  and
delivered to or upon the written  order of the Seller,  such written order to be
signed by its  chairman  of the board,  its  president,  or any vice  president,
without further

                                      -59-







corporate action by the Seller,  in authorized  denominations,  pursuant to this
Agreement.  No  Certificate  shall  entitle its Holder to any benefit under this
Agreement,  or shall be valid for any purpose, unless there shall appear on such
Certificate a certificate of authentication  substantially in the form set forth
in  Exhibit  A or  Exhibit  B hereto  or in  Section  6.2B,  as the case may be,
executed  by  a  Trustee   Officer  the  Trustee  by  manual   signature;   such
authentication shall constitute  conclusive evidence that such Certificate shall
have been duly authenticated and delivered hereunder. All Certificates issued on
the Closing Date shall be dated the Closing Date. All  Certificates  issued upon
transfer or exchange thereafter shall be dated the date of their authentication.

         SECTION 6.3. Registration of Transfer and Exchange of Certificates. (a)
The  Certificate  Registrar  shall  keep or cause to be kept,  at the  office or
agency  maintained  pursuant to Section  6.7, a  Certificate  Register in which,
subject to such  reasonable  regulations as it may prescribe,  the Trustee shall
provide for the  registration of Certificates  and of transfers and exchanges of
Certificates as herein  provided.  The Trustee shall be the initial  Certificate
Registrar.

         (b) No transfer of a Class B  Certificate  shall be made unless (i) the
registration  requirements  of the  Securities  Act of  1933,  as  amended  (the
"Securities  Act"),  and any applicable State securities laws are complied with,
(ii) such  transfer  is exempt  from the  registration  requirements  under said
Securities  Act and  laws or (iii)  such  transfer  is made to a Person  who the
transferor reasonably believes is a "qualified  institutional buyer" (as defined
in Rule 144A of the Securities  Act) that is purchasing such Class B Certificate
for its own account or the account of a  qualified  institutional  buyer to whom
notice is given that the  transfer  is being made in reliance on said Rule 144A.
In the event that a transfer is to be made in  reliance  upon clause (ii) above,
the Class B Certificateholder  desiring to effect such transfer and such Class B
Certificateholder's  prospective  transferee must each (x) certify in writing to
the Trustee the facts surrounding such transfer and (y) provide the Trustee with
a written  opinion of counsel in form and substance  satisfactory  to the Seller
and the Trustee that such transfer may be made pursuant to an exemption from the
Securities Act or laws,  which Opinion of Counsel shall not be an expense of the
Seller or the  Trustee.  In the event that a transfer  is to be made in reliance
upon clause (iii) above, the prospective  transferee shall have furnished to the
Trustee and the Seller a Transferee Certificate,  signed by such transferee,  in
the form of  Exhibit  G.  Neither  the  Seller  nor the  Trustee  is  under  any
obligation to register the Class B Certificates under said Securities Act or any
other securities law. The Certificate Registrar may request

                                      -60-







and  shall  receive  in  connection  with  any  transfer  signature   guarantees
satisfactory to it in its sole discretion.

         In no event shall a Class B Certificate  be  transferred to an employee
benefit plan,  trust annuity or account  subject to ERISA or a plan described in
Section  4975(e)(1) of the Code (any such plan,  trust or account  including any
Keogh  (HR-10)  plans,  individual  retirement  accounts or annuities  and other
employee  benefit  plans  subject to Section 406 of ERISA or Section 4975 of the
Code being referred to in this Section 6.3 as an "Employee  Plan"), a trustee of
any Employee  Plan, or an entity,  account or other pooled  investment  fund the
underlying assets of which include or are deemed to include Employee Plan assets
by reason of an  Employee  Plan's  investment  in the  entity,  account or other
pooled  investment  fund.  The foregoing  restriction  on sale or transfer to an
employee benefit plan shall not apply to prevent the initial issuance or sale or
subsequent  transfer  of the  Class  B  Certificates  to an  insurance  company,
insurance service, or insurance organization qualified to do business in a State
that  purchases  Class  B  Certificates  with  funds  held in one or more of its
general  accounts  which is eligible for the  exemptive  relief  afforded  under
Section III of Prohibited  Transaction  Class Exemption 95-60.  The Seller,  the
Servicer,  the Trustee,  the Certificate  Insurer and the Standby Servicer shall
not be responsible for confirming or otherwise  investigating whether a proposed
purchaser is an employee  benefit plan,  trust or account  subject to ERISA,  or
described in Section 4975(e)(1) of the Code.

         (c)      Each Holder of Class B Certificates, by virtue of the
acquisition and holding thereof, will be deemed to have
represented and agreed as follows:

                  (i) It is a qualified  institutional  buyer as defined in Rule
         144A or an institutional accredited investor as defined in Regulation D
         promulgated  under  the  Securities  Act and is  acquiring  the Class B
         Certificates for its own institutional  account or for the account of a
         qualified institutional buyer or an institutional accredited investor.

                  (ii) It understands  that the Class B  Certificates  have been
         offered in a transaction  not involving any public  offering within the
         meaning of the Securities Act, and that, if in the future it decides to
         resell,  pledge or otherwise  transfer any Class B  Certificates,  such
         Class B Certificates may be resold,  pledged or transferred only (a) to
         a  person   whom  the  seller   reasonably   believes  is  a  qualified
         institutional  buyer (as defined in Rule 144A under the Securities Act)
         that  purchases  for its own  account or for the account of a qualified
         institutional buyer to whom notice is given that the resale,  pledge or
         transfer  is being made in reliance  on Rule 144A,  (b)  pursuant to an
         effective

                                      -61-







         registration  statement  under the Securities Act or (c) in reliance on
         another exemption under the Securities Act.

                  (iii) It understands that the Class B Certificates will bear a
         legend substantially to the following effect:

                           THIS  SECURITY  HAS NOT  BEEN  REGISTERED  UNDER  THE
                  SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"). THE
                  HOLDER HEREOF,  BY PURCHASING THIS SECURITY,  AGREES THAT THIS
                  SECURITY MAY BE RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY
                  (1) SO LONG AS THIS  SECURITY IS ELIGIBLE FOR RESALE  PURSUANT
                  TO RULE 144A, TO A PERSON WHOM THE SELLER REASONABLY  BELIEVES
                  IS A QUALIFIED  INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE
                  144A UNDER THE SECURITIES ACT,  PURCHASING FOR ITS OWN ACCOUNT
                  OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL BUYER TO WHOM
                  NOTICE IS GIVEN THAT THE RESALE,  PLEDGE OR OTHER  TRANSFER IS
                  BEING  MADE IN  RELIANCE  ON RULE  144A,  AND  SUBJECT  TO THE
                  RECEIPT BY THE  TRUSTEE AND THE SELLER OF A  CERTIFICATION  OF
                  THE  TRANSFEREE,  (2)  PURSUANT TO AN  EFFECTIVE  REGISTRATION
                  STATEMENT  UNDER  THE  SECURITIES  ACT OR (3) IN  RELIANCE  ON
                  ANOTHER  EXEMPTION FROM THE  REGISTRATION  REQUIREMENTS OF THE
                  SECURITIES  ACT AND SUBJECT TO THE RECEIPT BY THE TRUSTEE OF A
                  CERTIFICATION OF THE TRANSFEREE  (SATISFACTORY TO THE TRUSTEE)
                  AND AN OPINION OF COUNSEL (SATISFACTORY TO THE TRUSTEE AND THE
                  SELLER) TO THE EFFECT THAT SUCH TRANSFER IS IN COMPLIANCE WITH
                  THE  SECURITIES  ACT,  IN EACH  CASE IN  ACCORDANCE  WITH  ANY
                  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE UNITED STATES
                  AND IN COMPLIANCE WITH THE TRANSFER  REQUIREMENTS SET FORTH IN
                  SECTION 6.3 OF THE AGREEMENT.

                           IN  NO  EVENT   SHALL  A  CLASS  B   CERTIFICATE   BE
                  TRANSFERRED  TO AN EMPLOYEE  BENEFIT  PLAN,  TRUST  ANNUITY OR
                  ACCOUNT  SUBJECT  TO  ERISA  OR A PLAN  DESCRIBED  IN  SECTION
                  4975(E)(1) OF THE CODE, (ANY SUCH PLAN, TRUST OR ACCOUNT BEING
                  REFERRED TO AS AN "EMPLOYEE  PLAN"), A TRUSTEE OF ANY EMPLOYEE
                  PLAN, OR AN ENTITY,  ACCOUNT OR OTHER POOLED  INVESTMENT  FUND
                  THE  UNDERLYING  ASSETS  OF WHICH  INCLUDE  OR ARE  DEEMED  TO
                  INCLUDE  EMPLOYEE PLAN ASSETS BY REASON OF AN EMPLOYEE  PLAN'S
                  INVESTMENT IN THE ENTITY,  ACCOUNT OR OTHER POOLED  INVESTMENT
                  FUND.  INCLUDED WITHIN THE DEFINITION OF "EMPLOYEE PLANS" ARE,
                  WITHOUT  LIMITATION,  KEOGH (HR-10) PLANS,  IRA'S  (INDIVIDUAL
                  RETIREMENT  ACCOUNTS OR ANNUITIES) AND OTHER EMPLOYEE  BENEFIT
                  PLANS,  SUBJECT TO SECTION 406 OF ERISA OR SECTION 4975 OF THE
                  CODE.  THE  FOREGOING  RESTRICTION  ON SALE OR  TRANSFER TO AN
                  EMPLOYEE  BENEFIT  PLAN SHALL NOT APPLY TO PREVENT THE INITIAL
                  ISSUANCE  OR  SALE  OR  SUBSEQUENT  TRANSFER  OF THE  CLASS  B
                  CERTIFICATES TO AN

                                      -62-







                  INSURANCE   COMPANY,    INSURANCE   SERVICE,    OR   INSURANCE
                  ORGANIZATION  THAT IS  QUALIFIED  TO DO BUSINESS IN A STATE IF
                  SUCH INSURANCE  COMPANY  PURCHASES  CLASS B CERTIFICATES  WITH
                  FUNDS  HELD IN ONE OR MORE OF ITS  GENERAL  ACCOUNTS  WHICH IS
                  ELIGIBLE FOR THE EXEMPTIVE  RELIEF  AFFORDED UNDER SECTION III
                  OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60.

                  (iv) It has not  acquired  the Class B  Certificates  with the
         assets of an Employee Plan, other than an insurance company,  insurance
         service or insurance  organization qualified to do business in a State,
         which  represents that the source of funds from which its investment is
         to be made is a  general  account  of an  insurance  company  which  is
         eligible  for  the  exemptive  relief  afforded  under  Section  III of
         Prohibited Transaction Class Exemption 95-60.

         (d) Upon surrender for  registration  of transfer of any Certificate at
the Corporate  Trust Office,  the Trustee shall  execute,  authenticate  and the
Trustee shall deliver, in the name of the designated  transferee or transferees,
one or more new  Certificates  in authorized  denominations  of a like aggregate
amount dated the date of authentication. At the option of a Holder, Certificates
may be exchanged for other  Certificates in authorized  denominations  of a like
aggregate  amount upon  surrender  of the  Certificates  to be  exchanged at the
Corporate Trust Office.

         Every Certificate presented or surrendered for registration of transfer
or exchange  shall be  accompanied  by a written  instrument of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar duly executed by the
Holder or his attorney duly authorized in writing. Each Certificate  surrendered
for  registration  of transfer and exchange  shall be canceled and  subsequently
disposed of by the Trustee in accordance with its customary procedures.

         No service  charge  shall be made for any  registration  of transfer or
exchange  of  Certificates,  but  the  Trustee  may  require  payment  of a  sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any transfer or exchange of Certificates.

         SECTION 6.4. Mutilated,  Destroyed, Lost or Stolen Certificates. If (a)
any mutilated Certificate shall be surrendered to the Certificate Registrar,  or
if the Certificate  Registrar shall receive  evidence to its satisfaction of the
destruction,  loss, or theft of any Certificate and (b) there shall be delivered
to the  Certificate  Registrar,  the Trustee and the  Certificate  Insurer  such
security or indemnity as may be required by them to save each of them  harmless,
then in the

                                      -63-







absence of notice that such Certificate  shall have been acquired by a bona fide
purchaser,  the Trustee on behalf of the Trust shall execute,  authenticate  and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen Certificate,  a new Certificate of like tenor and denomination.  If after
the  delivery of such new  Certificate,  a bona fide  purchaser  of the original
Certificate  in lieu of which  such new  Certificate  was  issued  presents  for
payment such original Certificate, the Certificate Insurer and the Trustee shall
be  entitled  to  recover  such new  Certificate  from the Person to whom it was
delivered or any Person  taking  therefrom,  except a bona fide  purchaser,  and
shall be entitled to recover upon the security or indemnity provided therefor to
the extent of any loss,  damage,  cost or expenses  incurred by the  Certificate
Insurer or the Trustee or any agent of any of them in connection  therewith.  In
connection with the issuance of any new Certificate  under this Section 6.4, the
Trustee  and  the  Certificate  Registrar  may  require  the  payment  of a  sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection therewith.  Any duplicate Certificate issued pursuant to this Section
6.4 shall  constitute  conclusive  evidence  of  ownership  in the Trust,  as if
originally  issued,  whether or not the lost,  stolen, or destroyed  Certificate
shall be found at any time.

         SECTION 6.5.  Persons Deemed  Owners.  Prior to due  presentation  of a
Certificate  for  registration  of  transfer,  the  Trustee  or the  Certificate
Registrar may treat the Person in whose name any Certificate shall be registered
as the owner of such  Certificate  for the  purpose of  receiving  distributions
pursuant to Section 4.6 and for all other purposes  whatsoever,  and neither the
Trustee  nor the  Certificate  Registrar  shall be bound  by any  notice  to the
contrary.

         SECTION 6.6. Access to List of Certificateholders' Names and Addresses.
The  Trustee  shall  furnish or cause to be  furnished  to the  Servicer  or the
Certificate  Insurer,  at the expense of the Trust, within 15 days after receipt
by the  Trustee  of a request  therefor  from the  Servicer  or the  Certificate
Insurer,  as the case may be, in writing,  a list of the names and  addresses of
the Certificateholders as of the most recent Record Date. If three or more Class
A Certificateholders,  or one or more Holders of Class A Certificates evidencing
not less than 25% of the Class A  Certificate  Balance  apply in  writing to the
Trustee,  and such application  states that the applicants desire to communicate
with other  Certificateholders with respect to their rights under this Agreement
or under the Certificates and such application shall be accompanied by a copy of
the  communication  that such applicants  propose to transmit,  then the Trustee
shall, within five Business Days after the receipt for such application,  afford
such applicants access during normal

                                      -64-







business  hours to the  current  list of  Certificateholders.  Each  Holder,  by
receiving and holding a Certificate, shall be deemed to have agreed to hold none
of the Servicer, the Certificate Insurer or the Trustee accountable by reason of
the disclosure of its name and address, regardless of the source from which such
information was derived.

         SECTION  6.7.  Maintenance  of  Office or  Agency.  The  Trustee  shall
maintain in Minneapolis,  Minnesota,  an office or offices or agency or agencies
where  Certificates  may be surrendered for registration of transfer or exchange
and  where  notices  and  demands  to or upon  the  Trustee  in  respect  of the
Certificates and this Agreement may be served. The Trustee initially  designates
its office located at Sixth Street and Marquette Avenue, Minneapolis,  Minnesota
55479-0070,  as its office for such  purposes.  The  Trustee  shall give  prompt
written  notice to the Servicer and to  Certificateholders  of any change in the
location of the Certificate Register or any such office or agency.

         SECTION 6.8. Book-Entry  Certificates.  The Class A Certificates,  upon
original  issuance,  will be  issued  in the  form of  typewritten  Certificates
representing  the  Book-Entry  Certificates,  to be delivered to The  Depository
Trust Company, the initial Clearing Agency, by, or on behalf of, the Seller. The
Class A Certificates  delivered to The Depository  Trust Company shall initially
be registered on the Certificate Register in the name of Cede & Co., the nominee
of the  initial  Clearing  Agency,  and no  Certificate  Owner  will  receive  a
definitive  certificate  representing  such Certificate  Owner's interest in the
Class A  Certificates,  except as  provided  in Section  6.10.  Unless and until
definitive,   fully   registered   Class   A   Certificates   (the   "Definitive
Certificates") have been issued to Certificate Owners pursuant to Section 6.10:

                  (i) the  provisions of this Section 6.8 shall be in full force
         and effect;

                  (ii) the Seller, the Servicer, the Certificate Registrar,  and
         the  Trustee  may  deal  with  the  Clearing  Agency  for all  purposes
         (including the making of  distributions on the Class A Certificates) as
         the authorized representative of the Certificate Owners;

                  (iii) to the extent that the  provisions  of this  Section 6.8
         conflict with any other provisions of this Agreement, the provisions of
         this Section 6.8 shall control;

                  (iv) the rights of Certificate  Owners shall be exercised only
         through the Clearing  Agency and shall be limited to those  established
         by law and agreements  between such Certificate Owners and the Clearing
         Agency and/or the

                                      -65-







         Clearing  Agency  Participants.  Pursuant to the Depository  Agreement,
         unless and until Definitive Certificates are issued pursuant to Section
         6.10, the initial Clearing Agency will make book-entry  transfers among
         the Clearing Agency Participants and receive and transmit distributions
         of principal and interest on the Class A Certificates  to such Clearing
         Agency Participants; and

                  (v) whenever this Agreement  requires or permits actions to be
         taken based upon  instructions or directions of Holders of Certificates
         evidencing a specified percentage of the Class A Principal Balance, the
         Clearing  Agency shall be deemed to represent such  percentage  only to
         the  extent  that it has  received  instructions  to such  effect  from
         Certificate  Owners  and/or  Clearing  Agency  Participants  owning  or
         representing,  respectively, such required percentage of the beneficial
         interest in Class A Certificates and has delivered such instructions to
         the Trustee.

         SECTION  6.9.  Notices to  Clearing  Agency.  Whenever  notice or other
communication  to  the  Class  A  Certificateholders   is  required  under  this
Agreement,  unless and until Definitive  Certificates  shall have been issued to
Certificate  Owners pursuant to Section 6.10, the Trustee and the Servicer shall
give all such notices and communications specified herein to be given to Holders
of the Class A Certificates to the Clearing Agency.

         SECTION 6.10.  Definitive  Certificates.  If (i) (A) the Seller advises
the Trustee in writing that the Clearing  Agency is no longer willing or able to
properly discharge its  responsibilities  under the Depository Agreement and (B)
the  Trustee or the Seller is unable to locate a qualified  successor,  (ii) the
Seller at its option, advises the Trustee in writing that it elects to terminate
the book-entry system through the Clearing Agency, or (iii) after the occurrence
of an Event of Default,  the Clearing  Agency at the  direction  of  Certificate
Owners representing  beneficial  interests  aggregating not less than 51% of the
Class  A  Certificate   Balance,   advises  the  Trustee  in  writing  that  the
continuation of a book-entry  system through the Clearing Agency is no longer in
the best interests of the Certificate  Owners, than the Trustee shall notify the
Clearing  Agency and request that the  Clearing  Agency  notify all  Certificate
Owners of the occurrence of any such event and of the availability of Definitive
Certificates  to Certificate  Owners  requesting the same. Upon surrender to the
Trustee of the Class A  Certificates  by the  Clearing  Agency,  accompanied  by
registration instructions from the Clearing Agency for registration, the Trustee
shall issue the Definitive Certificates and deliver such Definitive Certificates
in accordance with the instructions of the Clearing Agency.  Neither the Seller,
the Certificate Registrar nor the Trustee shall be liable for any

                                      -66-







delay in delivery of such  instructions and may conclusively  rely on, and shall
be protected in relying on, such  instructions.  Upon the issuance of Definitive
Certificates,  the  Trustee  shall  recognize  the  Holders  of  the  Definitive
Certificates as Certificateholders hereunder. The Trustee shall not be liable if
the  Trustee or the Seller is unable to locate a  qualified  successor  Clearing
Agency.


                                   ARTICLE VII

                                   The Seller

         SECTION 7.1.  Representations of Seller. The Seller makes the following
representations  to the  Certificate  Insurer  and the  Trustee,  on  which  the
Certificate  Insurer  relied in executing and delivering the Policy and on which
the Trustee on behalf of itself and the  Certificateholders  relied in accepting
the Receivables in trust and executing and authenticating the Certificates.  The
representations  speak as of the  execution  and delivery of this  Agreement and
shall survive the sale of the Receivables to the Trustee.

                  (i) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of California,  with power and authority to
         execute,  deliver and perform its obligations  under this Agreement and
         to own its  properties  and to conduct its business as such  properties
         shall be currently owned and such business is presently conducted,  and
         had at all relevant times, and shall have, power, authority,  and legal
         right to acquire and own the Receivables.

                  (ii) Due  Qualification.  The Seller is duly  qualified  to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or lease of property or the  conduct of its  business  shall
         require such qualifications.

                  (iii)  Power  and  Authority.  The  Seller  has the  power and
         authority  to execute and deliver this  Agreement  and to carry out its
         terms;  the Seller has full power and  authority to sell and assign the
         property sold and assigned to and deposited with the Trustee as part of
         the  Trust and has duly  authorized  such  sale and  assignment  to the
         Trustee by all necessary corporate action; and the execution, delivery,
         and  performance  of this  Agreement  has been duly  authorized  by the
         Seller by all necessary corporate action.


                                      -67-







                  (iv) Valid Sale; Binding Obligation.  This Agreement effects a
         valid sale,  transfer and assignment of the  Receivables  and the other
         property  conveyed to the Trust  pursuant to Section  2.2,  enforceable
         against creditors of and purchasers from the Seller; and this Agreement
         shall  constitute a legal,  valid and binding  obligation of the Seller
         enforceable in accordance with its terms.

                  (v) No Violation.  The execution,  delivery and performance by
         the Seller of this Agreement and the  consummation of the  transactions
         contemplated  hereby  and the  fulfillment  of the terms  hereof do not
         conflict with,  result in any breach of any of the terms and provisions
         of, nor constitute  (with or without notice or lapse of time) a default
         under, the articles of  incorporation or by-laws of the Seller,  or any
         indenture,  agreement,  mortgage, deed of trust, or other instrument to
         which  the  Seller  is a party  or by  which  it is bound or any of its
         properties are subject; nor result in the creation or imposition of any
         lien  upon  any of its  properties  pursuant  to the  terms of any such
         indenture,  agreement,  mortgage,  deed of trust,  or other  instrument
         (other  than this  Agreement);  nor violate any law,  order,  rule,  or
         regulation  applicable  to the Seller of any court or of any Federal or
         State regulatory body,  administrative  agency,  or other  governmental
         instrumentality having jurisdiction over the Seller or its properties.

                  (vi)   No   Proceedings.   There   are   no   proceedings   or
         investigations pending, or to the Seller's best knowledge,  threatened,
         before any court,  regulatory  body,  administrative  agency,  or other
         governmental instrumentality having jurisdiction over the Seller or its
         properties:  (A)  asserting  the  invalidity  of this  Agreement or the
         Certificates,  (B) seeking to prevent the issuance of the  Certificates
         or the  consummation  of any of the  transactions  contemplated by this
         Agreement,   (C)  seeking  any   determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, this Agreement
         or the  Certificates,  or (D)  relating  to the Seller and which  might
         adversely  affect the Federal or State  income,  excise,  franchise  or
         similar tax attributes of the Certificates.

                  (vii) No  Consents.  No consent,  approval,  authorization  or
         order of or  declaration or filing with any  governmental  authority is
         required  for  the  issuance  or  sale  of  the   Certificates  or  the
         consummation of the other transactions  contemplated by this Agreement,
         except such as have been duly made or obtained.


                                      -68-







                  (viii) The Seller has filed on a timely  basis all tax returns
         required to be filed by it and paid all taxes,  to the extent that such
         taxes have become due.

                  (ix) The Seller hereby  represents and warrants to the Trustee
         that the  Seller's  principal  place of  business  and chief  executive
         office is, and for the four months preceding the date of this Agreement
         has been, located at: 2 Ada, Irvine, California.

         SECTION  7.2.  Liability  of Seller;  Indemnities.  The Seller shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this  Agreement and the  representations  made by
the Seller in this  Agreement.  The Seller  shall  indemnify,  defend,  and hold
harmless  the  Trustee  and the  Standby  Servicer  from and  against  any loss,
liability or expense incurred by reason of (a) the Seller's willful misfeasance,
bad faith,  or negligence in the performance of its duties under this Agreement,
or by reason of reckless  disregard  of its  obligations  and duties  under this
Agreement or (b) the Seller's  violation of Federal or State  securities laws in
connection with the sale of the Certificates.

         Indemnification   under  this  Section  7.2  shall   include,   without
limitation,  reasonable fees and expenses of counsel and expenses of litigation.
If the  Seller  shall have made any  indemnity  payments  to the  Trustee or the
Standby  Servicer  pursuant  to this  Section  and the  Trustee  or the  Standby
Servicer  thereafter shall collect any of such amounts from others,  the Trustee
or the  Standby  Servicer  shall  repay  such  amounts  to the  Seller,  without
interest.

         SECTION  7.3.  Merger  or  Consolidation   of,  or  Assumption  of  the
Obligations  of,  Seller.  Any Person (a) into which the Seller may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Seller shall be a party,  or (c) which may succeed to the  properties and assets
of the Seller  substantially  as a whole,  which Person in any of the  foregoing
cases  executes an agreement of assumption  to perform  every  obligation of the
Seller under this  Agreement,  shall be the  successor  to the Seller  hereunder
without the execution or filing of any document or any further act by any of the
parties to this Agreement;  provided, however, that (i) immediately after giving
effect to such  transaction,  no  representation  or warranty  made  pursuant to
Section 2.5 shall have been  breached and no Event of Default and no event that,
after notice or lapse of time,  or both,  would become an Event of Default shall
have  happened and be  continuing,  (ii) the Seller shall have  delivered to the
Certificate  Insurer and the Trustee an Officer's  Certificate and an Opinion of
Counsel each stating that such  consolidation,  merger,  or succession  and such
agreement or assumption comply

                                      -69-







with this Section 7.3 and that all conditions precedent, if any, provided for in
this Agreement  relating to such  transaction have been complied with, (iii) the
Seller  shall have  delivered  to the  Certificate  Insurer  and the  Trustee an
Opinion of Counsel either (A) stating that, in the opinion of such counsel,  all
financing  statements and  continuation  statements and amendments  thereto have
been  executed  and filed that are  necessary  fully to preserve and protect the
interest of the Trustee in the  Receivables,  and  reciting  the details of such
filings,  or (B) stating that,  in the opinion of such  counsel,  no such action
shall be necessary to preserve  and protect such  interest and (iv)  immediately
after giving effect to such transaction, no Insurance Agreement Event of Default
and no event  that,  after  notice or lapse of time,  or both,  would  become an
Insurance Agreement Event of Default shall have happened and be continuing.  The
Seller shall provide notice of any merger,  consolidation or succession pursuant
to this Section 7.3 to each Rating Agency and shall have  received  confirmation
from each Rating Agency that the then current rating of the Class A Certificates
or the Class B  Certificates  will not be downgraded as a result of such merger,
consolidation  or succession.  Notwithstanding  anything herein to the contrary,
the  execution of the  foregoing  agreement of assumption  and  compliance  with
clause (i), (ii), (iii) or (iv) above shall be conditions to the consummation of
the transactions referred to in clause (a), (b) or (c) above.

         SECTION 7.4.  Limitation on Liability of Seller and Others.  The Seller
and any  director or officer or employee or agent of the Seller may rely in good
faith on the advice of  counsel  or on any  document  of any kind,  prima  facie
properly  executed and submitted by any Person  respecting  any matters  arising
hereunder. The Seller shall not be under any obligation to appear in, prosecute,
or defend any legal action that shall not be incidental to its obligations under
this  Agreement,  and that in its  opinion  may  involve  it in any  expense  or
liability.

         SECTION  7.5.  Seller May Own  Certificates.  The Seller and any Person
controlling,  controlled  by, or under common control with the Seller may in its
individual  or any other  capacity  become the owner or pledgee of  Certificates
with the same rights as it would have if it were not the Seller or an  Affiliate
thereof,  except as otherwise provided in the definition of  "Certificateholder"
specified in Section 1.1 and in Section 1.6. Certificates so owned by or pledged
to the Seller or such  controlling or commonly  controlled  Person shall have an
equal and proportionate benefit under the provisions of this Agreement,  without
preference,  priority, or distinction as among all of the Certificates except as
otherwise provided herein or by the definition of Certificateholder.



                                      -70-







                                  ARTICLE VIII

                                  The Servicer

         SECTION  8.1.  Representations  of  Servicer.  The  Servicer  makes the
following  representations to the Certificate  Insurer and the Trustee, on which
the  Certificate  Insurer relies in executing and delivering the Policy,  and on
which the  Trustee  on behalf of  itself  and the  Certificateholders  relies in
accepting  the  Receivables  in  trust  and  executing  and  authenticating  the
Certificates. The representations speak as of the execution and delivery of this
Agreement and shall survive the sale of the Receivables to the Trustee.

                  (i) Organization and Good Standing. The Servicer has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of California,  with power and authority to
         own its properties and to conduct its business as such properties shall
         be currently owned and such business is presently conducted, and had at
         all relevant times, and shall have, power,  authority,  and legal right
         to acquire, own, and service the Receivables.

                  (ii) Due  Qualification.  The Servicer is duly qualified to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or  lease  of  property  or  the  conduct  of  its  business
         (including  the  servicing  of the  Receivables  as  required  by  this
         Agreement) shall require such qualifications.

                  (iii)  Power and  Authority.  The  Servicer  has the power and
         authority  to execute and deliver this  Agreement  and to carry out its
         terms; and the execution,  delivery,  and performance of this Agreement
         has been duly  authorized  by the Servicer by all  necessary  corporate
         action.

                  (iv) Binding Obligation.  This Agreement  constitutes a legal,
         valid and binding obligation of the Servicer  enforceable in accordance
         with its terms.

                  (v) No Violation.  The execution,  delivery and performance by
         the Servicer of this Agreement and the consummation of the transactions
         contemplated  hereby  and the  fulfillment  of the terms  hereof do not
         conflict with,  result in any breach of any of the terms and provisions
         of, nor constitute  (with or without notice or lapse of time) a default
         under, the articles of incorporation or by-laws of the Servicer, or any
         indenture,  agreement,  mortgage, deed of trust, or other instrument to
         which  the  Servicer  is a party  or by which it is bound or any of its
         properties are

                                      -71-







         subject;  nor result in the creation or imposition of any lien upon any
         of its properties  pursuant to the terms of any  indenture,  agreement,
         mortgage,   deed  of  trust,  or  other  instrument  (other  than  this
         Agreement);  nor violate any law, order, rule, or regulation applicable
         to the  Servicer  of any court or of any  Federal  or State  regulatory
         body,  administrative  agency,  or other  governmental  instrumentality
         having jurisdiction over the Servicer or its properties.

                  (vi)   No   Proceedings.   There   are   no   proceedings   or
         investigations   pending,   or  to  the  Servicer's   best   knowledge,
         threatened,  before any court, regulatory body,  administrative agency,
         or other  governmental  instrumentality  having  jurisdiction  over the
         Servicer  or its  properties:  (A)  asserting  the  invalidity  of this
         Agreement or the  Certificates,  (B) seeking to prevent the issuance of
         the  Certificates  or the  consummation  of  any  of  the  transactions
         contemplated by this Agreement, (C) seeking any determination or ruling
         that might  materially  and  adversely  affect the  performance  by the
         Servicer of its obligations  under,  or the validity or  enforceability
         of, this Agreement or the Certificates, or (D) relating to the Servicer
         and which might adversely  affect the Federal or State income,  excise,
         franchise or similar tax attributes of the Certificates.

                  (vii) No  Consents.  No consent,  approval,  authorization  or
         order of or  declaration or filing with any  governmental  authority is
         required  for  the  issuance  or  sale  of  the   Certificates  or  the
         consummation of the other transactions  contemplated by this Agreement,
         except such as have been duly made or obtained.

                  (viii) Taxes. The Servicer has filed on a timely basis all tax
         returns  required  to be filed by it and paid all taxes,  to the extent
         that such taxes have become due.

                  (ix) Chief Executive  Office.  The Servicer hereby  represents
         and  warrants to the Trustee  that the  Servicer's  principal  place of
         business  and  chief  executive  office  is,  and for the  four  months
         preceding  the date of this  Agreement  has  been,  located  at: 2 Ada,
         Irvine, California.

         SECTION 8.2. Indemnities of Servicer.  (a) The Servicer shall be liable
in  accordance  herewith  only to the  extent  of the  obligations  specifically
undertaken by the Servicer under this Agreement and the representations  made by
the Servicer herein.

                  (i) The Servicer  shall defend,  indemnify,  and hold harmless
         the Trustee, the Standby Servicer, the Collateral Agent, the Trust, the
         Certificate Insurer, the

                                      -72-







         Certificateholders  and the Seller, from and against any and all costs,
         expenses,  losses, damages, claims, and liabilities,  arising out of or
         resulting from the use, ownership,  or operation by the Servicer or any
         Affiliate thereof of a Financed Vehicle.

                  (ii) The Servicer  shall  indemnify,  defend and hold harmless
         the Trustee, the Standby Servicer, the Collateral Agent, the Trust, the
         Certificate  Insurer and the Seller from and against any taxes that may
         at any time be asserted against the Trustee, the Standby Servicer,  the
         Collateral  Agent,  the Trust,  the Certificate  Insurer or the Seller,
         with respect to the transactions contemplated herein including, without
         limitation,  any sales, gross receipts,  general corporation,  tangible
         personal property,  privilege,  or license taxes and costs and expenses
         in defending against the same.

                  (iii) The Servicer shall indemnify,  defend, and hold harmless
         the Trustee,  the Standby  Servicer,  the Collateral Agent, the Seller,
         the Certificate Insurer, the Trust and the Certificateholders  from and
         against  any and all costs,  expenses,  losses,  claims,  damages,  and
         liabilities to the extent that such cost, expense, loss, claim, damage,
         or liability arose out of, or was imposed upon the Trustee, the Standby
         Servicer,   the  Collateral  Agent,  the  Seller,   the  Trust  or  the
         Certificateholders through, the negligence, willful misfeasance, or bad
         faith of the  Servicer  in the  performance  of its  duties  under this
         Agreement  or by reason of reckless  disregard of its  obligations  and
         duties under this Agreement.

                  (iv) The Servicer shall indemnify,  defend,  and hold harmless
         the Trustee,  the Standby  Servicer and the  Collateral  Agent from and
         against all costs, expenses,  losses, claims,  damages, and liabilities
         arising  out of or  incurred  in  connection  with  the  acceptance  or
         performance of the trusts and duties herein  contained,  if any, except
         to  the  extent  that  such  cost,  expense,  loss,  claim,  damage  or
         liability:  (A) shall be due to the willful misfeasance,  bad faith, or
         negligence (except for errors in judgment) of the Trustee,  the Standby
         Servicer or Collateral  Agent,  as  applicable;  (B) relates to any tax
         other  than the  taxes  with  respect  to which the  Servicer  shall be
         required  to  indemnify  the  Trustee,  the  Standby  Servicer  or  the
         Collateral  Agent; or (C) shall arise from the Trustee's  breach of any
         of its representations or warranties set forth in Section 10.13.

                  (v) Notwithstanding  the foregoing,  the Servicer shall not be
         obligated to defend, indemnify, and hold harmless any Certificateholder
         for any losses, claims, damages or

                                      -73-







         liabilities incurred by any  Certificateholders  arising out of claims,
         complaints, actions and allegations relating to Section 406 of ERISA or
         Section  4975 of the Code as a result of the  purchase  or holding of a
         Certificate by such Certificateholder with the assets of a plan subject
         to such  provisions of ERISA or the Code or the  servicing,  management
         and operation of the Trust.

         (b) For purposes of this  Section 8.2, in the event of the  termination
of the rights and obligations of a Servicer (or any successor  thereto  pursuant
to Section 8.3) as Servicer  pursuant to Section 9.1, or a  resignation  by such
Servicer  pursuant to this  Agreement,  such Servicer  shall be deemed to be the
Servicer pending  appointment of a successor  Servicer  pursuant to Section 9.2.
The  provisions  of this  Section  8.2(b)  shall in no way affect  the  survival
pursuant to Section 8.2(c) of the  indemnification  by the Servicer  provided by
Section 8.2(a).

         (c)   Indemnification   under  this  Section  8.2  shall   survive  the
termination of this Agreement and any  resignation or removal of CPS as Servicer
and shall  include  reasonable  fees and  expenses  of counsel  and  expenses of
litigation.  If the Servicer shall have made any indemnity  payments pursuant to
this  Section and the  recipient  thereafter  collects  any of such amounts from
others, the recipient shall promptly repay such amounts to the Servicer, without
interest.

         SECTION  8.3.  Merger  or  Consolidation   of,  or  Assumption  of  the
Obligations of, Servicer or Standby Servicer.  (a) Any Person (i) into which the
Servicer may be merged or consolidated, (ii) which may result from any merger or
consolidation to which the Servicer shall be a party, or (iii) which may succeed
to the properties  and assets of the Servicer  substantially  as a whole,  shall
execute an agreement of assumption  to perform every  obligation of the Servicer
hereunder,  and whether or not such assumption  agreement is executed,  shall be
the successor to the Servicer  under this Agreement  without  further act on the
part of any of the  parties  to this  Agreement;  provided,  however,  that  (A)
immediately after giving effect to such transaction, no Event of Default, and no
event which,  after notice or lapse of time,  or both,  would become an Event of
Default  shall have  happened and be  continuing,  (B) the  Servicer  shall have
delivered to the Trustee and the  Certificate  Insurer an Officer's  Certificate
and an  Opinion of  Counsel  each  stating  that such  consolidation,  merger or
succession  and such  agreement of  assumption  comply with this Section 8.3 and
that all conditions  precedent  provided for in this Agreement  relating to such
transaction  have been complied  with,  (C) the Servicer shall have delivered to
the Trustee and the Certificate Insurer an Opinion of Counsel either (x) stating
that, in the opinion of such counsel,  all financing statements and continuation
statements and amendments thereto have been

                                      -74-







executed and filed that are necessary fully to preserve and protect the interest
of the Trustee in the Receivables  and reciting the details of such filings,  or
(y) stating  that,  in the  opinion of such  counsel,  no such  action  shall be
necessary to preserve and protect such interest and (D) nothing  herein shall be
deemed to release the Servicer  from any  obligation.  Notwithstanding  anything
herein to the contrary,  the execution of the foregoing  agreement of assumption
and  compliance  with clauses (A), (B) or (C) above shall be  conditions  to the
consummation of the transactions referred to in clause (i), (ii) or (iii) above.

         (b) Any  Person (i) into which the  Standby  Servicer  may be merged or
consolidated,  (ii) which may result from any merger or  consolidation  to which
the  Standby  Servicer  shall be a party,  or (iii)  which  may  succeed  to the
properties and assets of the Standby Servicer  substantially  as a whole,  shall
execute an agreement of assumption  to perform  every  obligation of the Standby
Servicer  hereunder,  and whether or not such assumption  agreement is executed,
shall be the  successor to the Standby  Servicer  under this  Agreement  without
further  act on the  part of any of the  parties  to this  Agreement;  provided,
however,  that nothing  herein  shall be deemed to release the Standby  Servicer
from any obligation.

         SECTION 8.4.  Limitation  on Liability of Servicer and Others.  Neither
the Servicer nor any of the  directors or officers or employees or agents of the
Servicer  shall be under any  liability to the Trust or the  Certificateholders,
except as provided under this Agreement,  for any action taken or for refraining
from the taking of any action  pursuant to this  Agreement;  provided,  however,
that this  provision  shall not protect the Servicer or any such Person  against
any  liability  that  would  otherwise  be imposed by reason of a breach of this
Agreement or willful misfeasance, bad faith, or negligence in the performance of
duties or by reason of reckless  disregard of obligations  and duties under this
Agreement.  The Servicer and any director or officer or employee or agent of the
Servicer may rely in good faith on any document of any kind prima facie properly
executed and submitted by any Person  respecting any matters  arising under this
Agreement.

         Except as provided in this  Agreement,  the Servicer shall not be under
any  obligation to appear in,  prosecute,  or defend any legal action that shall
not be incidental to its duties to service the  Receivables  in accordance  with
this  Agreement,  and that in its  opinion  may  involve  it in any  expense  or
liability.

         SECTION 8.5.  Servicer and Standby  Servicer Not to Resign.  Subject to
the provisions of Section 8.3, neither the Servicer nor the Standby Servicer may
resign  from the  obligations  and duties  hereby  imposed on it as  Servicer or
Standby Servicer, as

                                      -75-







the case may be, under this Agreement except upon  determination  that by reason
of a change in legal  requirements  the  performance  of its  duties  under this
Agreement  would cause it to be in  violation  of such legal  requirements  in a
manner  which would result in a material  adverse  effect on the Servicer or the
Standby Servicer, as the case may be, and the Certificate Insurer does not elect
to waive the  obligations of the Servicer or the Standby  Servicer,  as the case
may be, to perform the duties which render it legally  unable to act or does not
elect  to  delegate  those  duties  to  another  Person.   Notice  of  any  such
determination  permitting  the  resignation  of  the  Servicer  or  the  Standby
Servicer,  as the case may be,  shall be  communicated  to the  Trustee  and the
Certificate Insurer at the earliest practicable time (and, if such communication
is not in writing,  shall be confirmed  in writing at the  earliest  practicable
time) and any such determination  shall be evidenced by an Opinion of Counsel to
such effect  delivered to and  satisfactory  to the Trustee and the  Certificate
Insurer  concurrently with or promptly after such notice. No such resignation of
the  Servicer  shall  become  effective  until a successor  servicer  shall have
assumed the  responsibilities  and obligations of CPS in accordance with Section
9.2 and the Servicing Assumption Agreement,  if applicable.  No such resignation
of the Standby Servicer shall become effective until an entity acceptable to the
Certificate Insurer shall have assumed the  responsibilities  and obligations of
the Standby  Servicer;  provided,  however,  that if no such  entity  shall have
assumed such  responsibilities and obligations of the Standby Servicer within 60
days of the  resignation  of the  Standby  Servicer,  the Standby  Servicer  may
petition a court of competent jurisdiction for the appointment of a successor to
the Standby Servicer.


                                   ARTICLE IX

                                     Default

         SECTION  9.1.  Events of Default.  If any one of the  following  events
("Events of Default") shall occur and be continuing:

                  (i) Any failure by the  Servicer to deliver to the Trustee for
         distribution to Certificateholders  any proceeds or payment required to
         be so delivered under the terms of the  Certificates and this Agreement
         that shall  continue  unremedied for a period of two Business Days (or,
         in the  case  of a  payment  or  deposit  to be made  no  later  than a
         Distribution  Date, the failure to make such payment or deposit by such
         Distribution  Date);  or the  certificate  required by Section 3.9, the
         statement  required by Section 3.10, or the report  required by Section
         3.11 shall

                                      -76-







         not have  been  delivered  within  five (5) days  after  the date  such
         certificates or statements or reports, as the case may be, are required
         to be delivered; or

                  (ii) Failure on the part of the  Servicer,  or the Seller,  as
         the case may be, duly to observe or to perform in any material  respect
         any other covenants or agreements of the Servicer or the Seller (as the
         case may be) set forth in the Certificates or in this Agreement,  which
         failure  shall  continue  unremedied  for a period of 30 days after the
         date on which written  notice of such failure  requiring the same to be
         remedied,  shall have been given (1) to the  Servicer or the Seller (as
         the case may be), by the Certificate  Insurer or the Trustee, or (2) to
         the  Servicer or the Seller,  (as the case may be),  and to the Trustee
         and the  Certificate  Insurer by the  Holders  of Class A  Certificates
         evidencing  not less than 25% of the Class A  Certificate  Balance  or,
         after  the  Class  A  Certificates  have  been  paid  in  full  and all
         outstanding  Reimbursement  Obligations  and other  amounts  due to the
         Certificate  Insurer have been paid in full,  by the Holders of Class B
         Certificates  evidencing  not less than 25% of the Class B  Certificate
         Balance; or

                  (iii)  The  entry of a decree or order by a court or agency or
         supervisory  authority  having  jurisdiction  in the  premises  for the
         appointment of a conservator,  receiver, or liquidator for the Servicer
         or the Seller (or, so long as CPS is  Servicer,  any of the  Servicer's
         Affiliates)  in  any  bankruptcy,  insolvency,  readjustment  of  debt,
         marshalling of assets and liabilities,  or similar proceedings,  or for
         the winding up or  liquidation of its affairs,  and the  continuance of
         any such  decree or order  unstayed  and in  effect  for a period of 60
         consecutive days; or

                  (iv) The consent by the Servicer or the Seller (or, so long as
         CPS is Servicer,  any of the Servicer's  Affiliates) to the appointment
         of a conservator,  trustee,  receiver or liquidator in any  bankruptcy,
         insolvency,   readjustment   of  debt,   marshalling   of  assets   and
         liabilities,  or similar  proceedings of or relating to the Servicer or
         the  Seller  (or,  so long as CPS is  Servicer,  any of the  Servicer's
         Affiliates) of or relating to substantially all of its property; or the
         Servicer  or the Seller  (or,  so long as CPS is  Servicer,  any of the
         Servicer's  Affiliates) shall admit in writing its inability to pay its
         debts  generally as they become due, file a petition to take  advantage
         of  any  applicable  insolvency  or  reorganization  statute,  make  an
         assignment  for the benefit of its creditors,  or  voluntarily  suspend
         payment of its obligations; or


                                      -77-







                  (v) The occurrence of an Insurance Agreement Event of Default;

then,  and in each and every case, so long as an Event of Default shall not have
been  remedied,  provided  (i) no Insurer  Default  shall have  occurred  and be
continuing, the Certificate Insurer in its sole and absolute discretion, or (ii)
if an Insurer  Default  shall have occurred and be  continuing,  then either the
Trustee or the Holders of Class A  Certificates  evidencing not less than 25% of
the Class A Certificate  Balance or (iii) if the Class A Certificates  have been
paid in full and either (A) all outstanding  Reimbursement Obligations and other
amounts due to the Certificate  Insurer have been paid in full or (B) an Insurer
Default  shall have occurred and be  continuing,  then either the Trustee or the
Holders  of Class B  Certificates  evidencing  not less  than 25% of the Class B
Certificate Balance, by notice then given in writing to the Servicer (and to the
Trustee if given by the Certificate  Insurer or by the  Certificateholders)  may
terminate  all  of  the  rights  and  obligations  of the  Servicer  under  this
Agreement. The Servicer shall be entitled to its pro rata share of the Servicing
Fee for the number of days in the Collection  Period prior to the effective date
of its  termination.  On or after the receipt by the  Servicer  of such  written
notice,  all authority and power of the Servicer under this  Agreement,  whether
with respect to the Certificates or the Receivables or otherwise, shall, without
further action,  pass to and be vested in (i) the Standby  Servicer or (ii) such
successor  Servicer as may be appointed  under Section 9.2;  provided,  however,
that  the  successor  Servicer  shall  have no  liability  with  respect  to any
obligation which was required to be performed by the predecessor  Servicer prior
to the date the successor  Servicer becomes the Servicer or any claim of a third
party (including a Certificateholder) based on any alleged action or inaction of
the predecessor  Servicer as Servicer;  and, without limitation,  the Trustee is
hereby  authorized  and  empowered  to  execute  and  deliver,  on behalf of the
predecessor  Servicer,  as attorney-in-fact or otherwise,  any and all documents
and  other  instruments,  and to do or  accomplish  all  other  acts  or  things
necessary or appropriate  to effect the purposes of such notice of  termination,
whether to complete the transfer and  endorsement of the Receivables and related
documents,  or otherwise.  The  predecessor  Servicer  shall  cooperate with the
successor  Servicer  and  the  Trustee  in  effecting  the  termination  of  the
responsibilities  and rights of the  predecessor  Servicer under this Agreement,
including the transfer to the successor Servicer for administration by it of all
cash  amounts  that  shall at the time be held or  should  have been held by the
predecessor  Servicer for deposit,  or shall thereafter be received with respect
to a  Receivable  and the  delivery to the  successor  Servicer of all files and
records  concerning  the  Receivables  and a  computer  tape  in  readable  form
containing all information necessary to enable

                                      -78-







the successor  Servicer to service the Receivables and the other property of the
Trust. All reasonable costs and expenses (including attorneys' fees) incurred in
connection with transferring the Receivable Files to the successor  Servicer and
amending this Agreement to reflect such succession as Servicer  pursuant to this
Section  9.1 shall be paid by the  predecessor  Servicer  upon  presentation  of
reasonable  documentation of such costs and expenses. In addition, any successor
Servicer  shall be entitled to payment from the immediate  predecessor  Servicer
for  reasonable  transition  expenses  incurred  in  connection  with  acting as
successor  Servicer,  and to the extent not so paid,  such payment shall be made
pursuant to Section 4.6(c)  hereof.  Upon receipt of notice of the occurrence of
an Event of  Default,  the  Trustee  shall  give  notice  thereof  to the Rating
Agencies. The predecessor Servicer shall grant the Trustee, the Standby Servicer
and the Certificate  Insurer  reasonable  access to the  predecessor  Servicer's
premises at the predecessor  Servicer's expense. If requested by the Certificate
Insurer,  the  Standby  Servicer  or  successor  Servicer  shall  terminate  any
arrangements  relating to (i) the Lock-Box  Account with the Lock-Box Bank, (ii)
the Post-Office Box or (iii) the Lock-Box Agreement,  and direct the Obligors to
make  all  payments  under  the  Receivables  directly  to the  Servicer  at the
predecessor  Servicer's  expense (in which event the  successor  Servicer  shall
process such payments  directly,  or, through a Lock-Box Account with a Lock-Box
Bank at the direction of the Certificate Insurer).

         SECTION 9.2. Appointment of Successor.  (a) Upon the Servicer's receipt
of notice of termination pursuant to Section 9.1, the Servicer's  resignation in
accordance  with the terms of this Agreement or expiration or non-renewal of the
term of the Servicer  hereunder in accordance with Section 3.14, the predecessor
Servicer  shall  continue  to  perform  its  functions  as  Servicer  under this
Agreement,  in the case of  termination,  only until the date  specified in such
termination  notice or, if no such date is specified in a notice of termination,
until receipt of such notice and, in the case of expiration  and  non-renewal of
the term of the Servicer upon the  expiration of such term,  and, in the case of
resignation,  until the later of (x) the date 45 days from the  delivery  to the
Trustee of written notice of such  resignation (or written  confirmation of such
notice) in  accordance  with the terms of this  Agreement  and (y) the date upon
which the  predecessor  Servicer  shall  become  unable to act as  Servicer,  as
specified in the notice of resignation and accompanying  Opinion of Counsel.  In
the event of  termination  of the  Servicer,  Norwest Bank  Minnesota,  National
Association,  as Standby  Servicer,  shall  assume the  obligations  of Servicer
hereunder on the date specified in such written notice (the  "Assumption  Date")
pursuant  to the  Servicing  Assumption  Agreement  or,  in the  event  that the
Certificate  Insurer shall have  determined that a Person other than the Standby
Servicer shall be

                                      -79-







the successor  Servicer in accordance  with Section  9.2(c),  on the date of the
execution of a written assumption agreement by such Person to serve as successor
Servicer.   Notwithstanding  the  Standby  Servicer's  assumption  of,  and  its
agreement to perform and observe,  all duties,  responsibilities and obligations
of CPS as  Servicer  under this  Agreement  arising on and after the  Assumption
Date,  the  Standby  Servicer  shall not be deemed to have  assumed or to become
liable for, or otherwise have any liability  for, any duties,  responsibilities,
obligations  or  liabilities of CPS or any  predecessor  Servicer  arising on or
before the Assumption Date, whether provided for by the terms of this Agreement,
arising by operation of law or otherwise,  including,  without  limitation,  any
liability for, any duties,  responsibilities,  obligations or liabilities of CPS
or any  predecessor  Servicer  arising  on or before the  Assumption  Date under
Section 3.7, 4.4 or 8.2 of this  Agreement,  regardless  of when the  liability,
duty,  responsibility or obligation of CPS or any predecessor Servicer therefore
arose, whether provided by the terms of this Agreement,  arising by operation of
law or otherwise.  In addition,  if the Standby Servicer shall be legally unable
to act as Servicer and an Insurer Default shall have occurred and be continuing,
the Standby Servicer, the Trustee or Class A Certificateholders  holding Class A
Certificates  evidencing  not less than 51% of the Class A  Certificate  Balance
(or,   if  the  Class  A   Certificates   have  been  paid  in  full,   Class  B
Certificateholders  holding Class B Certificates evidencing not less than 51% of
the Class B Certificate Balance) may petition a court of competent  jurisdiction
to appoint any successor to the Servicer.  Pending  appointment  pursuant to the
preceding sentence,  the Standby Servicer shall act as successor Servicer unless
it is legally  unable to do so, in which event the  predecessor  Servicer  shall
continue to act as Servicer  until a successor  has been  appointed and accepted
such appointment.  In the event that a successor Servicer has not been appointed
at the time when the  predecessor  Servicer  has  ceased to act as  Servicer  in
accordance  with this Section 9.2, then the Certificate  Insurer,  in accordance
with Section 9.2(c) shall appoint, or petition a court of competent jurisdiction
to appoint a successor to the Servicer under this Agreement.

         (b) Upon appointment,  the successor Servicer shall be the successor in
all  respects  to the  predecessor  Servicer  and  shall be  subject  to all the
responsibilities,  duties, and liabilities  arising thereafter  relating thereto
placed on the predecessor  Servicer,  and shall be entitled to the Servicing Fee
and all of the rights  granted  to the  predecessor  Servicer,  by the terms and
provisions of this Agreement.

         (c) Subject to Section 12.11,  the Certificate  Insurer may exercise at
any time its right to appoint as Standby  Servicer  or as  successor  Servicer a
Person other than the Person serving as

                                      -80-







Standby  Servicer at the time, and shall have no liability to the Trustee,  CPS,
the Seller, the Person then serving as Standby Servicer,  any  Certificateholder
or any other Person if it does so.  Subject to Section 8.5, no provision of this
Agreement shall be construed as relieving the Standby Servicer of its obligation
to succeed as successor  Servicer upon the termination of the Servicer  pursuant
to Section 9.1 or resignation  of the Servicer  pursuant to Section 8.5. If upon
any  such  resignation  or  termination,  the  Certificate  Insurer  appoints  a
successor  Servicer other than the Standby Servicer,  the Standby Servicer shall
not be relieved of its duties as Standby Servicer hereunder.

         SECTION 9.3.  Reserved.

         SECTION 9.4. Notification to  Certificateholders.  Upon any termination
of, or appointment of a successor to, the Servicer  pursuant to this Article IX,
the Trustee shall give prompt written notice  thereof to  Certificateholders  at
their respective  addresses appearing in the Certificate Register and to each of
the Rating Agencies.

         SECTION  9.5.  Direction  of  Insolvency   Proceedings  by  Certificate
Insurer.  (a) In the event that the Trustee has received a certified  copy of an
order of the appropriate court that any Class A Guaranteed  Distribution  Amount
paid on a  Class  A  Certificate  has  been  avoided  in  whole  or in part as a
preference payment under applicable  bankruptcy law, the Trustee shall so notify
the  Certificate  Insurer,  shall  comply with the  provisions  of the Policy to
obtain  payment by the  Certificate  Insurer of such avoided  Class A Guaranteed
Distribution  Amount  payment,  and shall, at the time it provides notice to the
Certificate Insurer, notify Holders of the Class A Certificates by mail that, in
the event that any Class A Certificateholder's  payment is so recoverable,  such
Class A  Certificateholder  will be entitled to payment pursuant to the terms of
the Policy.  Pursuant to the terms of the Policy,  the Certificate  Insurer will
make such payment on behalf of the Class A  Certificateholder  to the  receiver,
conservator,  debtor-in-possession  or trustee in bankruptcy  named in the Order
(as   defined  in  the   Policy)   and  not  to  the  Trustee  or  any  Class  A
Certificateholder  directly (unless a Class A  Certificateholder  has previously
paid such payment to the receiver, conservator,  debtor-in-possession or trustee
in bankruptcy,  in which case the Certificate  Insurer will make such payment to
the Trustee for  distribution  to such Class A  Certificateholder  upon proof of
such payment reasonably satisfactory to the Certificate Insurer).

         (b) Upon  knowledge of any of the following  events,  the Trustee shall
promptly  notify the Certificate  Insurer of (i) the  commencement of any of the
events or proceedings described in

                                      -81-







Section  9.1(iii)  or (iv) in respect of the Seller or the  Servicer or any such
event or proceedings applicable to an Obligor under a Receivable (any such event
or proceedings,  an "Insolvency Proceeding") and (ii) the making of any claim in
connection   with  any  Insolvency   Proceeding   seeking  the  avoidance  as  a
preferential  transfer  (a  "Preference  Claim")  with  regard to any payment of
principal   of,  or   interest   on  a  Class  A   Certificate.   Each  Class  A
Certificateholder,  by its  purchase  of Class A  Certificates,  and the Trustee
hereby agree that, the Certificate  Insurer may, provided an Insurer Default has
not occurred,  at any time during the  continuation of an Insolvency  Proceeding
direct all matters relating to such Insolvency  Proceeding,  including,  without
limitation, (i) all matters relating to any Preference Claim, (ii) the direction
of any  appeal  of any  order  relating  to any  Preference  Claim and (iii) the
posting of any surety,  supersedeas or performance  bond pending any such appeal
at the  expense of the  Certificate  Insurer,  but subject to  reimbursement  as
provided in the Insurance Agreement.  In addition, and without limitation of the
foregoing,  as set  forth in  Section  4.9,  the  Certificate  Insurer  shall be
subrogated  to,  and  each  Class A  Certificateholder  and the  Trustee  hereby
delegate and assign,  to the fullest extent  permitted by law, the rights of the
Trustee and each Class A Certificateholder in the conduct of any proceeding with
respect to a Preference Claim, including,  without limitation, all rights of any
party to an adversary  proceeding  action with respect to any court order issued
in connection with any such Preference Claim.

         SECTION 9.6. Action Upon Certain Failures of the Servicer. In the event
that the Trustee shall have  knowledge of any failure of the Servicer  specified
in  Section  9.1 which  would  give rise to a right of  termination  under  such
Section upon the Servicer's failure to remedy the same after notice, the Trustee
shall give notice thereof to the Servicer and the Certificate  Insurer.  For all
purposes of this Agreement  (including,  without limitation,  Section 9.5(b) and
this  Section  9.6),  the Trustee  shall not be deemed to have  knowledge of any
failure of the Servicer as specified in Section 9.1 unless  notified  thereof in
writing by the Servicer, the Certificate Insurer or by a Certificateholder.  The
Trustee shall be under no duty or obligation to investigate or inquire as to any
potential failure of the Servicer specified in Section 9.1.


                                    ARTICLE X

                                   The Trustee

         SECTION  10.1.  Duties  of  Trustee.  The  Trustee,  both  prior to the
occurrence  of an Event of Default and after an Event of Default shall have been
cured or waived, shall undertake to

                                      -82-







perform such duties and only such duties as are  specifically  set forth in this
Agreement.  If an Event of Default  shall have  occurred and shall not have been
cured or waived, the Trustee shall exercise such of the rights and powers vested
in it by this Agreement and shall use the same degree of care and skill in their
exercise,  as a prudent man would exercise or use under the circumstances in the
conduct of his own affairs.

         The Trustee, upon receipt of all resolutions, certificates, statements,
opinions,  reports,  documents,  orders or other  instruments  furnished  to the
Trustee  that shall be  specifically  required to be  furnished  pursuant to any
provision  of this  Agreement,  shall  examine  them to  determine  whether they
conform to the requirements of this Agreement.

         The Trustee  shall take and maintain  custody of the  Receivable  Files
(except as otherwise  provided herein) and the schedule of receivables  included
as  Schedule  A to this  Agreement  and shall  retain  copies of all  Servicer's
Certificates prepared hereunder.

         No  provision  of this  Agreement  shall be  construed  to relieve  the
Trustee from liability for its own negligent  action,  its own negligent failure
to act, or its own bad faith; provided, however, that:

                  (i) Prior to the  occurrence  of an Event of Default and after
         the  curing or  waiving  of all such  Events of  Default  that may have
         occurred, the duties and obligations of the Trustee shall be determined
         solely by the express  provisions of this Agreement,  the Trustee shall
         not be liable except for the performance of such duties and obligations
         as shall  be  specifically  set  forth in this  Agreement,  no  implied
         covenants or obligations  shall be read into this Agreement against the
         Trustee  and, in the  absence of bad faith on the part of the  Trustee,
         the Trustee may  conclusively  rely on the truth of the  statements and
         the  correctness  of the  opinions  expressed  in any  certificates  or
         opinions furnished to the Trustee and conforming to the requirements of
         this Agreement;

                  (ii) The Trustee  shall not be liable for an error of judgment
         made in good faith by a Trustee Officer, unless it shall be proved that
         the Trustee  shall have been  negligent in  ascertaining  the pertinent
         facts;

                  (iii) The  Trustee  shall not be liable  with  respect  to any
         action  taken,  suffered,  or  omitted  to be  taken  in good  faith in
         accordance  with this Agreement or at the direction of the  Certificate
         Insurer  or,  after  an  Insurer  Default,   the  Holders  of  Class  A
         Certificates evidencing not less than 25%

                                      -83-







         of the Class A Certificate  Balance or, after the Class A  Certificates
         have been paid in full and  either  (A) all  outstanding  Reimbursement
         Obligations and other amounts due to the Certificate  Insurer have been
         paid in full or (B) an  Insurer  Default  shall  have  occurred  and be
         continuing,  the Holders of Class B  Certificates  evidencing  not less
         than 25% of the  Class B  Certificate  Balance,  relating  to the time,
         method, and place of conducting any proceeding for any remedy available
         to the Trustee,  or exercising  any trust or power  conferred  upon the
         Trustee, under this Agreement;

                  (iv) The Trustee  shall not be charged  with  knowledge of any
         Event of Default,  unless a Trustee  Officer  assigned to the Trustee's
         Corporate Trust Office receives written notice of such Event of Default
         from the  Servicer or the Seller,  as the case may be, the  Certificate
         Insurer  or,  after  an  Insurer  Default,   the  Holders  of  Class  A
         Certificates  evidencing  not less than 25% of the Class A  Certificate
         Balance or, after the Class A  Certificates  have been paid in full and
         either (A) all outstanding  Reimbursement Obligations and other amounts
         due to the Certificate Insurer have been paid in full or (B) an Insurer
         Default shall have occurred and be  continuing,  the Holders of Class B
         Certificates  evidencing  not less than 25% of the Class B  Certificate
         Balance (such notice shall  constitute  actual knowledge of an Event of
         Default by the Trustee); and

                  (v) The  Trustee  shall not be liable  for any  action  taken,
         suffered or omitted by it in good faith and  reasonably  believed by it
         to be authorized or within the discretion or rights or powers conferred
         upon it by this Agreement.

         The  Trustee  shall not be  required to expend or risk its own funds or
otherwise  incur  financial  liability in the  performance  of any of its duties
hereunder,  or in the exercise of any of its rights or powers, if there shall be
reasonable  grounds for  believing  that the repayment of such funds or adequate
indemnity against such risk or liability shall not be reasonably  assured to it,
and none of the  provisions  contained  in this  Agreement  shall  in any  event
require the Trustee to perform,  or be responsible for the manner of performance
of, any of the  obligations of the Servicer  under this Agreement  except during
such time, if any, as the Trustee, in its capacity as Standby Servicer, shall be
the successor to, and be vested with the rights,  duties, powers, and privileges
of, the Servicer in accordance with the terms of this Agreement.

         Except for actions expressly authorized by this Agreement,  the Trustee
shall take no action reasonably likely to impair the security  interests created
or existing under any Receivable or

                                      -84-







Financed Vehicle or to impair the value of any Receivable or Financed Vehicle.

         All information  obtained by the Trustee regarding the Obligors and the
Receivables,  whether upon the  exercise of its rights  under this  Agreement or
otherwise,  shall be maintained  by the Trustee in  confidence  and shall not be
disclosed  to any other  Person,  unless  such  disclosure  is  required by this
Agreement or any applicable law or regulation.

         SECTION 10.2. Trustee's Certificate. On or as soon as practicable after
each  Distribution  Date on which  Receivables  shall be  assigned to CPS or the
Servicer, as applicable,  pursuant to this Agreement, based on amounts deposited
to the Collection  Account,  notices received pursuant to this Agreement and the
information  contained in the Servicer's  Certificate for the related Collection
Period,  identifying the Receivables purchased by CPS pursuant to Section 2.6 or
2.8 or purchased by the  Servicer  pursuant to Section 3.7 or 11.2,  the Trustee
shall  execute a  Trustee's  Certificate  (in the form of Exhibit C-1 or C-2, as
applicable), and shall deliver such Trustee's Certificate, accompanied by a copy
of the Servicer's Certificate for such Collection Period to CPS or the Servicer,
as the case may be. The  Trustee's  Certificate  submitted  with respect to such
Distribution Date shall operate, as of such Distribution Date, as an assignment,
without recourse,  representation,  or warranty,  to CPS or the Servicer, as the
case may be, of all the  Trustee's  right,  title,  and  interest in and to such
repurchased  Receivable,  and all security and documents relating thereto,  such
assignment being an assignment outright and not for security.

         SECTION 10.3.  Reserved.

         SECTION 10.4.  Certain Matters Affecting  Trustee.  Except as otherwise
provided in Section 10.1:

                  (i) The Trustee may rely and shall be  protected  in acting or
         refraining  from acting  upon any  resolution,  Officer's  Certificate,
         Servicer's   Certificate,   certificate  of  auditors,   or  any  other
         certificate,  statement,  instrument, opinion, report, notice, request,
         consent, order, appraisal, bond, or other paper or document believed by
         it to be genuine  and to have been  signed or  presented  by the proper
         party or parties.

                  (ii) The Trustee may consult with counsel,  and any Opinion of
         Counsel  shall be full and complete  authorization  and  protection  in
         respect of any  action  taken or  suffered  or omitted by it under this
         Agreement in good faith and in accordance with such Opinion of Counsel.


                                      -85-







                  (iii) The Trustee shall be under no obligation to exercise any
         of  the  rights  or  powers  vested  in it  by  this  Agreement,  or to
         institute, conduct, or defend any litigation under this Agreement or in
         relation to this Agreement,  at the request,  order or direction of any
         of the  Certificateholders  or the Certificate  Insurer pursuant to the
         provisions of this  Agreement,  unless such  Certificateholders  or the
         Certificate  Insurer  shall  have  offered  to the  Trustee  reasonable
         security or indemnity against the costs, expenses, and liabilities that
         may  be  incurred  therein  or  thereby;   nothing  contained  in  this
         Agreement,  however, shall relieve the Trustee of the obligations, upon
         the  occurrence  of an Event of Default (that shall not have been cured
         or waived),  to exercise  such of the rights and powers vested in it by
         this  Agreement,  and to use the same degree of care and skill in their
         exercise as a prudent man would exercise or use under the circumstances
         in the conduct of his own affairs.

                  (iv) Prior to the  occurrence of an Event of Default and after
         the curing or waiving of all Events of Default that may have  occurred,
         the Trustee shall not be bound to make any investigation into the facts
         of  matters   stated  in  any   resolution,   certificate,   statement,
         instrument, opinion, report, notice, request, consent, order, approval,
         bond, or other paper or document (other than for its duties pursuant to
         Section 2.8),  unless  requested in writing to do so by the Certificate
         Insurer or Holders of Class A Certificates evidencing not less than 25%
         of the Class A Certificate  Balance or, after the Class A  Certificates
         have been paid in full and  either  (A) all  outstanding  Reimbursement
         Obligations and other amounts due to the Certificate  Insurer have been
         paid in full or (B) an  Insurer  Default  shall  have  occurred  and be
         continuing,  the Holders of Class B  Certificates  evidencing  not less
         that 25% of the Class B Certificate Balance; provided, however, that if
         the  payment  within a  reasonable  time to the  Trustee  of the costs,
         expenses,  or liabilities  likely to be incurred by it in the making of
         such  investigation  shall  be,  in the  opinion  of the  Trustee,  not
         reasonably assured to the Trustee by the security afforded to it by the
         terms of this Agreement,  the Trustee may require reasonable  indemnity
         against  such  cost,  expense,  or  liability  as  a  condition  to  so
         proceeding.  The reasonable  expense of every such examination shall be
         paid by the Person  making  such  request  or, if paid by the  Trustee,
         shall be  reimbursed  by the Person  making such  request  upon demand.
         Nothing in this clause (iv) shall affect the obligation of the Servicer
         to observe any  applicable  law  prohibiting  disclosure of information
         regarding the Obligors.


                                      -86-







                  (v) The  Trustee  may  execute  any of the  trusts  or  powers
         hereunder or perform any duties under this Agreement either directly or
         by or through agents or attorneys or a custodian. The Trustee shall not
         be  responsible  for any  misconduct or negligence of any such agent or
         custodian appointed with due care by it hereunder or of the Servicer in
         its capacity as Servicer or custodian.

                  (vi)  Except  as may be  required  by  Sections  2.8 and 10.1,
         subsequent to the sale of the  Receivables  by the Seller to the Trust,
         the Trustee shall have no duty of independent  inquiry, and the Trustee
         may rely upon the  representations  and warranties and covenants of the
         Seller and the Servicer contained in this Agreement with respect to the
         Receivables and the Receivable Files.

                  (vii) The Trustee may rely, as to factual matters  relating to
         the Seller or the Servicer,  on an Officer's  Certificate of the Seller
         or Servicer, respectively.

                  (viii) The Trustee shall not be required to take any action or
         refrain  from taking any action  under this  Agreement,  or any related
         documents   referred  to  herein,  nor  shall  any  provision  of  this
         Agreement,  or any such related  document be deemed to impose a duty on
         the Trustee to take action,  if the Trustee  shall have been advised by
         counsel  that  such  action  is  contrary  to (i)  the  terms  of  this
         Agreement, (ii) any such related document or (iii) law.

         SECTION 10.5.  Trustee Not Liable for Certificates or Receivables.  The
recitals contained herein and in the Certificates (other than the certificate of
authentication  on the  Certificates)  shall be taken as the  statements  of the
Seller  or the  Servicer,  as the  case  may be,  and  the  Trustee  assumes  no
responsibility  for  the  correctness   thereof.   The  Trustee  shall  make  no
representations  as to the validity or  sufficiency  of this Agreement or of the
Certificates (other than the certificate of authentication on the Certificates),
or of any Receivable or related document.  The Trustee shall at no time have any
responsibility or liability for or with respect to the legality,  validity,  and
enforceability  of  any  security  interest  in  any  Financed  Vehicle  or  any
Receivable,  or the perfection  and priority of such a security  interest or the
maintenance of any such  perfection and priority,  or for or with respect to the
efficacy of the Trust or its ability to generate the payments to be  distributed
to Certificateholders under this Agreement,  including,  without limitation: the
existence,  condition,  location,  and  ownership of any Financed  Vehicle;  the
existence and enforceability of any physical damage insurance thereon; except as
required  by Section  2.8,  the  existence,  contents  and  completeness  of any
Receivable or any Receivable File or any

                                      -87-







computer  or  other  record  thereof;  the  validity  of the  assignment  of any
Receivable to the Trust or of any intervening assignment;  except as required by
Section 2.8, the performance or enforcement of any Receivable; the compliance by
the Seller or the Servicer with any warranty or  representation  made under this
Agreement or in any related  document  and the accuracy of any such  warranty or
representation  prior to the Trustee's  receipt of notice or other  discovery of
any noncompliance  therewith or any breach thereof;  any investment of monies by
or at the  direction  of the  Servicer  or the  Certificate  Insurer or any loss
resulting   therefrom  (it  being  understood  that  the  Trustee  shall  remain
responsible  for any Trust Property that it may hold);  the acts or omissions of
the Seller,  the Servicer,  or any Obligor;  any action of the Servicer taken in
the name of the Trustee;  or any action by the Trustee taken at the  instruction
of the Servicer;  provided,  however,  that the foregoing  shall not relieve the
Trustee of its  obligation  to perform its duties under this  Agreement.  Except
with  respect  to a claim  based on the  failure of the  Trustee to perform  its
duties under this  Agreement  or based on the  Trustee's  negligence  or willful
misconduct,  no recourse  shall be had for any claim based on any  provision  of
this  Agreement,  the  Certificates,  or any  Receivable or  assignment  thereof
against the Trustee in its individual  capacity,  the Trustee shall not have any
personal obligation,  liability,  or duty whatsoever to any Certificateholder or
any other  Person with  respect to any such  claim,  and any such claim shall be
asserted solely against the Trust or any indemnitor who shall furnish  indemnity
as provided in this Agreement.  The Trustee shall not be accountable for the use
or  application by the Seller of any of the  Certificates  or of the proceeds of
such  Certificates,  or for  the use or  application  of any  funds  paid to the
Servicer  in respect of the  Receivables.  The Seller  hereby  certifies  to the
Trustee that the Rating Agencies rating the Class A Certificates  are Standard &
Poor's and  Moody's and the rating  agency  rating the Class B  Certificates  is
Standard & Poor's and that their addresses are as set forth in Section 12.5. The
Trustee may rely on the accuracy of such  certification  until it receives  from
the Seller an Officer's Certificate superseding such certification.

         SECTION  10.6.  Trustee  May  Own  Certificates.  The  Trustee  in  its
individual or any other capacity may become the owner or pledgee of Certificates
and may deal with the Seller and the Servicer in banking  transactions  with the
same rights as it would have if it were not Trustee.

         SECTION 10.7.  Indemnity of Trustee.  The Servicer shall  indemnify the
Trustee  for,  and hold it  harmless  against  any loss,  liability,  or expense
incurred  without  willful  misfeasance,  negligence,  or bad faith on its part,
arising out of or in connection  with the  acceptance or  administration  of the
Trust, including the costs and expenses of defending itself against any

                                      -88-







claim or liability in connection  with the exercise or performance of any of its
powers or duties  under this  Agreement.  Additionally  the Seller,  pursuant to
Section 7.2, shall  indemnify the Trustee with respect to certain  matters,  the
Servicer,  pursuant to Section 8.2, shall  indemnify the Trustee with respect to
certain matters,  and  Certificateholders,  pursuant to Section 10.4 shall, upon
the  circumstances  therein  set forth,  indemnify  the  Trustee  under  certain
circumstances. The provisions of this Section 10.7 shall survive the termination
of this Agreement or any resignation or removal of CPS as Servicer.

         SECTION 10.8.  Eligibility  Requirements for Trustee. The Trustee under
this Agreement shall at all times be organized and doing business under the laws
of the  United  States  of  America;  authorized  under  such  laws to  exercise
corporate  trust  powers;  having a  combined  capital  and  surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by Federal or State
authorities;  and having a rating, both with respect to long-term and short-term
unsecured obligations, of not less than investment grade by the Rating Agencies.
If such  corporation  shall  publish  reports of  condition  at least  annually,
pursuant to law or to the requirements of the aforesaid supervising or examining
authority,  then for the purpose of this Section 10.8, the combined  capital and
surplus  of such  corporation  shall be deemed to be its  combined  capital  and
surplus as set forth in its most recent  report of  condition so  published.  In
case at any time the Trustee shall cease to be eligible in  accordance  with the
provisions of this Section 10.8,  the Trustee  shall resign  immediately  in the
manner and with the effect specified in Section 10.9.

         SECTION 10.9. Resignation or Removal of Trustee. The Trustee may at any
time resign and be discharged  from the trusts hereby created by giving 30 days'
prior written  notice  thereof to the Servicer.  Upon  receiving  such notice of
resignation,  with the prior  written  consent  of (a) the  Certificate  Insurer
(provided no Insurer  Default has occurred which is continuing)  and the Holders
of Class A Certificates  evidencing not less than 51% of the Class A Certificate
Balance  or (b) if the  Class A  Certificates  have  been  paid in full  and all
outstanding Reimbursement Obligations and other amounts owing to the Certificate
Insurer have been paid in full, with the prior written consent of the Holders of
Class B  Certificates  evidencing  not less than 51% of the Class B  Certificate
Balance,  the Servicer  shall  promptly  appoint a successor  Trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
resigning Trustee and one copy to the successor Trustee. If no successor Trustee
shall have been so appointed and have accepted  appointment within 30 days after
the giving of such notice of resignation, the resigning Trustee may petition any
court of competent jurisdiction for the appointment of a successor

                                      -89-







Trustee.  The  Trustee  may be  removed  at any time by  written  demand  of the
Certificate Insurer delivered to the Trustee and the Servicer; provided that, if
an  Insurer  Default  has  occurred  which  is  continuing,  such  right  of the
Certificate  Insurer  shall be  inoperative  during the  period of such  Insurer
Default and shall  instead  vest in the Trustee  acting at the  direction of the
Holders  of Class A  Certificates  evidencing  not less  than 51% of the Class A
Certificate  Balance  or,  from and after such time as the Class A  Certificates
have been paid in full and all outstanding  Reimbursement  Obligations and other
amounts due to the  Certificate  Insurer have been paid in full,  the Holders of
Class B  Certificates  evidencing  not less than 51% of the Class B  Certificate
Balance, in each case, in accordance with Section 12.11.

         If at any time the Trustee  shall  cease to be  eligible in  accordance
with the  provisions  of  Section  10.8 and shall fail to resign  after  written
request therefor by the Servicer, or if at any time the Trustee shall be legally
unable to act,  or shall be  adjudged  bankrupt  or  insolvent,  or a  receiver,
conservator  or liquidator of the Trustee or of its property shall be appointed,
or any  public  officer  shall take  charge or control of the  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  then the Servicer may remove the  Trustee.  If the Servicer  shall
remove the Trustee under the authority of the  immediately  preceding  sentence,
the Servicer shall promptly appoint a successor  Trustee by written  instrument,
in duplicate,  one copy of which instrument shall be delivered to the Trustee so
removed and one copy to the  successor  Trustee,  and pay all fees and  expenses
owed to the outgoing Trustee.

         Any  resignation  or  removal  of  the  Trustee  and  appointment  of a
successor  Trustee  pursuant to any of the provisions of this Section 10.9 shall
not become  effective until  acceptance of appointment by the successor  Trustee
pursuant  to  Section  10.10 and  payment of all fees and  expenses  owed to the
outgoing  Trustee.  The Servicer  shall provide  notice of such  resignation  or
removal of the Trustee to each of the Rating Agencies.

         SECTION  10.10.  Successor  Trustee.  Any successor  Trustee  appointed
pursuant  to  Section  10.9  shall  execute,  acknowledge,  and  deliver  to the
Servicer,  the Certificate  Insurer and to its predecessor Trustee an instrument
accepting such appointment  under this Agreement,  and thereupon the resignation
or removal of the predecessor  Trustee shall become effective and such successor
Trustee, without any further act, deed or conveyance,  shall become fully vested
with all the rights,  powers,  duties,  and obligations of its predecessor under
this  Agreement,  with  like  effect  as if  originally  named as  Trustee.  The
predecessor  Trustee shall upon payment of its fees and expenses  deliver to the
successor Trustee all documents and statements and monies

                                      -90-







held by it under this Agreement;  and the Servicer and the  predecessor  Trustee
shall  execute  and deliver  such  instruments  and do such other  things as may
reasonably  be required for fully and  certainly  vesting and  confirming in the
successor Trustee all such rights, powers, duties, and obligations.

         No  successor  Trustee  shall  accept  appointment  as provided in this
Section 10.10 unless at the time of such acceptance such successor Trustee shall
be eligible pursuant to Section 10.8.

         Upon acceptance of appointment by a successor  Trustee pursuant to this
Section  10.10,  the Servicer shall mail notice of the successor of such Trustee
under this Agreement to all Holders of  Certificates at their addresses as shown
in the Certificate  Register and to the Rating  Agencies.  If the Servicer shall
fail to mail such notice within 10 days after  acceptance of  appointment by the
successor Trustee, the successor Trustee shall cause such notice to be mailed at
the expense of the Servicer.

         SECTION 10.11. Merger or Consolidation of Trustee. Any corporation into
which  the  Trustee  may  be  merged  or  converted  or  with  which  it  may be
consolidated,  or any  corporation  resulting  from any  merger,  conversion  or
consolidation  to  which  the  Trustee  shall  be a  party,  or any  corporation
succeeding to all or  substantially  all of the corporate  trust business of the
Trustee,  shall  be  the  successor  of the  Trustee  hereunder,  provided  such
corporation shall be eligible pursuant to Section 10.8, without the execution or
filing of any  instrument  or any  further act on the part of any of the parties
hereto, anything herein to the contrary  notwithstanding;  provided further that
the  Trustee  shall mail notice of such  merger or  consolidation  to the Rating
Agencies.

         SECTION 10.12. Co-Trustee; Separate Trustee.  Notwithstanding any other
provisions of this Agreement,  at any time, for the purpose of meeting any legal
requirements of any  jurisdiction in which any part of the Trust or any Financed
Vehicle  may at the time be  located,  the  Servicer,  the  Certificate  Insurer
(provided an Insurer  Default shall not have occurred and be continuing) and the
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments  to appoint  one or more  Persons  approved by the Trustee to act as
co-trustee,  jointly with the Trustee, or separate trustee or separate trustees,
of all or any part of the Trust,  and to vest in such Person,  in such  capacity
and for the benefit of the  Certificateholders,  such title to the Trust, or any
part thereof,  and, subject to the other provisions of this Section 10.12,  such
powers, duties, obligations, rights, and trusts as the Servicer, the Certificate
Insurer and the Trustee may consider necessary or desirable. If the Servicer and
the Certificate Insurer shall not have joined in such appointment within 15 days
after the receipt

                                      -91-







by it of a  request  so to do,  or in the case an Event of  Default  shall  have
occurred and be continuing,  the Trustee alone shall have the power to make such
appointment.  No co-trustee or separate  trustee under this  Agreement  shall be
required to meet the terms of  eligibility  as a successor  trustee  pursuant to
Section  10.8,  except that the  co-trustee  or its parent shall comply with the
rating  requirements  set forth  therein,  and no notice of a successor  trustee
pursuant to Section 10.10 and no notice to Certificateholders of the appointment
of any  co-trustee  or separate  trustee  shall be required  pursuant to Section
10.10.

         Each separate trustee and co-trustee  shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

                  (i) All rights,  powers,  duties, and obligations conferred or
         imposed  upon the Trustee  shall be  conferred  upon and  exercised  or
         performed  by the  Trustee  and such  separate  trustee  or  co-trustee
         jointly (it being  understood that such separate  trustee or co-trustee
         is not authorized to act separately without the Trustee joining in such
         act),  except to the extent that under any law of any  jurisdiction  in
         which  any  particular  act or acts  are to be  performed  (whether  as
         Trustee under this  Agreement or, in its capacity as Standby  Servicer,
         as successor to the Servicer under this  Agreement),  the Trustee shall
         be  incompetent  or  unqualified  to perform such act or acts, in which
         event such rights,  powers,  duties,  and  obligations  (including  the
         holding  of  title  to the  Trust or any  portion  thereof  in any such
         jurisdiction)  shall be exercised and performed singly by such separate
         trustee or co-trustee, but solely at the direction of the Trustee;

                  (ii) No  trustee  under  this  Agreement  shall be  personally
         liable by reason of any act or omission of any other trustee under this
         Agreement; and

                  (iii)  Provided no Insurer  Default shall have occurred and be
         continuing,  the Certificate  Insurer may, and, in the event an Insurer
         Default shall have occurred and be  continuing,  then, the Servicer and
         the Trustee acting  jointly may, at any time accept the  resignation of
         or remove any separate trustee or co-trustee.

         Any notice,  request or other  writing  given to the  Trustee  shall be
deemed  to have been  given to each of the  other  then  separate  trustees  and
co-trustees,  as  effectively  as if  given to each of  them.  Every  instrument
appointing any separate  trustee or co-trustee shall refer to this Agreement and
the conditions of this Article X. Each separate trustee and co-trustee, upon its
acceptance of the trusts conferred, shall be vested with the

                                      -92-







estates or property  specified in its instrument of appointment,  either jointly
with the Trustee or separately,  as may be provided therein,  subject to all the
provisions of this  Agreement,  specifically  including  every provision of this
Agreement  relating to the conduct of,  affecting the liability of, or affording
protection to, the Trustee. Each such instrument shall be filed with the Trustee
and a copy thereof given to the Servicer.

         Any separate trustee or co-trustee may at any time appoint the Trustee,
its agent or attorney-in-fact  with full power and authority,  to the extent not
prohibited by law, to do any lawful act under or in respect of this Agreement on
its behalf and in its name.  If any separate  trustee or  co-trustee  shall die,
become  incapable  of  acting,  resign  or  be  removed,  all  of  its  estates,
properties,  rights,  remedies  and trusts shall vest in and be exercised by the
Trustee,  to the extent  permitted by law,  without the  appointment of a new or
successor trustee.

         SECTION 10.13.  Representations and Warranties of Trustee.  The Trustee
shall make the following representations and warranties on which the Seller, the
Certificate Insurer and Certificateholders shall rely:

                  (i) The  Trustee  is a  banking  corporation  duly  organized,
         validly  existing,  and in good standing under the laws of its place of
         incorporation.

                  (ii) The Trustee has full corporate  power authority and legal
         right to execute,  deliver,  and perform this  Agreement and shall have
         taken all  necessary  action to authorize the  execution,  delivery and
         performance by it of this Agreement.

                  (iii)  This  Agreement  shall  have  been  duly  executed  and
         delivered by the Trustee and this Agreement  constitutes a legal, valid
         and binding  obligation of the Trustee  enforceable in accordance  with
         its  terms,   subject  to  (x)   applicable   bankruptcy,   insolvency,
         reorganization, moratorium, and other similar laws affecting creditor's
         rights generally and (y) general principles of equity.

         SECTION 10.14. No Bankruptcy Petition. The Trustee covenants and agrees
that prior to the date  which is one year and one day after the  payment in full
of all  securities  issued by the  Seller or by a trust for which the Seller was
the  depositor  it will not  institute  against,  or join any  other  Person  in
instituting  against,  the Seller or the Trust any  bankruptcy,  reorganization,
arrangement,  insolvency or liquidation proceedings,  or other proceedings under
any Federal or State bankruptcy or similar law.


                                      -93-







         SECTION  10.15.  Trustee  May  Enforce  Claims  Without  Possession  of
Certificates.  All  rights of action  and claims  under  this  Agreement  or the
Certificates  may  be  prosecuted  and  enforced  by  the  Trustee  without  the
possession  of  any  of  the  Certificates  or  the  production  thereof  in any
proceeding relating thereto,  and any such proceeding  instituted by the Trustee
shall be brought in its own name as Trustee.  Any  recovery  of judgment  shall,
after  provision  for the  payment  of the  reasonable  compensation,  expenses,
disbursements  and advances of the Trustee,  its agents and counsel,  be for the
ratable benefit of the  Certificateholders in respect of which such judgment has
been obtained.

         SECTION 10.16. Rights of Certificate Insurer to Direct Trustee. (a) The
Certificate Insurer,  after giving written notice to the Trustee, shall have the
right to direct the time,  method and place at or by which the Trustee  conducts
any  proceeding for any remedy  available to the Trustee,  or exercises any such
trust or power conferred upon the Trustee.

         (b)  Notwithstanding  anything to the contrary  contained in subsection
(a) above,  the Trustee  shall not exercise  any remedy  involving a sale of the
Receivables unless it shall have received  instruction to do so by Holders of at
least  66 2/3%  of each of the  Class  A  Certificate  Balance  and the  Class B
Certificate  Balance  and,  in  addition,  the  Trustee  shall have the right to
decline to follow any such direction of the Certificate  Insurer if the Trustee,
being  advised  by  counsel,  determines  that the  action so  directed  may not
lawfully  be taken,  or if the  Trustee in good faith  shall,  by a  responsible
officer of the Trustee,  determine  that the  proceedings  so directed  would be
illegal or involve it in  personal  liability  or be unduly  prejudicial  to the
rights of  Certificateholders;  provided,  that nothing in this Agreement  shall
impair the right of the Trustee to take any action  deemed proper by the Trustee
and which is not inconsistent with such direction of the Certificate Insurer.


                                   ARTICLE XI

                                   Termination

         SECTION 11.1.  Termination of the Trust. The respective obligations and
responsibilities of the Seller, the Servicer, and the Trustee created hereby and
the  Trust  created  by this  Agreement  shall  terminate  upon the  payment  to
Certificateholders  of all amounts  required to be paid to them pursuant to this
Agreement,  the Spread  Account  Agreement or the Policy  (including all amounts
required  to reduce the Class A  Certificate  Balance to zero and to pay in full
any  unpaid  Class  A  Interest  Distributable  Amount),   satisfaction  of  all
Reimbursement Obligations, and the

                                      -94-







expiration of any preference  period related  thereto and the disposition of all
property held as part of the Trust;  provided,  however,  that in no event shall
the trust created by this Agreement  continue  beyond the expiration of 21 years
from the death of the last survivor of the descendants of Joseph P. Kennedy, the
late  ambassador  of the United  States of  America  to the Court of St.  James,
living on the date of this  Agreement.  The Servicer shall  promptly  notify the
Trustee and the Certificate Insurer of any prospective  termination  pursuant to
this Section 11.1.

         Notice of any termination,  specifying the Distribution Date upon which
the  Certificateholders  may  surrender  their  Certificates  to the Trustee for
payment of the final  distribution and cancellation,  shall be given promptly by
the Trustee by letter to Certificateholders mailed not earlier than the 15th day
and not  later  than the 25th day of the  month  next  preceding  the  specified
Distribution  Date stating (A) the Distribution Date upon which final payment of
the  Certificates   shall  be  made  upon  presentation  and  surrender  of  the
Certificates at the office of the Trustee therein designated,  (B) the amount of
any such final payment,  and (C) if  applicable,  that the Record Date otherwise
applicable to such Distribution Date is not applicable, payments being made only
upon presentation and surrender of the Certificates at the office of the Trustee
therein  specified.  The  Trustee  shall  give such  notice  to the  Certificate
Registrar  (if  other  than the  Trustee)  at the time  such  notice is given to
Certificateholders.  Upon  presentation and surrender of the  Certificates,  the
Trustee   shall  cause  to  be   distributed   to   Certificateholders   amounts
distributable on such Distribution Date pursuant to Section 4.6. Notwithstanding
the  foregoing,  if on the  Distribution  Date upon which  final  payment of the
Certificates   is  to  be   made,   there   are   only   six  or  less   initial
Certificateholders   of  record,  the  amounts  distributable  to  such  initial
Certificateholders   pursuant   to  Section  4.6  will  be  paid  on  the  final
Distribution Date by wire transfer or check as set forth in Section 4.6(g),  and
each such initial Certificateholder shall present and surrender its Certificates
at the office of the Trustee  designated in the notice  referred to above within
30 days after such Distribution Date.

         In the event  that all of the  Certificateholders  shall not  surrender
their  Certificates for cancellation  within six months after the date specified
in the  above-mentioned  written notice, the Trustee shall give a second written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
one year  after  the  second  notice  all the  Certificates  shall not have been
surrendered for cancellation,  the Trustee shall take appropriate  steps, or may
appoint an agent to take appropriate steps, to contact the remaining

                                      -95-







Certificateholders  concerning  surrender  of their  Certificates,  and the cost
thereof  shall be paid out of the funds  and  other  assets  that  shall  remain
subject to this  Agreement  or, if none,  from CPS.  Any funds  remaining in the
Trust after  exhaustion of such remedies  shall be distributed by the Trustee to
the American Red Cross.

         SECTION 11.2. Optional Purchase of All Receivables.  On the last day of
any  Collection  Period as of which the Pool Balance shall be less than or equal
to the Optional Purchase Percentage multiplied by the Original Pool Balance, the
Servicer  shall have the option to  purchase  the corpus of the Trust  (with the
consent of the Certificate  Insurer, if such purchase would result in a claim on
the Policy or would result in any amount owing to the Certificate  Insurer or to
the Holders of the Class A Certificates  remaining unpaid);  provided,  however,
that the Servicer may not effect any such purchase unless the Trustee shall have
received  an  Opinion of Counsel  to the  effect  that such  purchase  would not
constitute a fraudulent conveyance. To exercise such option the Servicer (or the
Certificate Insurer, if applicable) shall deposit pursuant to Section 4.5 in the
Collection  Account an amount  equal to the  aggregate  Purchase  Amount for the
Receivables (including defaulted  Receivables),  plus the appraised value of any
other  property  held by the Trust,  such value to be determined by an appraiser
mutually agreed upon by the Servicer,  the Certificate  Insurer and the Trustee,
and shall  succeed to all  interests  in and to the Trust.  For purposes of this
Section,  the  Purchase  Amount  shall  not be less  than the sum of the Class A
Certificate Balance and the Class B Certificate Balance.


                                   ARTICLE XII

                            Miscellaneous Provisions

         SECTION  12.1.  Amendment.  This  Agreement may be amended from time to
time by the  Seller,  the  Servicer,  and the  Trustee  with the  consent of the
Certificate  Insurer  and with the  consent  (which  consent  of any Holder of a
Certificate given pursuant to this Section or pursuant to any other provision of
this Agreement  shall be conclusive and binding on such Holder and on all future
Holders of such  Certificate  and of any  Certificate  issued upon the  transfer
thereof or in exchange  thereof or in lieu  thereof  whether or not  notation of
such  consent  is  made  upon  the  Certificate)  of  the  Holders  of  Class  A
Certificates evidencing not less than 51% of the Class A Certificate Balance and
the Holders of Class B Certificates  evidencing not less than 51% of the Class B
Certificate  Balance for the purpose of adding any  provisions to or changing in
any  manner  or  eliminating  any of the  provisions  of this  Agreement,  or of
modifying  in any manner the rights of the  Holders of  Certificates;  provided,
however, that no

                                      -96-







such  amendment  shall (a)  increase  or reduce in any  manner the amount of, or
accelerate  or delay the timing of, or change the  allocation  or  priority  of,
collections of payments on Receivables or  distributions  that shall be required
to be made on any  Certificate  or change the Class A  Pass-Through  Rate or the
Class B Pass-Through Rate without the consent of each Certificateholder affected
thereby,  (b) reduce the aforesaid percentage of the Class A Certificate Balance
or Class B  Certificate  Balance  required  to  consent  to any such  amendment,
without the consent of the Holders of all  Certificates of the applicable  class
then  outstanding,  (c) result in a downgrade or  withdrawal of the then current
rating of the Class A Certificates by either of the Rating Agencies  without the
consent of all the Class A  Certificateholders  or (d) result in a downgrade  or
withdrawal of the then current rating of the Class B  Certificates  by either of
the Rating Agencies without the consent of all the Class B Certificateholders.

         Promptly  after the  execution of any such  amendment  or consent,  the
Trustee   shall   furnish  a  copy  of  such   amendment   or  consent  to  each
Certificateholder and each of the Rating Agencies.

         Prior to the execution of any amendment to this Agreement,  the Trustee
shall be entitled to receive  and rely upon an Opinion of Counsel  stating  that
the execution of such amendment is authorized or permitted by this Agreement and
the Opinion of Counsel referred to in Section  12.2(i)(1).  The Trustee may, but
shall not be  obligated  to,  enter into any such  amendment  which  affects the
Trustee's own rights, duties or immunities under this Agreement or otherwise.

         SECTION 12.2.  Protection of Title to Trust. (a) The Seller or Servicer
or both  shall  execute  and file  such  financing  statements  and  cause to be
executed and filed such continuation statements,  all in such manner and in such
places as may be required by law fully to  preserve,  maintain,  and protect the
interest of the  Certificateholders  and the Trustee in the  Receivables and the
other Trust Assets and in the proceeds  thereof.  The Seller or Servicer or both
shall deliver (or cause to be delivered) to the Trustee  file-stamped copies of,
or filing  receipts  for,  any  document  filed as  provided  above,  as soon as
available following such filing.

         (b)  Neither  the  Seller  nor the  Servicer  shall  change  its  name,
identity,  or corporate structure in any manner that would, could, or might make
any financing  statement or  continuation  statement  filed in  accordance  with
paragraph (a) above seriously  misleading  within the meaning of ss. 9-402(7) of
the UCC, unless it shall have given the Trustee and the  Certificate  Insurer at
least five days' prior written notice thereof, shall have promptly

                                      -97-







filed  appropriate  amendments to all previously  filed financing  statements or
continuation  statements  and shall have  delivered  an  Opinion of Counsel  (A)
stating that, in the opinion of such counsel,  all  amendments to all previously
filed financing  statements and  continuation  statements have been executed and
filed that are  necessary  fully to preserve  and  protect  the  interest of the
Trustee in the Receivables and the other Trust Assets,  and reciting the details
of such filings,  or (B) stating  that, in the opinion of such counsel,  no such
action shall be necessary to preserve and protect such interest.

         (c) Each of the Seller and the  Servicer  shall have an  obligation  to
give the Trustee  and the  Certificate  Insurer at least 60 days' prior  written
notice of any  relocation of its principal  executive  office if, as a result of
such relocation,  the applicable  provisions of the UCC would require the filing
of any amendment of any previously filed financing or continuation  statement or
of any new financing statement, shall promptly file any such amendment and shall
deliver an Opinion of Counsel (A) stating  that, in the opinion of such counsel,
all amendments to all previously  filed  financing  statements and  continuation
statements have been executed and filed that are necessary fully to preserve and
protect the interest of the Trustee in the Receivables, and reciting the details
of such filings,  or (B) stating  that, in the opinion of such counsel,  no such
action shall be necessary  to preserve and protect such  interest.  The Servicer
shall at all times maintain each office from which it shall service Receivables,
and its principal executive office, within the United States of America.

         (d)  The  Servicer  shall  maintain  accounts  and  records  as to each
Receivable  accurately and in sufficient detail to permit (i) the reader thereof
to know at any  time the  status  of such  Receivable,  including  payments  and
recoveries   made  and  payments  owing  (and  the  nature  of  each)  and  (ii)
reconciliation  between  payments  or  recoveries  on (or with  respect to) each
Receivable  and the  amounts  from  time to time  deposited  in the  Certificate
Account and Payahead Account in respect of such Receivable.

         (e) The Servicer shall maintain its computer  systems so that, from and
after the time of sale under this  Agreement of the  Receivables to the Trustee,
the Servicer's  master computer  records  (including any back-up  archives) that
refer to a Receivable  shall  indicate  clearly the interest of CPS Auto Grantor
Trust 1997-2 in such  Receivable and that such Receivable is owned by the Trust.
Indication  of the Trust's  ownership of a  Receivable  shall be deleted from or
modified on the Servicer's computer systems when, and only when, such Receivable
shall have been paid in full or repurchased.


                                      -98-







         (f) If at any time the Seller or the  Servicer  shall  propose to sell,
grant a security  interest in, or otherwise  transfer any interest in automotive
receivables to any  prospective  purchaser,  lender,  or other  transferee,  the
Servicer shall give to such prospective  purchaser,  lender, or other transferee
computer  tapes,  records,  or printouts  (including  any restored  from back-up
archives) that, if they shall refer in any manner  whatsoever to any Receivable,
shall indicate clearly that such Receivable has been sold to and is owned by the
Trust.

         (g) The Servicer shall permit the Trustee, the Standby Servicer and the
Certificate  Insurer and its agents at any time during normal  business hours to
inspect,  audit,  and make copies of and abstracts from the  Servicer's  records
regarding any Receivable.

         (h) Upon  request,  the  Servicer  shall  furnish to the  Trustee,  the
Standby  Servicer or to the  Certificate  Insurer,  within five Business Days, a
list of all  Receivables  (by contract  number and name of Obligor) then held as
part of the Trust,  together with a reconciliation  of such list to the schedule
of  receivables  included  as  Schedule A to this  Agreement  and to each of the
Servicer's  Certificates  furnished  before such request  indicating  removal of
Receivables from the Trust.

         (i) The  Servicer  shall  deliver to the  Trustee  and the  Certificate
Insurer:

                  (1)  promptly   after  the  execution  and  delivery  of  this
         Agreement  and of each  amendment  hereto and after the  execution  and
         delivery of each  amendment to any financing  statement,  an Opinion of
         Counsel  either (A) stating that,  in the opinion of such counsel,  all
         financing statements and continuation statements have been executed and
         filed that are necessary  fully to preserve and protect the interest of
         the  Trustee  in the  Receivables,  and  reciting  the  details of such
         filings or referring to prior Opinions of Counsel in which such details
         are given, or (B) stating that, in the opinion of such counsel, no such
         action shall be necessary to preserve and protect such interest; and

                  (2) within 90 days after the  beginning of each  calendar year
         beginning with the first calendar year beginning more than three months
         after the Cutoff Date, an Opinion of Counsel, dated as of a date during
         such  90-day  period  either (A) stating  that,  in the opinion of such
         counsel, all financing statements and continuation statements have been
         executed and filed that are necessary fully to preserve and protect the
         interest of the Trustee in the Receivables, and reciting the details of
         such filings or  referring  to prior  Opinions of Counsel in which such
         details

                                      -99-







         are given or (B) stating that, in the opinion of such counsel,  no such
         action shall be necessary to preserve and protect such interest.

         Each  Opinion of Counsel  referred to in clause  (i)(1) or (i)(2) above
shall specify any action  necessary (as of the date of such opinion) to be taken
in the following year to preserve and protect such interest.

         (j) For the purpose of facilitating the execution of this Agreement and
for other purposes,  this Agreement may be executed simultaneously in any number
of counterparts,  each of which  counterparts shall be deemed to be an original,
and all of which counterparts shall constitute but one and the same instrument.

         (k) In the event any of the events  described  in Section  9.1(iii)  or
(iv)  shall  have  occurred,  or in the  event CPS shall  have been  removed  or
replaced  as  Servicer  for any  reason,  then CPS  and/or  the  Servicer  shall
immediately  cause each Certificate of Title for a Financed Vehicle to be marked
to reflect the security interest of the Trustee in the Financed Vehicle, and CPS
hereby appoints the Trustee its attorney-in-fact to effect such marking, and the
Trustee  hereby  accepts  such  appointment.  The  appointment  of  the  Trustee
hereunder  shall  not  operate  to  relieve  CPS  and/or  the  Servicer  of  its
obligations to mark each Certificate of Title under this provision. CPS shall be
liable for all costs, fees and expenses incurred under this Section 12.2(k).

         SECTION 12.3. Limitation on Rights of Certificateholders.  The death or
incapacity  of  any  Certificateholder  shall  not  operate  to  terminate  this
Agreement   or  the  Trust,   nor   entitle   such   Certificateholder's   legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
commence any proceeding in any court for a partition or winding up of the Trust,
nor otherwise  affect the rights,  obligations and liabilities of the parties to
this Agreement or any of them.

         No   Certificateholder   shall  have  any  right  to  vote  (except  as
specifically  provided  herein  including  in  Section  12.1)  or in any  manner
otherwise  control the operation and management of the Trust, or the obligations
of the  parties to this  Agreement,  nor shall  anything in this  Agreement  set
forth,  or  contained  in the terms of the  Certificates,  be construed so as to
constitute the Certificateholders from time to time as partners or members of an
association; nor shall any Certificateholder be under any liability to any third
person  by  reason  of any  action  taken  pursuant  to any  provision  of  this
Agreement.

         No Class A  Certificateholder  shall  have any  right by  virtue  or by
availing itself of any provisions of this Agreement to

                                      -100-







institute any suit,  action,  or proceeding in equity or at law upon or under or
with respect to this Agreement,  unless such Holder  previously shall have given
to the Trustee a written notice of default and of the continuance  thereof,  and
unless also the Holders of Class A Certificates  evidencing not less than 25% of
the Class A Certificate Balance shall have made written request upon the Trustee
to institute  such action,  suit or  proceeding in its own name as Trustee under
this Agreement and shall have offered to the Trustee such  reasonable  indemnity
as it may require  against the costs,  expenses,  and liabilities to be incurred
therein  or  thereby  and the  Trustee,  for 30 days  after its  receipt of such
notice,  request,  and offer of  indemnity,  shall have  neglected or refused to
institute any such action,  suit or proceeding  and during such 30-day period no
request or waiver  inconsistent  with such written request has been given to the
Trustee pursuant to this Section or Section 9.5; no one or more Holders of Class
A  Certificates  shall  have any right in any  manner  whatever  by virtue or by
availing  itself or  themselves of any  provisions of this  Agreement to affect,
disturb,  or  prejudice  the  rights of the  Holders of any other of the Class A
Certificates,  or to obtain or seek to obtain priority over or preference to any
other such Holder,  or to enforce any right,  under this Agreement except in the
manner provided in this Agreement and for the equal, ratable, and common benefit
of all Class A  Certificateholders.  For the protection  and  enforcement of the
provisions of this Section 12.3, each Class A Certificateholder  and the Trustee
shall be  entitled  to such  relief as can be given  either at law or in equity.
Nothing  in  this   Agreement   shall  be   construed  as  giving  the  Class  A
Certificateholders any direct right to make a claim on the Policy.

         No Class B  Certificateholder  shall  have any  right by  virtue  or by
availing  itself of any  provisions  of the  Agreement  to  institute  any suit,
action,  proceeding  in  equity or at law upon or under or with  respect  to the
Agreement,  unless it has the prior written consent of the  Certificate  Insurer
and, if any Class A  Certificate  shall remain  outstanding,  the prior  written
consent of the Holders of Class A  Certificates  evidencing not less than 51% of
the  Class  A  Certificate  Balance;  provided  that,  this  sentence  shall  be
inoperative from and after such time as the Class A Certificates  have been paid
in full and all outstanding  Reimbursement  Obligations and other amounts due to
the Certificate Insurer have been paid in full.

         SECTION  12.4.  Governing  Law.  THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS,  RIGHTS,
AND  REMEDIES  OF THE  PARTIES  UNDER  THIS  AGREEMENT  SHALL BE  DETERMINED  IN
ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO CONFLICT OF LAWS PRINCIPLES.


                                      -101-







         SECTION 12.5. Notices. All demands, notices, and communications upon or
to the Seller, the Servicer,  the Trustee, the Certificate  Insurer,  Standard &
Poor's or Moody's under this  Agreement  shall be in writing,  and delivered (a)
personally,  (b) by certified  mail,  return receipt  requested,  (c) by Federal
Express or similar  overnight  courier service or (d) by telecopy,  and shall be
deemed to have been duly given upon  receipt (a) in the case of the  Seller,  to
the agent for service as specified in this Agreement,  at the following address:
2 Ada,  Irvine,  California  92618  (Telecopy:  714-753-6805),  or at such other
address as shall be designated by the Seller in a written notice to the Trustee,
(b) in the case of the Servicer, to Secretary,  2 Ada, Irvine,  California 92618
(Telecopy: 714-753-6805), (c) in the case of the Trustee, at the Corporate Trust
Office (Telecopy:  (612) 667-3539), (d) in the case of Standard & Poor's Ratings
Group, at the following  address:  Standard & Poor's Ratings Group, 26 Broadway,
15th Floor,  New York,  New York 10004,  Attention:  Asset  Backed  Surveillance
Department  (Telecopy:  (212)  208-0030),  (e) in the case of Moody's  Investors
Service,  Inc., at the following  address:  99 Church Street, New York, New York
10007, Attention:  Structured Surveillance Department (Telecopy: (212) 553-7820)
and (f) in the case of  Financial  Security  Assurance  Inc.,  at the  following
address:  350 Park  Avenue,  New York,  New York 10022,  Attention:  Senior Vice
President,  Surveillance  (Telecopy:  (212)  339-3547).  Any notice  required or
permitted to be mailed to a Certificateholder  shall be given by Federal Express
or similar  overnight courier service,  postage prepaid,  at the address of such
Holder as shown in the  Certificate  Register.  Any notice so mailed  within the
time prescribed in this Agreement  shall be  conclusively  presumed to have been
duly given, whether or not the Certificateholder shall receive such notice.

         The  Trustee  shall give  prompt  written  notice to each of the Rating
Agencies  and  each  Class  A  Certificateholder  of (i) any  amendments  to the
Insurance  Agreement or the Policy (upon  receipt of written  notice of any such
amendments from the Seller or the Servicer),  (ii) any change in the identity of
the Paying Agent and (iii) any failure to make payment under the Policy.

         SECTION 12.6.  Severability  of  Provisions.  If any one or more of the
covenants,  agreements,  provisions, or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements,  provisions, or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions,  or terms of this  Agreement and shall in no way affect the validity
or  enforceability  of  the  other  provisions  of  this  Agreement  or  of  the
Certificates or the rights of the Holders thereof.

         SECTION  12.7.  Assignment.  Notwithstanding  anything to the  contrary
contained herein, except as provided in Sections 7.3 and

                                      -102-







8.3  and  as  provided  in the  provisions  of  this  Agreement  concerning  the
resignation of the Servicer, this Agreement may not be assigned by the Seller or
the Servicer without the prior written consent of the Certificate  Insurer,  the
Trustee and the Holders of Certificates evidencing not less than 51% of the Pool
Balance, the Holders of Class A Certificates evidencing not less than 51% of the
Class A Certificate  Balance and the Holders of Class B Certificates  evidencing
not less than 51% of the Class B Certificate Balance.

         SECTION   12.8.    Certificates    Nonassessable    and   Fully   Paid.
Certificateholders  shall not be personally liable for obligations of the Trust.
The interests  represented by the Certificates  shall be  nonassessable  for any
losses  or  expenses  of the  Trust  or for  any  reason  whatsoever,  and  upon
authentication   thereof  by  the  Trustee  pursuant  to  Section  6.2  or  6.3,
Certificates shall be deemed fully paid.

         SECTION  12.9.  Nonpetition  Covenant.  (a)  None  of the  Seller,  the
Servicer,  the Trustee,  the Standby Servicer or CPS shall petition or otherwise
invoke  the  process of any court or  government  authority  for the  purpose of
commencing  or  sustaining  a case  against  the Trust or the  Seller  under any
Federal or State bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Trust or the Seller or any substantial part of its property,  or ordering
the winding up or liquidation of the affairs of the Trust or the Seller.

         (b) The  Servicer  shall  not,  nor cause the Seller  to,  petition  or
otherwise  invoke the process of  commencing  or  sustaining  a case against the
Seller  under any  Federal or State  bankruptcy,  insolvency  or similar  law or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator or
other similar official of the Seller or any substantial part of its property, or
ordering the winding up or liquidation of the affairs of the Seller.

         SECTION  12.10.   Third  Party   Beneficiaries.   Except  as  otherwise
specifically provided herein with respect to Certificateholders,  the parties to
this Agreement  hereby  manifest their intent that no third party other than the
Certificate Insurer and the Collateral Agent with respect to the indemnification
provisions set forth herein,  shall be deemed a third party  beneficiary of this
Agreement,  and specifically that the Obligors are not third party beneficiaries
of this Agreement.

         SECTION  12.11.   Financial   Security  as  Controlling   Party.   Each
Certificateholder  by purchase of the Certificates  held by it acknowledges that
the Trustee, as partial  consideration of the issuance of the Policy, has agreed
that the Certificate Insurer

                                      -103-







shall have certain rights hereunder for so long as no Insurer Default shall have
occurred and be  continuing.  So long as an Insurer  Default has occurred and is
continuing,  any provision  giving the Certificate  Insurer the right to direct,
appoint or consent to, approve of, or take any action under this Agreement shall
be  inoperative  during the period of such Insurer  Default and such right shall
instead  vest in the Trustee  acting at the  direction of the Holders of Class A
Certificates  evidencing,  unless otherwise specified,  not less than 51% of the
Class  A  Certificate  Balance.  From  and  after  such  time  as  the  Class  A
Certificates   have  been  paid  in  full  and  all  outstanding   Reimbursement
Obligations and other amounts due to the  Certificate  Insurer have been paid in
full,   any   provision   giving  the   Certificate   Insurer  or  the  Class  A
Certificateholders  the right to direct,  appoint or consent to,  approve of, or
take any action under this Agreement  shall be inoperative  and such right shall
instead  vest in the Trustee  acting at the  direction of the Holders of Class B
Certificates  evidencing,  unless otherwise specified,  not less than 51% of the
Class B Certificate  Balance.  The  Certificate  Insurer may disclaim any of its
rights and powers under this Agreement (but not its duties and obligations under
the Policy) upon delivery of a written  notice to the Trustee.  The  Certificate
Insurer may give or  withhold  any consent  hereunder  in its sole and  absolute
discretion.

         SECTION 12.12. Agent for Service.  The agent for service for the Seller
shall be the President, CPS Receivables Corp., 2 Ada, Irvine,  California 92618,
(714)  753-6800.  The Seller  hereby  designates  CT  Corporation  System,  1633
Broadway,  New York,  New York  10019,  (212)  644-1666  as agent for service of
process in all matters pertaining to the Seller in New York.

                                      -104-






         IN WITNESS  WHEREOF,  the  Seller,  the  Servicer,  the Trustee and the
Standby  Servicer  have caused this Pooling and  Servicing  Agreement to be duly
executed  by  their  respective  officers  as of the day and  year  first  above
written.

                              CPS RECEIVABLES CORP.,
                                as Seller


                               By:
                                  ----------------------------------------
                                  Name:
                                  Title:



                              CONSUMER PORTFOLIO SERVICES, INC.,
                                as Servicer


                              By:
                                 ----------------------------------------
                                 Name:
                                 Title:



                              NORWEST BANK MINNESOTA, NATIONAL
                                ASSOCIATION, as Trustee and
                                Standby Servicer


                              By:
                                 ----------------------------------------
                                 Name:
                                 Title:





                                                                      SCHEDULE A



                             SCHEDULE OF RECEIVABLES














                                                                      SCHEDULE B


                          LOCATION OF RECEIVABLES FILES



Norwest Bank Minnesota, National Association
  Sixth Street and Marquette Avenue
  Norwest Center
  Minneapolis, Minnesota 55479-0070









                                TABLE OF CONTENTS


Section                                                                    Page

                                    ARTICLE I

                                   Definitions

1.1.     Definitions..........................................................1
1.2.     Usage of Terms......................................................20
1.3.     Section References..................................................20
1.4.     Limitation on Trust Fund Activities.................................21
1.5.     Calculations........................................................21
1.6.     Action by or Consent of Certificateholders..........................21
1.7.     Material Adverse Effect.............................................21

                                   ARTICLE II

                          The Trust and Trust Property

2.1.     Creation of Trust...................................................21
2.2.     Conveyance of Receivables...........................................22
2.3.     Transfer Intended as Sale; Precautionary Security
           Interest..........................................................23
2.4.     Acceptance by Trustee...............................................23
2.5.     Representations and Warranties of Seller............................23
2.6.     Repurchase Upon Breach..............................................30
2.7.     Delivery of Receivable Files........................................31
2.8.     Acceptance of Receivable Files by Trustee...........................32
2.9.     Access to Receivable Files..........................................33

                                   ARTICLE III

                   Administration and Servicing of Receivables

3.1.     Duties of Servicer..................................................34
3.2.     Collection and Allocation of Receivable
           Payments..........................................................35
3.3.     Realization Upon Receivables........................................36
3.4.     Physical Damage Insurance; Other Insurance..........................36
3.5.     Maintenance of Security Interests in Financed Vehicles..............37
3.6.     Additional Covenants of Servicer....................................38
3.7.     Purchase of Receivables Upon Breach.................................38
3.8.     Servicing Fee.......................................................39
3.9.     Servicer's Certificate..............................................39
3.10.    Annual Statement as to Compliance: Notice of Default................40
3.11.    Annual Independent Certified Public Accountant's
           Report............................................................40
3.12.    Reserved............................................................41
3.13.    Servicer Expenses...................................................41

                                       -i-






Section                                                                    Page


3.14.    Retention and Termination of Servicer...............................41
3.15.    Access to Certain Documentation and Information
           Regarding Receivables.............................................42
3.16.    Verification of Servicer's Certificate..............................42
3.17.    Fidelity Bond.......................................................44
3.18.    Delegation of Duties................................................44

                                   ARTICLE IV

                         Distributions, Spread Account;
                        Statements to Certificateholders

4.1.     Accounts; Post-Office Box...........................................45
4.2.     Collections.........................................................47
4.3.     Application of Collections..........................................47
4.4.     Payaheads...........................................................47
4.5.     Additional Deposits.................................................48
4.6.     Distributions; Policy Claims........................................48
4.7.     Withdrawals from Spread Account.....................................52
4.8.     Statements to Certificateholders; Tax Returns.......................53
4.9.     Policy Payments; Subrogation........................................55
4.10.    Reliance on Information from the Servicer...........................56
4.11.    Optional Deposits by the Certificate Insurer;
           Notice of Waivers.................................................56

                                    ARTICLE V

                                    Reserved................................ 56

                                   ARTICLE VI

                                The Certificates

6.1.     The Certificates....................................................57
6.2A.    Appointment of Paying Agent.........................................57
6.2B.    Authenticating Agent................................................58
6.2.     Authentication of Certificates......................................59
6.3.     Registration of Transfer and Exchange of
           Certificates......................................................60
6.4.     Mutilated, Destroyed, Lost or Stolen
           Certificates......................................................63
6.5.     Persons Deemed Owners...............................................64
6.6.     Access to List of Certificateholders' Names and
           Addresses.........................................................64
6.7.     Maintenance of Office or Agency.....................................65
6.8.     Book-Entry Certificates.............................................65
6.9.     Notices to Clearing Agency..........................................66
6.10.      Definitive Certificates...........................................66

                                      -ii-






Section                                                                    Page



                                   ARTICLE VII

                                   The Seller

7.1.     Representations of Seller...........................................67
7.2.     Liability of Seller; Indemnities....................................69
7.3.     Merger or Consolidation of, or Assumption of the
            Obligations of, Seller...........................................69
7.4.     Limitation on Liability of Seller and Others........................70
7.5.     Seller May Own Certificates.........................................70

                                  ARTICLE VIII

                                  The Servicer

8.1.     Representations of Servicer.........................................71
8.2.     Indemnities of Servicer.............................................72
8.3.     Merger or Consolidation of, or Assumption of the
           Obligations of, Servicer or Standby Servicer......................74
8.4.     Limitation on Liability of Servicer and Others......................75
8.5.     Servicer and Standby Servicer Not to Resign.........................75

                                   ARTICLE IX

                                     Default

9.1.     Events of Default...................................................76
9.2.     Appointment of Successor............................................79
9.3.     Reserved............................................................81
9.4.     Notification to Certificateholders..................................81
9.5.     Direction of Insolvency Proceedings by Certificate
           Insurer...........................................................81
9.6.     Action Upon Certain Failures of the Servicer........................82

                                    ARTICLE X

                                   The Trustee

10.1.    Duties of Trustee...................................................82
10.2.    Trustee's Certificate...............................................85
10.3.    Reserved............................................................85
10.4.    Certain Matters Affecting Trustee...................................85
10.5.    Trustee Not Liable for Certificates or
           Receivables.......................................................87
10.6.    Trustee May Own Certificates........................................88
10.7.    Indemnity of Trustee................................................88
10.8.    Eligibility Requirements for Trustee................................89

                                      -iii-






Section                                                                   Page


10.9.    Resignation or Removal of Trustee...................................89
10.10.   Successor Trustee...................................................90
10.11.   Merger or Consolidation of Trustee..................................91
10.12.   Co-Trustee; Separate Trustee........................................91
10.13.   Representations and Warranties of Trustee...........................93
10.14.   No Bankruptcy Petition..............................................93
10.15.   Trustee May Enforce Claims Without Possession
           of Certificates...................................................94
10.16.   Rights of Certificate Insurer to Direct Trustee.....................94

                                   ARTICLE XI

                                   Termination

11.1.    Termination of the Trust............................................94
11.2.    Optional Purchase of All Receivables................................96

                                   ARTICLE XII

                            Miscellaneous Provisions

12.1.    Amendment...........................................................96
12.2.    Protection of Title to Trust........................................97
12.3.    Limitation on Rights of Certificateholders.........................100
12.4.    Governing Law......................................................101
12.5.    Notices............................................................102
12.6.    Severability of Provisions.........................................102
12.7.    Assignment.........................................................102
12.8.    Certificates Nonassessable and Fully Paid..........................103
12.9.    Nonpetition Covenant...............................................103
12.10.   Third Party Beneficiaries..........................................103
12.11.   Financial Security as Controlling Party............................103
12.12.   Agent for Service..................................................104


                                      -iv-






EXHIBITS

Exhibit A         Form of Class A Certificate
Exhibit B         Form of Class B Certificate
Exhibit C-1       Form of Trustee's Certificate
Exhibit C-2       Form of Trustee's Certificate
Exhibit D         Form of Monthly Certificateholder Statement
Exhibit E-1       Form of Trust Receipt
Exhibit E-2       Form of Servicing Officer's Certificate
Exhibit F         Form of Servicer's Certificate
Exhibit G         Form of Transferee Certificate
Exhibit H         Form of Depository Agreement


SCHEDULES

Schedule A        Schedule of Receivables
Schedule B        Location of Receivables

                                       -v-









                                  Exhibit 10.2
                         Receivables Purchase Agreement














                                  Exhibit 10.2
                         Receivables Purchase Agreement














                                                                  EXECUTION COPY

                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and CPS Receivables  Corp.
(the  "Purchaser") (the "CPS Purchase  Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject  to the  obligations  in the  Purchase  Agreement  and the  Pooling and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the CPS Receivables  listed in the CPS Schedule of Receivables and, with respect
to Rule of 78's  Receivables,  all monies due or to become due thereon after the
Cutoff Date (including  Scheduled  Payments due after the Cutoff Date (including
principal  prepayments  relating to such Scheduled Payments) but received by the
Seller on or before  the  Cutoff  Date) and,  with  respect  to Simple  Interest
Receivables,  all  monies  received  thereunder  after the  Cutoff  Date and all
Liquidation  Proceeds and Recoveries  received with respect to such Receivables;
(ii) the  security  interests  in the  Financed  Vehicles  granted  by  Obligors
pursuant  to the CPS  Receivables  and any other  interest of the Seller in such
Financed Vehicles,  including, without limitation, the certificates of title or,
with respect to Financed  Vehicles in the State of Michigan,  other  evidence of
ownership with respect to such Financed Vehicles; (iii) any proceeds from claims
on any physical  damage,  credit life and credit  accident and health  insurance
policies or  certificates  relating to the  Financed  Vehicles  securing the CPS
Receivables;  (iv)  refunds for the costs of  extended  service  contracts  with
respect to Financed Vehicles  securing the CPS Receivables,  refunds of unearned
premiums  with respect to credit life and credit  accident and health  insurance
policies or certificates  covering an Obligor or Financed  Vehicle or his or her
obligations  with respect to a Financed  Vehicle related to a CPS Receivable and
any  recourse  to Dealers  for any of the  foregoing;  (v) the  Receivable  File
related  to each CPS  Receivable;  and (vi) the  proceeds  of any and all of the
foregoing.  The foregoing sale does not constitute and is not intended to result
in any assumption by the Purchaser of any  obligation of the  undersigned to the
Obligors,  insurers or any other Person in connection with the CPS  Receivables,
the  related  Receivable  Files,  any  insurance  policies or any  agreement  or
instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties  and agreements on the part of the  undersigned  contained in the CPS
Purchase Agreement and is to be governed by the CPS Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the CPS Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.









         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of May 30, 1997.




                              CONSUMER PORTFOLIO SERVICES, INC.



                              By:
                                 ---------------------------------------       
                                  Name:
                                  Title:


                                       -2-







                                                                  EXECUTION COPY


         PURCHASE  AGREEMENT  dated  as of  this  May 1,  1997,  by and  between
CONSUMER  PORTFOLIO  SERVICES,  INC., a California  corporation  (the "Seller"),
having its principal  executive office at 2 Ada, Irvine,  California  92618, and
CPS RECEIVABLES CORP., a California  corporation (the  "Purchaser"),  having its
principal executive office at 2 Ada, Irvine, California 92618.

         WHEREAS,  in the regular course of its business,  the Seller  purchases
and  services  through  its auto loan  programs  certain  motor  vehicle  retail
installment sale contracts  secured by new and used  automobiles,  light trucks,
vans or minivans acquired from motor vehicle dealers.

         WHEREAS,  the  Seller  and the  Purchaser  wish to set  forth the terms
pursuant to which the CPS Receivables (as hereinafter  defined),  are to be sold
by the Seller to the Purchaser,  which CPS  Receivables  together with the Samco
Receivables  will be transferred  by the Purchaser,  pursuant to the Pooling and
Servicing Agreement (as hereinafter defined) to CPS Auto Grantor Trust 1997-2 to
be  created  thereunder,   which  Trust  will  issue  certificates  representing
beneficial  ownership interests in the Receivables and the other property of the
Trust (the "Class A Certificates" and the "Class B Certificates",  together, the
"Certificates").

         NOW,  THEREFORE,  in  consideration  of the  foregoing,  other good and
valuable consideration, and the mutual terms and covenants contained herein, the
parties hereto agree as follows:


                                    ARTICLE I

                               CERTAIN DEFINITIONS

         Terms not defined in this Agreement shall have the meaning set forth in
the Pooling and Servicing  Agreement.  As used in this Agreement,  the following
terms shall, unless the context otherwise requires,  have the following meanings
(such meanings to be equally  applicable to the singular and plural forms of the
terms defined):

         "Agreement"  means this Purchase  Agreement,  as this  agreement may be
amended, supplemented or otherwise modified from time to time in accordance with
the terms hereof.

         "Assignment"  means the Assignment dated May 30, 1997, by the Seller to
the Purchaser, relating to the purchase of the CPS Receivables and certain other
property  related  thereto by the  Purchaser  from the Seller  pursuant  to this
Agreement,  which shall be in substantially  the form attached hereto as Exhibit
A.









         "Base  Prospectus" means the Prospectus dated May 23, 1997 with respect
to CPS Auto Grantor Trusts and any amendment or supplement thereto.

         "Certificate   Purchase  Agreement"  means  the  Certificate   Purchase
Agreement,  dated May 30, 1997 among  certain  investors,  CPS and the Purchaser
relating to the Class B Certificates.

         "CPS" means Consumer Portfolio Services, Inc., a California corporation
and its successors and assigns.

         "CPS  Receivable"  means each retail  installment  sale  contract for a
Financed  Vehicle that appears on the CPS Schedule of Receivables and all rights
thereunder.

         "CPS Schedule of Receivables" means the list of CPS Receivables annexed
hereto as Exhibit B.

         "Obligor(s)" means the purchaser or co-purchasers of a Financed Vehicle
or any other Person who owes or may be liable for payments under a Receivable.

         "Offering  Documents"  means  the  Prospectus   Supplement,   the  Base
Prospectus and the Private Placement Memorandum.

         "Pooling  and  Servicing  Agreement"  means the Pooling  and  Servicing
Agreement  dated as of May 1,  1997,  among CPS  Receivables  Corp.,  as seller,
Consumer  Portfolio  Services,  Inc.,  as  originator  of  the  Receivables  and
servicer,  and Norwest  Bank  Minnesota,  National  Association,  as trustee and
standby  servicer,  as such agreement may be amended,  supplemented or otherwise
modified from time to time in accordance with the terms thereof.

         "Private Placement  Memorandum" means the Private Placement Memorandum,
dated  May  23,  1997,  relating  to  the  private  placement  of  the  Class  B
Certificates and any amendment or supplement thereto.

         "Prospectus  Supplement" means the Prospectus  Supplement dated May 23,
1997,  relating  to the  public  offering  of the Class A  Certificates  and any
amendment or supplement thereto.

         "Purchaser" means CPS Receivables Corp., a California corporation,  and
its successors and assigns.

         "Receivables"  means,  collectively,  the CPS Receivables and the Samco
Receivables.

         "Receivables Purchase Price" means $114,595,056.63.

         "Repurchase  Event"  shall have the  meaning  specified  in Section 6.2
hereof.

                                       -2-







         "Samco" means Samco  Acceptance  Corp.,  a Texas  corporation,  and its
successors and assigns.

         "Samco Purchase Agreement" means the Purchase Agreement dated as of May
1, 1997 between Samco Acceptance Corp., as seller, and CPS Receivables Corp., as
purchaser, as such agreement may be amended,  supplemented or otherwise modified
from time to time in accordance with the terms thereof.

         "Samco  Receivable"  shall  have the  meaning  specified  in the  Samco
Purchase Agreement.

         "Samco  Schedule of  Receivables"  means the list of Samco  Receivables
annexed as Exhibit B to the Samco Purchase Agreement.

         "Schedule  of  Receivables"  means,  collectively,  the CPS Schedule of
Receivables and the Samco Schedule of Receivables.

         "Seller"  means  Consumer  Portfolio   Services,   Inc.,  a  California
corporation,  in its capacity as seller of the CPS Receivables and the other CPS
Transferred Property relating thereto, and its successors and assigns.

         "Servicer"  means  Consumer  Portfolio  Services,  Inc.,  a  California
corporation, in its capacity as Servicer of the Receivables,  and its successors
and assigns.

         "Transferred CPS Property" shall have the meaning  specified in Section
2.1(a) hereof.

         "Transferred  Property"  shall have the  meaning  specified  in Section
2.1(a) hereof.

         "Transferred  Samco Property"  shall have the meaning  specified in the
Samco Purchase Agreement.

         "Trust" means the CPS Auto Grantor Trust 1997-2  created by the Pooling
and Servicing Agreement.

         "UCC" means the Uniform Commercial Code, as in effect from time to time
in the relevant jurisdictions.

         "Underwriters"   means  PaineWebber   Incorporated  and  Black  Diamond
Securities, LLC.

         "Underwriting  Agreement" means the Underwriting  Agreement,  dated May
21, 1997, among the Underwriters,  CPS and the Purchaser relating to the Class A
Certificates.


                                       -3-







                                   ARTICLE II

                        PURCHASE AND SALE OF RECEIVABLES

         2.1. Purchase and Sale of Receivables.  On the Closing Date, subject to
the terms and  conditions  of this  Agreement,  the Seller agrees to sell to the
Purchaser,  and the  Purchaser  agrees  to  purchase  from the  Seller,  without
recourse  (subject  to the  obligations  in this  Agreement  and the Pooling and
Servicing  Agreement),  all of the Seller's right, title and interest in, to and
under  the CPS  Receivables  and the other  Transferred  CPS  Property  relating
thereto.  The  conveyance  to the  Purchaser  of the CPS  Receivables  and other
Transferred CPS Property  relating  thereto is intended as a sale free and clear
of all liens and it is intended  that the  Transferred  CPS  Property  and other
property of the Purchaser  shall not be part of the Seller's estate in the event
of the  filing of a  bankruptcy  petition  by or against  the  Seller  under any
bankruptcy law.

         (a) Transfer of  Receivables.  On the Closing  Date and  simultaneously
with the  transactions  to be consummated  pursuant to the Pooling and Servicing
Agreement,  the  Seller  shall  sell,  transfer,  assign,  grant,  set  over and
otherwise convey to the Purchaser,  without recourse (subject to the obligations
herein  and in the  Pooling  and  Servicing  Agreement),  all  right,  title and
interest  of the  Seller  in and to (i) the CPS  Receivables  listed  in the CPS
Schedule of  Receivables  and,  with  respect to Rule of 78's  Receivables,  all
monies due or to become due thereon after the Cutoff Date  (including  Scheduled
Payments due after the Cutoff Date (including principal  prepayments relating to
such  Scheduled  Payments)  but  received  by the Seller on or before the Cutoff
Date) and,  with respect to Simple  Interest  Receivables,  all monies  received
thereunder  after the Cutoff Date and all  Liquidation  Proceeds and  Recoveries
received with respect to such CPS  Receivables;  (ii) the security  interests in
the Financed  Vehicles  granted by Obligors  pursuant to the CPS Receivables and
any other interest of the Seller in such Financed Vehicles,  including,  without
limitation,  the certificates of title or, with respect to Financed  Vehicles in
the State of Michigan, other evidence of ownership with respect to such Financed
Vehicles; (iii) any proceeds from claims on any physical damage, credit life and
credit accident and health  insurance  policies or certificates  relating to the
Financed Vehicles securing the CPS Receivables or the Obligors thereunder;  (iv)
refunds for the costs of extended  service  contracts  with  respect to Financed
Vehicles securing the CPS Receivables, refunds of unearned premiums with respect
to credit life and credit accident and health insurance policies or certificates
covering an Obligor under a CPS  Receivable or Financed  Vehicle  securing a CPS
Receivables or his or her obligations with respect to a Financed Vehicle and any
recourse to Dealers for any of the foregoing; (v) the Receivable File related to
each  CPS  Receivable;  and (vi) the  proceeds  of any and all of the  foregoing
(collectively,  the "Transferred CPS Property" and together with the Transferred
Samco Property, the "Transferred Property").

         (b)  Receivables   Purchase  Price.  In   consideration   for  the  CPS
Receivables and other  Transferred  Property  described in Section  2.1(a),  the
Purchaser  shall,  on the Closing  Date,  pay to the Seller the CPS  Receivables
Purchase Price. An amount equal to

                                       -4-







$110,417,295.49  of the CPS  Receivables  Purchase  Price  shall  be paid to the
Seller in cash.  The remaining  $4,177,761.14  of the CPS  Receivables  Purchase
Price shall be deemed paid and  returned to the  Purchaser  and be  considered a
contribution to capital.  The portion of the CPS  Receivables  Purchase Price to
paid in cash be by federal wire transfer (same day) funds.

         2.2. The Closing.  The sale and purchase of the CPS  Receivables  shall
take place at a closing (the "Closing") at the offices of Mayer,  Brown & Platt,
1675 Broadway, New York, New York 10019-5820 on the Closing Date, simultaneously
with the closings  under:  (a) the Samco  Purchase  Agreement  pursuant to which
Samco Acceptance Corp. will sell the Samco Receivables to CPS Receivables Corp.,
(b) the Pooling and Servicing Agreement pursuant to which (i) the Purchaser will
assign all of its right,  title and interest in and to the  Receivables  and the
other   Transferred   Property   to  the   Trustee   for  the   benefit  of  the
Certificateholders and (ii) the Trust will issue and deliver to the Purchaser in
exchange  for the  Transferred  Property  and related  transferred  property the
Certificates,  (c) the  Underwriting  Agreement  pursuant to which the Purchaser
shall sell the Class A Certificates to the  Underwriters and (d) the Certificate
Purchase  Agreement  pursuant  to which  the  Purchaser  shall  sell the Class B
Certificates to one or more investors.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

         3.1.  Representations  and Warranties of the  Purchaser.  The Purchaser
hereby represents and warrants to the Seller as of the date hereof and as of the
Closing Date:

         (a)  Organization  and Good  Standing.  The  Purchaser  has  been  duly
organized and is validly  existing as a corporation  in good standing  under the
laws of the State of California,  with power and authority to own its properties
and to conduct its business as such properties shall be currently owned and such
business is presently conducted,  and had at all relevant times, and shall have,
power, authority and legal right to acquire and own the Receivables.

         (b) Due  Qualification.  The Purchaser is duly qualified to do business
as a foreign  corporation  in good  standing,  and has  obtained  all  necessary
licenses and approvals in all  jurisdictions  in which the ownership or lease of
property or the conduct of its business shall require such qualifications.

         (c) Power and  Authority.  The Purchaser has the power and authority to
execute and deliver this Agreement and to carry out its terms and the execution,
delivery and  performance  of this  Agreement  has been duly  authorized  by the
Purchaser by all necessary corporate action.


                                       -5-







         (d) Binding Obligation.  This Agreement shall constitute a legal, valid
and binding  obligation of the  Purchaser  enforceable  in  accordance  with its
terms.

         (e) No  Violation.  The  execution,  delivery  and  performance  by the
Purchaser  of  this  Agreement  and  the   consummation   of  the   transactions
contemplated  hereby and the  fulfillment  of the terms  hereof do not  conflict
with,  result in a breach of any of the terms and  provisions of, nor constitute
(with or  without  notice or lapse of time) a default  under,  the  articles  of
incorporation  or  by-laws  of  the  Purchaser,  or  any  indenture,  agreement,
mortgage,  deed of trust, or other  instrument to which the Purchaser is a party
or by  which it is bound or to which  any of its  properties  are  subject;  nor
result in the  creation  or  imposition  of any lien upon any of its  properties
pursuant to the terms of any indenture,  agreement,  mortgage, deed of trust, or
other instrument (other than the Pooling and Servicing  Agreement);  nor violate
any law, order,  rule or regulation  applicable to the Purchaser of any court or
of any  Federal  or  State  regulatory  body,  administrative  agency  or  other
governmental  instrumentality  having  jurisdiction  over the  Purchaser  or its
properties.

         (f) No Proceedings. There are no proceedings or investigations pending,
or to the Purchaser's best knowledge,  threatened,  before any court, regulatory
body,  administrative  agency  or  other  governmental   instrumentality  having
jurisdiction over the Purchaser or its properties:  (A) asserting the invalidity
of this  Agreement or the  Certificates;  (B) seeking to prevent the issuance of
the Certificates or the consummation of any of the transactions  contemplated by
this Agreement;  (C) seeking any  determination  or ruling that might materially
and adversely affect the performance by the Purchaser of its obligations  under,
or the validity or enforceability of, this Agreement or the Certificates; or (D)
relating to the Purchaser and which might adversely  affect the Federal or State
income, excise, franchise or similar tax attributes of the Certificates.

         (g) No Consents.  No consent,  approval,  authorization  or order of or
declaration or filing with any governmental authority is required to be obtained
by  the  Purchaser  for  the  issuance  or  sale  of  the  Certificates  or  the
consummation of the other transactions contemplated by this Agreement, the Samco
Purchase Agreement or the Pooling and Servicing  Agreement,  except such as have
been duly made or obtained.

         3.2.  Representations  and  Warranties  of the  Seller.  (a) The Seller
hereby  represents and warrants to the Purchaser as of the date hereof and as of
the Closing Date:

                  (i) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of California,  with power and authority to
         own its properties and to conduct its business as such properties shall
         be currently owned and such business is presently  conducted and had at
         all relevant times, and shall have, power, authority and legal right to
         acquire, own and service the Receivables.


                                       -6-







                  (ii) Due  Qualification.  The Seller is duly  qualified  to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or  lease  of  property  or  the  conduct  of  its  business
         (including  the  origination  and the servicing of the  Receivables  as
         required by the Pooling and  Servicing  Agreement)  shall  require such
         qualifications.

                  (iii)  Power  and  Authority.  The  Seller  has the  power and
         authority  to execute and deliver this  Agreement  and to carry out its
         terms;  the Seller has full power and  authority to sell and assign the
         property  sold and assigned to the  Purchaser  and has duly  authorized
         such sale and  assignment to the  Purchaser by all necessary  corporate
         action;  and the execution,  delivery and performance of this Agreement
         has been  duly  authorized  by the  Seller by all  necessary  corporate
         action.

                  (iv) Valid Sale; Binding Obligation.  This Agreement effects a
         valid sale,  transfer and  assignment  of the CPS  Receivables  and the
         other  Transferred CPS Property  conveyed to the Purchaser  pursuant to
         Section 2.1,  enforceable  against creditors of and purchasers from the
         Seller;  and this Agreement shall constitute a legal, valid and binding
         obligation of the Seller enforceable in accordance with its terms.

                  (v) No Violation.  The execution,  delivery and performance by
         the Seller of this Agreement and the  consummation of the  transactions
         contemplated  hereby  and the  fulfillment  of the terms  hereof do not
         conflict with,  result in any breach of any of the terms and provisions
         of, nor constitute  (with or without notice or lapse of time) a default
         under,  the articles of  incorporation,  as amended,  or by-laws of the
         Seller, or any indenture,  agreement, mortgage, deed of trust, or other
         instrument to which the Seller is a party or by which it is bound or to
         which any of its properties are subject;  nor result in the creation or
         imposition of any lien upon any of its properties pursuant to the terms
         of any such  indenture,  agreement,  mortgage,  deed of trust, or other
         instrument  (other than this  Agreement  and the Pooling and  Servicing
         Agreement);  nor violate any law, order, rule or regulation  applicable
         to the Seller of any court or of any Federal or State  regulatory body,
         administrative  agency  or other  governmental  instrumentality  having
         jurisdiction over the Seller or its properties.

                  (vi)   No   Proceedings.   There   are   no   proceedings   or
         investigations pending, or to the Seller's best knowledge,  threatened,
         before any court,  regulatory  body,  administrative  agency,  or other
         governmental instrumentality having jurisdiction over the Seller or its
         properties:  (A)  asserting  the  invalidity  of this  Agreement or the
         Certificates;  (B) seeking to prevent the issuance of the  Certificates
         or the  consummation  of any of the  transactions  contemplated by this
         Agreement;   (C)  seeking  any   determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, this Agreement
         or the  Certificates;  or (D)  relating  to the Seller and which  might
         adversely

                                       -7-







         affect the Federal or State  income,  excise,  franchise or similar tax
         attributes of the Certificates.

                  (vii) No  Consents.  No consent,  approval,  authorization  or
         order of or  declaration or filing with any  governmental  authority is
         required  for  the  issuance  or  sale  of  the   Certificates  or  the
         consummation of the other transactions  contemplated by this Agreement,
         the Samco  Purchase  Agreement or the Pooling and Servicing  Agreement,
         except such as have been duly made or obtained.

                  (viii)  Financial  Condition.  The Seller  has a positive  net
         worth and is able to and does pay its  liabilities as they mature.  The
         Seller  is not in  default  under  any  obligation  to pay money to any
         Person  except for  matters  being  disputed in good faith which do not
         involve an  obligation of the Seller on a promissory  note.  The Seller
         will not use the proceeds from the  transactions  contemplated  by this
         Agreement to give any preference to any creditor or class of creditors,
         and this  transaction  will not leave the Seller with remaining  assets
         which are unreasonably small compared to its ongoing operations.

                  (ix) Fraudulent Conveyance.  The Seller is not selling the CPS
         Receivables  to the  Purchaser  with any  intent  to  hinder,  delay or
         defraud any of its creditors; the Seller will not be rendered insolvent
         as a result of the sale of the CPS Receivables to the Purchaser.

                  (b)  The  Seller  makes  the  following   representations  and
warranties as to the Receivables (including the Samco Receivables) and the other
Transferred Property relating thereto on which the Purchaser relies in accepting
the  Receivables  and the other  Transferred  Property  relating  thereto.  Such
representations  and  warranties  speak as of the execution and delivery of this
Agreement,  but  shall  survive  the  sale,  transfer,  and  assignment  of  the
Receivables and the other Transferred Property relating thereto to the Purchaser
and the subsequent assignment and transfer pursuant to the Pooling and Servicing
Agreement:

                  (i) Origination  Date. Each Receivable has an origination date
         on or after May 11, 1994.

                  (ii) Principal  Balance/Number of Contracts.  As of the Cutoff
         Date, the total  aggregate  principal  balance of the  Receivables  was
         $119,362,032.46. The Receivables are evidenced by 9,697 Contracts.

                  (iii) Maturity of Receivables. Each Receivable has an original
         term to  maturity  of not less  than 12  months  and not  more  than 60
         months;   the  weighted  average  original  term  to  maturity  of  the
         Receivables  is 56.49 months as of the Cutoff Date;  the remaining term
         to maturity of each  Receivable  was 60 months or less as of the Cutoff
         Date;  the  weighted   average   remaining  term  to  maturity  of  the
         Receivables was 55.46 months as of the Cutoff Date.

                                      -8-







                  (iv)  Characteristics of Receivables.  (a) Each Receivable (1)
         has been originated in the United States of America by a Dealer for the
         retail  sale of a  Financed  Vehicle  in the  ordinary  course  of such
         Dealer's business,  has been fully and properly executed by the parties
         thereto and has been  purchased by the Seller (or,  with respect to the
         Samco  Receivables,  Samco)  in  connection  with the sale of  Financed
         Vehicles  by the  Dealers,  (2) has  created a valid,  subsisting,  and
         enforceable  first  priority  security  interest in favor of the Seller
         (or,  with  respect to the Samco  Receivables,  Samco) in the  Financed
         Vehicle,  which security  interest has been assigned by the Seller (or,
         with respect to the Samco Receivables,  Samco) to the Purchaser,  which
         in turn has assigned such security  interest to the Trustee pursuant to
         the  Pooling  and  Servicing  Agreement,  (3)  contains  customary  and
         enforceable  provisions such that the rights and remedies of the holder
         or assignee  thereof  shall be  adequate  for  realization  against the
         collateral  of the  benefits of the  security,  (4)  provides for level
         monthly  payments  that fully  amortize  the Amount  Financed  over the
         original term (except for the last payment, which may be different from
         the level  payment) and yield interest at the Annual  Percentage  Rate,
         (5) has an Annual Percentage Rate of not less than 16.50%,  (6) that is
         a Rule  of  78's  Receivable  provides  for,  in the  event  that  such
         Receivable  is  prepaid,  a  prepayment  that fully pays the  Principal
         Balance  and  includes  a  full  month's  interest,  in  the  month  of
         prepayment,  at the  Annual  Percentage  Rate,  (7) is a Rule  of  78's
         Receivable or a Simple Interest Receivable, and (8) was originated by a
         Dealer   and  was   sold  by  the   Dealer   without   any   fraud   or
         misrepresentation on the part of such Dealer.

                           (b) Approximately  89.96% of the aggregate  Principal
         Balance  of the  Receivables,  constituting  92.20%  of the  number  of
         Receivables,  as of the  Cutoff  Date,  represents  financing  of  used
         automobiles,  light  trucks,  vans or  minivans;  the  remainder of the
         Receivables represent financing of new automobiles,  light trucks, vans
         or minivans; approximately 17.65% of the aggregate Principal Balance of
         the  Receivables as of the Cutoff Date were  originated in the State of
         California;  approximately 47.14% of the aggregate Principal Balance of
         the  Receivables  as of the Cutoff Date were  originated  under the CPS
         alpha program;  approximately 10.06% of the aggregate Principal Balance
         of the Receivables as of the Cutoff Date were originated  under the CPS
         delta program;  approximately  9.17% of the aggregate Principal Balance
         of the Receivables as of the Cutoff Date were originated  under the CPS
         first time buyer  program;  and  approximately  33.61% of the aggregate
         Principal  Balance of the  Receivables  were  originated  under the CPS
         standard  program;  the  remaining  0.02%  of the  aggregate  Principal
         Balance of the  Receivables  were acquired by CPS from an  unaffiliated
         party;  approximately  3.99% of the aggregate  Principal Balance of the
         Receivables are Samco  Receivables;  no Receivable shall have a payment
         that is more than 30 days overdue as of the Cutoff Date;  34.61% of the
         aggregate  Principal  Balance  of the  Receivables  are  Rule  of  78's
         Receivables  and  65.39%  of the  aggregate  Principal  Balance  of the
         Receivables are Simple Interest Receivables; each Receivable shall have
         a final  scheduled  payment  due no  later  than  June 12,  2002;  each
         Receivable has an original term to maturity of at least 12 months

                                       -9-







         and not more than 60 months and a  remaining  term to  maturity  of not
         less than 5 months nor greater than 60 months;  and each Receivable was
         originated on or before the Cutoff Date.

                  (v)  Scheduled  Payments.  Each  Receivable  had  an  original
         principal  balance of not less than $2,127.42 nor more than $27,681.54,
         has an outstanding  principal balance as of the Cutoff Date of not less
         than $1,528.61 and not more than  $27,562.84 and has a first  Scheduled
         Payment due on or prior to July 3, 1997.

                  (vi)  Characteristics  of  Obligors.  As of the  date  of each
         Obligor's  application  for the loan from which the related  Receivable
         arises,  each Obligor on any  Receivable  (a) did not have any material
         past  due  credit   obligations   or  any  personal  or  real  property
         repossessed  or wages  garnished  within  one year prior to the date of
         such  application,  unless such amounts have been repaid or  discharged
         through  bankruptcy,  (b) was not the subject of any Federal,  State or
         other bankruptcy,  insolvency or similar proceeding pending on the date
         of application that is not discharged,  (c) had not been the subject of
         more than one Federal, State or other bankruptcy, insolvency or similar
         proceeding, and (d) was domiciled in the United States.

                  (vii) Origination of Receivables. Based on the billing address
         of the  Obligors  and the  Principal  Balances  as of the Cutoff  Date,
         approximately  17.65% of the Receivables were originated in California,
         approximately 8.65% of the Receivables were originated in Pennsylvania,
         approximately  8.64% of the Receivables were originated in Texas, 6.66%
         were originated in New York and the remaining 58.40% of the Receivables
         were originated in all other States.

                  (viii) Post-Office Box. On or prior to the next billing period
         after the Cutoff  Date,  the Seller will  notify  each  Obligor to make
         payments with respect to its  respective  Receivables  after the Cutoff
         Date  directly to the  Post-Office  Box,  and will provide each Obligor
         with a monthly  statement  in order to  enable  such  Obligors  to make
         payments directly to the Post-Office Box.

                  (ix) Location of Receivable  Files;  One Original.  A complete
         Receivable  File with respect to each  Receivable  has been or prior to
         the  Closing  Date will be  delivered  to the  Trustee at the  location
         listed in Schedule B to the Pooling and Servicing  Agreement.  There is
         only one original executed copy of each Receivable.

                  (x)  Schedule  of  Receivables;   Selection  Procedures.   The
         information  with  respect  to the  Receivables  set  forth  in the CPS
         Schedule of  Receivables  and the Samco Schedule of Receivables is true
         and correct in all material respects as of the close of business on the
         Cutoff   Date,   and   no   selection   procedures   adverse   to   the
         Certificateholders have been utilized in selecting the Receivables.


                                      -10-







                  (xi)  Compliance  with Law. Each  Receivable,  the sale of the
         Financed Vehicle and the sale of any physical  damage,  credit life and
         credit accident and health insurance and any extended service contracts
         complied at the time the related  Receivable was originated or made and
         at the execution of this  Agreement  complies in all material  respects
         with all requirements of applicable Federal,  State and local laws, and
         regulations thereunder including,  without limitation,  usury laws, the
         Federal  Truth-in-Lending  Act, the Equal Credit  Opportunity  Act, the
         Fair Credit Reporting Act, the Fair Debt Collection  Practices Act, the
         Federal  Trade  Commission  Act, the  Magnuson-Moss  Warranty  Act, the
         Federal Reserve Board's Regulations B and Z, the Soldiers' and Sailors'
         Civil  Relief  Act  of  1940,  the  Texas  Consumer  Credit  Code,  the
         California  Automobile Sales Finance Act, and state  adaptations of the
         National  Consumer Act and of the Uniform  Consumer  Credit  Code,  and
         other consumer credit laws and equal credit  opportunity and disclosure
         laws.

                  (xii)  Binding  Obligation.  Each  Receivable  represents  the
         genuine,  legal, valid and binding payment obligation in writing of the
         Obligor,  enforceable  by the  holder  thereof in  accordance  with its
         terms.

                  (xiii) No Government Obligor.  None of the Receivables are due
         from the  United  States of  America  or any State or from any  agency,
         department,  or  instrumentality of the United States of America or any
         State.

                  (xiv) Security Interest in Financed Vehicle. Immediately prior
         to the sale, assignment, and transfer thereof, each Receivable shall be
         secured by a validly  perfected first priority security interest in the
         Financed  Vehicle in favor of the Seller (or, with respect to the Samco
         Receivables,  Samco) as secured  party,  and such security  interest is
         prior to all other liens upon and security  interests in such  Financed
         Vehicle which now exist or may hereafter  arise or be created  (except,
         as to priority,  for any tax liens or mechanics'  liens which may arise
         after the Closing Date).

                  (xv)  Receivables in Force.  No Receivable has been satisfied,
         subordinated or rescinded,  nor has any Financed  Vehicle been released
         from the lien granted by the related Receivable in whole or in part.

                  (xvi) No Waiver. No provision of a Receivable has been waived.

                  (xvii) No Amendments.  No Receivable has been amended,  except
         as such  Receivable  may have been  amended to grant  extensions  which
         shall not have  numbered  more than (a) one  extension  of one calendar
         month  in  any  calendar  year  or (b)  three  such  extensions  in the
         aggregate.

                  (xviii)  No  Defenses.  As of the  Closing  Date,  no right of
         rescission, setoff, counterclaim or defense exists or has been asserted
         or  threatened  with respect to any  Receivable.  The  operation of the
         terms of any Receivable or the exercise of

                                      -11-







         any right  thereunder will not render such Receivable  unenforceable in
         whole or in part or subject to any such  right of  rescission,  setoff,
         counterclaim, or defense.

                  (xix) No Liens.  As of the Cutoff Date,  there are no liens or
         claims  existing or which have been filed for work,  labor,  storage or
         materials  relating to a Financed Vehicle that shall be liens prior to,
         or equal or  coordinate  with,  the  security  interest in the Financed
         Vehicle granted by the Receivable.

                  (xx)   No   Default;   Repossession.    Except   for   payment
         delinquencies  continuing  for a period of not more than thirty days as
         of the Cutoff Date, no default,  breach,  violation or event permitting
         acceleration  under the terms of any  Receivable  has occurred;  and no
         continuing  condition  that  with  notice  or the  lapse of time  would
         constitute  a  default,   breach,   violation,   or  event   permitting
         acceleration  under the terms of any Receivable has arisen; and neither
         the  Seller nor Samco  shall  waive and  neither  has waived any of the
         foregoing;  and no Financed  Vehicle shall have been  repossessed as of
         the Cutoff Date.

                  (xxi)   Insurance;   Other.  (A)  Each  Obligor  has  obtained
         insurance  covering  the  Financed  Vehicle as of the  execution of the
         Receivable  insuring  against  loss  and  damage  due to  fire,  theft,
         transportation,   collision  and  other  risks  generally   covered  by
         comprehensive and collision  coverage and each Receivable  requires the
         Obligor to obtain and maintain  such  insurance  naming the Seller (or,
         with respect to the Samco  Receivables,  Samco) and its  successors and
         assigns as an additional insured, (B) each Receivable that finances the
         cost of  premiums  for  credit  life  and  credit  accident  or  health
         insurance  is  covered  by  an  insurance  policy  and  certificate  of
         insurance naming the Seller (or, with respect to the Samco Receivables,
         Samco) as policyholder  (creditor) under each such insurance policy and
         certificate  of insurance and (C) as to each  Receivable  that finances
         the cost of an  extended  service  contract,  the  respective  Financed
         Vehicle which secures the Receivable is covered by an extended  service
         contract.

                  (xxii)  Title.  It is the  intention  of the  Seller  that the
         transfer and assignment  herein  contemplated  constitute a sale of the
         CPS  Receivables  from  the  Seller  to  the  Purchaser  and  that  the
         beneficial interest in and title to such CPS Receivables not be part of
         the debtor's estate in the event of the filing of a bankruptcy petition
         by or against the Seller under any  bankruptcy  law. No CPS  Receivable
         has been sold,  transferred,  assigned, or pledged by the Seller to any
         Person other than the Purchaser or any such pledge has been released on
         or prior to the Closing  Date.  Immediately  prior to the  transfer and
         assignment  herein  contemplated,  the Seller  had good and  marketable
         title to each CPS Receivable,  and was the sole owner thereof, free and
         clear of all  liens,  claims,  encumbrances,  security  interests,  and
         rights  of others  and,  immediately  upon the  transfer  thereof,  the
         Purchaser  shall  have  good  and  marketable  title  to each  such CPS
         Receivable, and will be the sole owner thereof, free

                                      -12-







         and clear of all liens, encumbrances, security interests, and rights of
         others, and the transfer has been perfected under the UCC.

                  (xxiii) Lawful  Assignment.  No Receivable has been originated
         in, or is  subject  to the laws of, any  jurisdiction  under  which the
         sale, transfer,  and assignment of such Receivable under this Agreement
         or the Samco Purchase  Agreement shall be unlawful,  void, or voidable.
         Neither the Seller nor Samco has entered  into any  agreement  with any
         account debtor that  prohibits,  restricts or conditions the assignment
         of any portion of the Receivables.

                  (xxiv) All  Filings  Made.  All  filings  (including,  without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Purchaser  a  first  priority  perfected   ownership  interest  in  the
         Receivables have been made.

                  (xxv) Chattel  Paper.  Each  Receivable  constitutes  "chattel
         paper" under the applicable UCC.

                  (xxvi)  Valid  and  Binding   Obligation   of  Obligor.   Each
         Receivable  is the legal,  valid and binding  obligation of the Obligor
         thereunder and is enforceable in accordance with its terms, except only
         as such enforcement may be limited by bankruptcy, insolvency or similar
         laws affecting the enforcement of creditors' rights generally,  and all
         parties to such contract had full legal capacity to execute and deliver
         such contract and all other documents  related thereto and to grant the
         security interest purported to be granted thereby.

                  (xxvii)  Tax Liens.  As of the Cutoff  Date,  there is no lien
         against any Financed Vehicle for delinquent taxes.

                  (xxviii) Title Documents. (A) If the Receivable was originated
         in a State  in which  notation  of a  security  interest  on the  title
         document of the related  Financed  Vehicle is required or  permitted to
         perfect such security interest,  the title document for such Receivable
         shows,  or if a new or replacement  title document is being applied for
         with respect to such  Financed  Vehicle the title  document  (or,  with
         respect to Receivables  originated in the State of Michigan,  all other
         evidence of ownership  with respect to such  Financed  Vehicle) will be
         received within 180 days and will show, the Seller (or, with respect to
         the Samco Receivables, Samco) named as the original secured party under
         the  related  Receivable  as the  holder of a first  priority  security
         interest  in  such  Financed  Vehicle,  and (B) if the  Receivable  was
         originated  in a State in which  the  filing of a  financing  statement
         under the UCC is  required  to  perfect a  security  interest  in motor
         vehicles,  such filings or recordings  have been duly made and show the
         Seller (or, with respect to the Samco Receivables,  Samco) named as the
         original  secured  party  under the related  Receivable,  and in either
         case,  the  Trustee has the same  rights as such  secured  party has or
         would  have  (if  such  secured  party  were  still  the  owner  of the
         Receivable) against all parties

                                      -13-







         claiming an interest in such  Financed  Vehicle.  With  respect to each
         Receivable for which the title document of the related Financed Vehicle
         has not yet been returned from the Registrar of Titles,  the Seller has
         received  written  evidence  from the  related  Dealer  that such title
         document showing the Seller (or, with respect to the Samco Receivables,
         Samco) as first lienholder has been applied for.

                  (xxix) Casualty. No Financed Vehicle has suffered a Casualty.

                  (xxx)  Obligation to Dealers or Others.  The Purchaser and its
         assignees will assume no obligation to Dealers or other  originators or
         holders of the Receivables (including,  but not limited to under dealer
         reserves) as a result of the purchase of the Receivables.

                  (xxxi)  Full  Amount   Advanced.   The  full  amount  of  each
         Receivable  has  been  advanced  to  each  Obligor,  and  there  are no
         requirements for future advances thereunder.  No Obligor has any option
         under a Receivable to borrow from any Person  additional  funds secured
         by the related Financed Vehicle.

                  (c)  The  representations  and  warranties  contained  in this
         Agreement  shall not be  construed  as a warranty  or  guaranty  by the
         Seller as to the future  payments by any  Obligor.  The sale of the CPS
         Receivables  pursuant to this  Agreement  shall be  "without  recourse"
         except for the  representations,  warranties  and covenants made by the
         Seller in this Agreement or the Pooling and Servicing Agreement.


                                   ARTICLE IV

                                   CONDITIONS

         4.1.  Conditions to Obligation of the Purchaser.  The obligation of the
Purchaser to purchase the CPS Receivables is subject to the  satisfaction of the
following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties of the Seller hereunder shall be true and correct on the Closing Date
with the same effect as if then made,  and the Seller shall have  performed  all
obligations to be performed by it hereunder on or prior to the Closing Date.

         (b) Computer Files Marked. The Seller shall, at its own expense,  on or
prior  to the  Closing  Date,  indicate  in its  computer  files  that  the  CPS
Receivables have been sold to the Purchaser pursuant to this Agreement and shall
deliver to the  Purchaser  the CPS  Schedule  of  Receivables  certified  by the
Chairman, the President, the Vice President or the Treasurer of the Seller to be
true, correct and complete.


                                      -14-







         (c) Receivable Files  Delivered.  The Seller shall, at its own expense,
deliver the Receivable Files to the Trustee at the offices specified in Schedule
B to the Pooling and Servicing Agreement on or prior to the Closing Date.

         (d) Documents to be delivered by the Seller at the Closing.

                  (i) The  Assignment.  At the Closing,  the Seller will execute
         and deliver the Assignment.  The Assignment  shall be  substantially in
         the form of Exhibit A hereto.

                  (ii)  Evidence  of UCC-1  Filing.  On or prior to the  Closing
         Date,  the Seller  shall record and file,  at its own expense,  a UCC-1
         financing   statement  in  each   jurisdiction  in  which  required  by
         applicable law, executed by the Seller, as seller or debtor, and naming
         the  Purchaser,   as  purchaser  or  secured  party,   naming  the  CPS
         Receivables and the other Transferred CPS Property  conveyed  hereafter
         as  collateral,  meeting  the  requirements  of the  laws of each  such
         jurisdiction  and in such manner as is  necessary  to perfect the sale,
         transfer,  assignment  and  conveyance of such CPS  Receivables  to the
         Purchaser.  The Seller  shall  deliver a  file-stamped  copy,  or other
         evidence satisfactory to the Purchaser of such filing, to the Purchaser
         on or prior to the Closing Date.

                  (iii)  Evidence  of UCC-2  Filing.  On or prior to the Closing
         Date,  the Seller  shall  cause to be  recorded  and filed,  at its own
         expense,  a UCC-2  termination  statement  executed by General Electric
         Capital Corporation  ("GECC") in each jurisdiction in which required by
         applicable  law,  meeting  the  requirements  of the laws of each  such
         jurisdiction  and in such  manner as is  necessary  to  release  GECC's
         interest in the Receivables, including without limitation, the security
         interests in the Financed  Vehicles  securing the  Receivables  and any
         proceeds of such  security  interests  or the  Receivables.  The Seller
         shall deliver a file-stamped  copy, or other evidence  satisfactory  to
         the  Purchaser  of such  filing,  to the  Purchaser  on or prior to the
         Closing Date.

                  (iv) Other  Documents.  On or prior to the Closing  Date,  the
         Seller  shall  deliver  such  other  documents  as  the  Purchaser  may
         reasonably request.

         (e) Other  Transactions.  The transactions  contemplated by the Pooling
and  Servicing  Agreement,   the  Samco  Purchase  Agreement,  the  Underwriting
Agreement and Certificate Purchase Agreement shall be consummated on the Closing
Date.

         4.2.  Conditions  to Obligation  of the Seller.  The  obligation of the
Seller to sell the  Receivables to the Purchaser is subject to the  satisfaction
of the following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties of the Purchaser  hereunder  shall be true and correct on the Closing
Date with the

                                      -15-







same effect as if then made, and the Seller shall have performed all obligations
to be performed by it hereunder on or prior to the Closing Date.

         (b) Receivables Purchase Price. At the Closing Date, the Purchaser will
deliver to the Seller the CPS Receivables  Purchase Price as provided in Section
2.1(b).  The Seller hereby directs the Purchaser to wire  $110,417,295.49 of the
CPS  Receivables  Purchase  Price to Bank of America,  ABA:  121000358,  Account
#1458425131,  Consumer Portfolio Services, Inc. pursuant to wire instructions to
be delivered to the Purchaser on or prior to the Closing Date.


                                    ARTICLE V

                             COVENANTS OF THE SELLER

         The Seller  agrees with the  Purchaser as follows;  provided,  however,
that to the extent  that any  provision  of this  ARTICLE V  conflicts  with any
provision  of the Pooling and  Servicing  Agreement,  the Pooling and  Servicing
Agreement shall govern:

         5.1.  Protection of Right, Title and Interest.

         (a)  Filings.  The Seller  shall  cause all  financing  statements  and
continuation  statements and any other necessary  documents  covering the right,
title and  interest of the  Purchaser  in and to the  Receivables  and the other
Transferred Property to be promptly filed, and at all times to be kept recorded,
registered  and filed,  all in such manner and in such places as may be required
by law fully to  preserve  and  protect  the right,  title and  interest  of the
Purchaser hereunder to the Receivables and the other Transferred  Property.  The
Seller shall deliver to the Purchaser file stamped copies of, or filing receipts
for, any document  recorded,  registered or filed as provided  above, as soon as
available  following such  recordation,  registration  or filing.  The Purchaser
shall  cooperate  fully with the Seller in connection  with the  obligations set
forth  above and will  execute  any and all  documents  reasonably  required  to
fulfill  the intent of this  Section  5.1(a).  In the event the Seller  fails to
perform its obligations under this subsection,  the Purchaser or the Trustee may
do so at the expense of the Seller.

         (b)  Name and  Other  Changes.  At least 60 days  prior to the date the
Seller makes any change in its name, identity or corporate structure which would
make any financing statement or continuation  statement filed in accordance with
paragraph (a) above seriously misleading within the applicable provisions of the
UCC or any title  statute,  the Seller shall give the Trustee,  the  Certificate
Insurer  (so  long  as an  Insurer  Default  shall  not  have  occurred  and  be
continuing)  and the  Purchaser  written  notice of any such change and no later
than  five  days  after the  effective  date  thereof,  shall  file  appropriate
amendments  to  all  previously  filed  financing   statements  or  continuation
statements.  At  least  60  days  prior  to the  date of any  relocation  of its
principal executive office, the Seller shall give the Trustee, the

                                      -16-







Certificate  Insurer (so long as an Insurer  Default shall not have occurred and
be continuing) and the Purchaser  written notice thereof if, as a result of such
relocation, the applicable provisions of the UCC would require the filing of any
amendment of any previously filed financing or continuation  statement or of any
new  financing  statement  and the  Seller  shall  within  five  days  after the
effective date thereof, file any such amendment or new financing statement.  The
Seller  shall at all times  maintain  each  office  from which it shall  service
Receivables,  and its principal  executive  office,  within the United States of
America.

         (c)  Accounts  and  Records.  The Seller  shall  maintain  accounts and
records as to each CPS Receivable  accurately and in sufficient detail to permit
the  reader  thereof  to know at any time  the  status  of such CPS  Receivable,
including  payments and  recoveries  made and payments  owing (and the nature of
each).

         (d)  Maintenance  of Computer  Systems.  The Seller shall  maintain its
computer  systems so that,  from and after the time of sale hereunder of the CPS
Receivables to the Purchaser,  the Seller's master computer  records  (including
any back-up  archives) that refer to a CPS Receivable shall indicate clearly the
interest of the Purchaser in such CPS Receivable and that such CPS Receivable is
owned  by the  Purchaser.  Indication  of  the  Purchaser's  ownership  of a CPS
Receivable  shall be deleted from or modified on the Seller's  computer  systems
when,  and  only  when,  the CPS  Receivable  shall  have  been  paid in full or
repurchased.

         (e) Sale of Other Receivables.  If at any time the Seller shall propose
to sell, grant a security interest in, or otherwise transfer any interest in any
automobile or light- duty truck receivables  (other than the CPS Receivables) to
any prospective purchaser, lender, or other transferee, the Seller shall give to
such prospective purchaser, lender, or other transferee computer tapes, records,
or print-outs (including any restored from back-up archives) that, if they shall
refer in any manner  whatsoever to any CPS  Receivable,  shall indicate  clearly
that such CPS Receivable has been sold and is owned by the Purchaser unless such
CPS Receivable has been paid in full or repurchased.

         (f) Access to Records.  The Seller shall permit the  Purchaser  and its
agents at any time during  normal  business  hours to inspect,  audit,  and make
copies of and abstracts from the Seller's records regarding any Receivable.

         (g) List of Receivables.  Upon request, the Seller shall furnish to the
Purchaser, within five Business Days, a list of all CPS Receivables (by contract
number  and name of  Obligor)  then  owned  by the  Purchaser,  together  with a
reconciliation of such list to the CPS Schedule of Receivables.

         5.2. Other Liens or Interests. Except for the conveyances hereunder and
pursuant  to the  Pooling  and  Servicing  Agreement,  the Seller will not sell,
pledge,  assign or transfer to any other Person, or grant, create, incur, assume
or suffer to exist any lien on any interest therein, and the Seller shall defend
the right, title, and interest of the Purchaser in, to and

                                      -17-







under the Receivables  against all claims of third parties  claiming  through or
under the Seller (or, with respect to the Samco Receivables,  Samco);  provided,
however,  that the Seller's  obligations  under this Section 5.2 shall terminate
upon the  termination  of the Trust  pursuant to Section 11.1 of the Pooling and
Servicing Agreement.

         5.3. Chief Executive  Office.  During the term of the Receivables,  the
Seller will  maintain its chief  executive  office in one of the United  States,
except Louisiana or Vermont.

         5.4. Costs and Expenses.  The Seller agrees to pay all reasonable costs
and  disbursements  in  connection  with the  perfection,  as against  all third
parties,  of the  Purchaser's  right,  title  and  interest  in  and to the  CPS
Receivables.

         5.5. Delivery of Receivable Files. On or prior to the Closing Date, the
Seller  shall  deliver  the  Receivable  Files to the  Trustee  at the  location
specified in Schedule B to the Pooling and Servicing Agreement. The Seller shall
have until the last day of the second  Collection  Period following receipt from
the  Trustee  of  notification,  pursuant  to  Section  2.8 of the  Pooling  and
Servicing  Agreement,  that  there  has been a  failure  to  deliver a file with
respect  to a  Receivable  (including  a  Samco  Receivable)  or  that a file is
unrelated  to the  Receivables  identified  in  Schedule  A to the  Pooling  and
Servicing  Agreement or that any of the documents  referred to in Section 2.7 of
the Pooling and Servicing  Agreement are not contained in a Receivable  File, to
deliver such file or any of the aforementioned documents required to be included
in such Receivable File to the Trustee.  Unless such defect with respect to such
Receivable  File shall have been cured by the last day of the second  Collection
Period following  discovery thereof by the Trustee,  the Seller hereby agrees to
repurchase  any  such  Receivable  from  the  Trust  as of  such  last  day.  In
consideration  of the  purchase of the  Receivable,  the Seller  shall remit the
Purchase  Amount in the manner  specified  in  Section  4.5 of the  Pooling  and
Servicing Agreement.  The sole remedy hereunder of the Trustee, the Trust or the
Certificateholders  with respect to a breach of this  Section  5.5,  shall be to
require the Seller to repurchase  the  Receivable  pursuant to this Section 5.5.
Upon receipt of the Purchase Amount,  the Trustee shall release to the Seller or
its  designee  the  related  Receivable  File and shall  execute and deliver all
instruments of transfer or assignment,  without recourse, as are prepared by the
Seller and  delivered to the Trustee and are  necessary to vest in the Seller or
such designee title to the Receivable.

         5.6. Indemnification.  (a) The Seller shall indemnify the Purchaser for
any  liability as a result of the failure of a Receivable  to be  originated  in
compliance  with  all  requirements  of law  and for  any  breach  of any of its
representations and warranties contained herein.

         (b) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and against  any and all costs,  expenses,  losses,  damages,  claims,  and
liabilities,  arising out of or resulting from the use, ownership,  or operation
by the Seller or any Affiliate thereof of a Financed Vehicle.


                                      -18-







         (c) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all taxes,  except for taxes on the net income of the
Purchaser,  that may at any time be asserted  against the Purchaser with respect
to the transactions  contemplated  herein,  including,  without limitation,  any
sales,  gross  receipts,   general  corporation,   tangible  personal  property,
privilege,  or license  taxes and costs and  expenses in  defending  against the
same.

         (d) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all  costs,  expenses,  losses,  damages,  claims and
liabilities  to the  extent  that such cost,  expense,  loss,  damage,  claim or
liability  arose  out  of,  or was  imposed  upon  the  Purchaser  through,  the
negligence,  willful misfeasance,  or bad faith of the Seller in the performance
of its duties  under the  Agreement,  or by reason of reckless  disregard of the
Seller's obligations and duties under the Agreement.

         (e) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and against all costs, expenses,  losses,  damages,  claims and liabilities
arising out of or incurred in connection  with the  acceptance or performance of
the  Seller's  trusts and duties as Servicer  under the  Pooling  and  Servicing
Agreement,  except to the extent that such cost, expense, loss, damage, claim or
liability  shall be due to the willful  misfeasance,  bad faith,  or  negligence
(except for errors in judgment) of the Purchaser.

         Indemnification  under this Section 5.6 shall include  reasonable  fees
and expenses of litigation  and shall survive  termination  of the Trust.  These
indemnity obligations shall be in addition to any obligation that the Seller may
otherwise have.

         5.7. Sale. The Seller agrees to treat this  conveyance for all purposes
(including without limitation tax and financial  accounting  purposes) as a sale
on all relevant  books,  records,  tax returns,  financial  statements and other
applicable documents.

         5.8.  Non-Petition.  In the event of any breach of a representation and
warranty made by the Purchaser  hereunder,  the Seller covenants and agrees that
it will not take any action to pursue any remedy that it may have hereunder,  in
law, in equity or  otherwise,  until a year and a day have passed since the date
on which all  certificates  issued by the Trust or a similar trust formed by the
Purchaser  have been paid in full.  The  Purchaser  and the  Seller  agree  that
damages  will not be an adequate  remedy for such breach and that this  covenant
may be specifically enforced by the Purchaser or by the Trustee on behalf of the
Trust.


                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

         6.1.  Obligations of Seller.  The  obligations of the Seller under this
Agreement  shall not be  affected  by reason of any  invalidity,  illegality  or
irregularity of any Receivable.

                                      -19-







         6.2. Repurchase Events. The Seller hereby covenants and agrees with the
Purchaser for the benefit of the Purchaser, the Trustee, the Certificate Insurer
and the  Certificateholders,  that (i) the  occurrence of a breach of any of the
Seller's  representations  and  warranties  contained in Section  3.2(b)  hereof
(without  regard to any limitations  regarding the Seller's  knowledge) and (ii)
the  failure of the Seller to timely  comply  with its  obligations  pursuant to
Section 5.5 hereof,  shall constitute events obligating the Seller to repurchase
the affected  Receivables  (including any affected Samco Receivables)  hereunder
("Repurchase  Events"), at the Purchase Amount from the Trust. Unless the breach
of any of the Seller's  representations  and warranties shall have been cured by
the last day of the second  Collection Period following the discovery thereof by
or notice to the  Purchaser  and the Seller of such  breach,  the  Seller  shall
repurchase  any  Receivable  if such  Receivable  is  materially  and  adversely
affected by the breach as of the last day of such second  Collection Period (or,
at the Seller's option,  the last day of the first  Collection  Period following
the discovery) and, in the event that the breach relates to a characteristic  of
the  Receivables in the aggregate,  and if the Trust is materially and adversely
affected by such breach,  unless the breach shall have been cured by such second
Collection Period, the Seller shall purchase such aggregate Principal Balance of
Receivables, such that following such purchase such representation shall be true
and correct with respect to the remainder of the  Receivables  in the aggregate.
The  provisions  of this  Section 6.2 are intended to grant the Trustee a direct
right  against the Seller to demand  performance  hereunder,  and in  connection
therewith  the  Seller  waives  any  requirement  of prior  demand  against  the
Purchaser  and waives any  defaults  it would have  against the  Purchaser  with
respect to such repurchase obligation. Any such purchase shall take place in the
manner  specified  in Section 4.5 of the Pooling and  Servicing  Agreement.  For
purposes of this Section 6.2, the Purchase  Amount of a Receivable  which is not
consistent with the warranty pursuant to Section  3.2(b)(iv)(a)(5) or (iv)(a)(6)
shall include such  additional  amount as shall be necessary to provide the full
amount of interest as  contemplated  therein.  The sole remedy  hereunder of the
Certificateholders,  the Trust,  the  Certificate  Insurer,  the  Trustee or the
Purchaser  against the Seller with respect to any  Repurchase  Event shall be to
enforce the Seller's obligation to repurchase such Receivables  pursuant to this
Agreement;  provided,  however, that the Seller shall indemnify the Trustee, the
Certificate  Insurer,  the Trust and the  Certificateholders  against all costs,
expenses, losses, damages, claims and liabilities, including reasonable fees and
expenses of counsel,  which may be asserted  against or incurred by any of them,
as a result of third party claims arising out of the events or facts giving rise
to such breach.  Upon receipt of the Purchase Amount,  the Purchaser shall cause
the Trustee to release the related Receivables File to the Seller and to execute
and deliver all instruments of transfer or assignment,  without recourse, as are
necessary to vest in the Seller  title to the  Receivable.  Notwithstanding  the
foregoing,   if  it  is  determined  that   consummation  of  the   transactions
contemplated  by the Pooling and Servicing  Agreement and the other  transaction
documents  referenced  in such  Agreement,  servicing and operation of the Trust
pursuant to such  Agreement  and such other  documents,  or the  ownership  of a
Certificate by a Holder  constitutes a violation of the  prohibited  transaction
rules  of the  Employee  Retirement  Income  Security  Act of 1974,  as  amended
("ERISA"),  or the Internal  Revenue Code of 1986, as amended ("Code") for which
no statutory exception

                                      -20-







or administrative  exemption  applies,  such violation shall not be treated as a
Repurchase Event.

         6.3. Seller's Assignment of Purchased Receivables.  With respect to all
Receivables repurchased by the Seller pursuant to this Agreement,  the Purchaser
shall assign,  without  recourse except as provided  herein,  representation  or
warranty,  to the Seller all the Purchaser's right, title and interest in and to
such Receivables, and all security and documents relating thereto.

         6.4.  Conveyance  as Sale of  Receivables  Not  Financing.  The parties
hereto intend that the conveyance hereunder be a sale of the CPS Receivables and
the other  Transferred  CPS Property  from the Seller to the Purchaser and not a
financing  secured by such assets;  and the beneficial  interest in and title to
the CPS Receivables and the other  Transferred CPS Property shall not be part of
the Seller's  estate in the event of the filing of a  bankruptcy  petition by or
against the Seller under any  bankruptcy  law. In the event that any  conveyance
hereunder is for any reason not  considered a sale, the parties intend that this
Agreement  constitute a security  agreement under the UCC (as defined in the UCC
as in effect in the State of  California)  and  applicable  law,  and the Seller
hereby grants to the Purchaser a first priority  perfected security interest in,
to and under the CPS  Receivables  and the other  Transferred CPS Property being
delivered to the  Purchaser on the Closing  Date,  and other  property  conveyed
hereunder  and all proceeds of any of the  foregoing for the purpose of securing
payment and performance of the Certificates and the repayment of amounts owed to
the Purchaser from the Seller.

         6.5. Trust. The Seller  acknowledges that the Purchaser will,  pursuant
to the Pooling and Servicing  Agreement,  sell the  Receivables to the Trust and
assign its rights under this Agreement and the Samco  Purchase  Agreement to the
Trustee for the benefit of the Certificateholders,  and that the representations
and warranties contained in this Agreement and the rights of the Purchaser under
this  Agreement,  including  under  Sections  6.2 and 6.4 hereof are intended to
benefit such Trust and the Certificateholders. The Seller also acknowledges that
the Trustee on behalf of the  Certificateholders  as assignee of the Purchaser's
rights  hereunder may directly  enforce,  without making any prior demand on the
Purchaser,  all the rights of the Purchaser hereunder including the rights under
Section  6.2 and 6.4  hereof.  The  Seller  hereby  consents  to such  sale  and
assignment.

         6.6.  Amendment.  This  Agreement may be amended from time to time by a
written  amendment  duly  executed and delivered by the Seller and the Purchaser
with the consent of the Certificate  Insurer;  provided,  however,  that (i) any
such  amendment  that  materially  adversely  affects  the rights of the Class A
Certificateholders  under the Pooling and Servicing  Agreement must be consented
to by the holders of Class A Certificates  representing 51% or more of the Class
A Certificate  Balance and (ii) any such  amendment  that  materially  adversely
affects  the  rights of the Class B  Certificateholders  under the  Pooling  and
Servicing  Agreement must be consented to by the holders of Class B Certificates
representing 51% or more of the Class B Certificate Balance.

                                      -21-







         6.7.  Accountants'  Letters.  (a) KPMG Peat  Marwick  will  review  the
characteristics of the Receivables and will compare those characteristics to the
information with respect to the Receivables contained in the Offering Documents;
(b) The Seller will cooperate with the Purchaser and KPMG Peat Marwick in making
available all  information and taking all steps  reasonably  necessary to permit
such accountants to complete the review set forth in Section 6.7(a) above and to
deliver the letters required of them under the Underwriting  Agreement;  and (c)
KPMG Peat  Marwick  will  deliver to the  Purchaser a letter,  dated the Closing
Date, in the form  previously  agreed to by the Seller and the  Purchaser,  with
respect to the financial and statistical  information  contained in the Offering
Documents under the captions "CPS's Automobile Contract Portfolio -- Delinquency
and Loss Experience" and "The Receivables Pool", certain information relating to
the  Receivables on magnetic tape obtained from the Seller and the Purchaser and
with respect to such other information as may be agreed in the form of letter.

         6.8.  Waivers.  No  failure  or delay on the part of the  Purchaser  in
exercising  any power,  right or remedy under this  Agreement or the  Assignment
shall operate as a waiver thereof,  nor shall any single or partial  exercise of
any such power,  right or remedy preclude any other or further  exercise thereof
or the exercise of any other power, right or remedy.

         6.9. Notices.  All communications and notices pursuant hereto to either
party shall be in writing or by telegraph or telex and addressed or delivered to
it at its address  (or in case of telex,  at its telex  number at such  address)
shown in the opening  portion of this  Agreement or at such other address as may
be  designated  by it by  notice to the other  party  and,  if mailed or sent by
telegraph  or telex,  shall be deemed  given when  mailed,  communicated  to the
telegraph office or transmitted by telex.

         6.10. Costs and Expenses.  The Seller will pay all expenses incident to
the performance of its obligations under this Agreement and the Seller agrees to
pay all reasonable out-of-pocket costs and expenses of the Purchaser,  excluding
fees and expenses of counsel, in connection with the perfection as against third
parties  of the  Purchaser's  right,  title  and  interest  in  and  to the  CPS
Receivables and security  interests in the Financed Vehicles and the enforcement
of any obligation of the Seller hereunder.

         6.11.  Representations of the Seller and the Purchaser.  The respective
agreements,  representations,  warranties and other statements by the Seller and
the Purchaser set forth in or made  pursuant to this  Agreement  shall remain in
full force and effect and will survive the closing under Section 2.2 hereof.

         6.12.  Confidential  Information.  The  Purchaser  agrees  that it will
neither use nor disclose to any Person the names and  addresses of the Obligors,
except in connection with the enforcement of the Purchaser's  rights  hereunder,
under the CPS  Receivables,  under the Pooling  and  Servicing  Agreement  or as
required by law.


                                      -22-







         6.13.  Headings  and  Cross-References.  The  various  headings in this
Agreement are included for convenience  only and shall not affect the meaning or
interpretation of any provision of this Agreement.  References in this Agreement
to Section names or numbers are to such Sections of this Agreement.

         6.14.  Third Party  Beneficiaries.  The parties hereto hereby expressly
agree that each of the Trustee for the benefit of the Certificateholders and the
Certificate  Insurer  shall be third party  beneficiaries  with  respect to this
Agreement, provided, however, that no third party other than the Trustee for the
benefit of the  Certificateholders and the Certificate Insurer shall be deemed a
third party beneficiary of this Agreement.

         6.15.  Governing  Law.  THIS  AGREEMENT  AND THE  ASSIGNMENT  SHALL  BE
GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE INTERNAL LAWS OF THE STATE OF
NEW YORK WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

         6.16.  Counterparts.  This  Agreement  may be  executed  in two or more
counterparts and by different  parties on separate  counterparts,  each of which
shall be an original,  but all of which  together  shall  constitute one and the
same instrument.



                    [Rest of page intentionally left blank.]

                                      -23-







         IN WITNESS WHEREOF, the parties hereby have caused this Agreement to be
executed by their respective  officers  thereunto duly authorized as of the date
and year first above written.


                                       CPS RECEIVABLES CORP.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:


                                       CONSUMER PORTFOLIO SERVICES, INC.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:







                                                                       Exhibit A

                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and CPS Receivables  Corp.
(the  "Purchaser") (the "CPS Purchase  Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject  to the  obligations  in the  Purchase  Agreement  and the  Pooling and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the CPS Receivables  listed in the CPS Schedule of Receivables and, with respect
to Rule of 78's  Receivables,  all monies due or to become due thereon after the
Cutoff Date (including  Scheduled  Payments due after the Cutoff Date (including
principal  prepayments  relating to such Scheduled Payments) but received by the
Seller on or before  the  Cutoff  Date) and,  with  respect  to Simple  Interest
Receivables,  all  monies  received  thereunder  after the  Cutoff  Date and all
Liquidation  Proceeds and Recoveries  received with respect to such Receivables;
(ii) the  security  interests  in the  Financed  Vehicles  granted  by  Obligors
pursuant  to the CPS  Receivables  and any other  interest of the Seller in such
Financed Vehicles,  including, without limitation, the certificates of title or,
with respect to Financed  Vehicles in the State of Michigan,  other  evidence of
ownership with respect to such Financed Vehicles; (iii) any proceeds from claims
on any physical  damage,  credit life and credit  accident and health  insurance
policies or  certificates  relating to the  Financed  Vehicles  securing the CPS
Receivables;  (iv)  refunds for the costs of  extended  service  contracts  with
respect to Financed Vehicles  securing the CPS Receivables,  refunds of unearned
premiums  with respect to credit life and credit  accident and health  insurance
policies or certificates  covering an Obligor or Financed  Vehicle or his or her
obligations  with respect to a Financed  Vehicle related to a CPS Receivable and
any  recourse  to Dealers  for any of the  foregoing;  (v) the  Receivable  File
related  to each CPS  Receivable;  and (vi) the  proceeds  of any and all of the
foregoing.  The foregoing sale does not constitute and is not intended to result
in any assumption by the Purchaser of any  obligation of the  undersigned to the
Obligors,  insurers or any other Person in connection with the CPS  Receivables,
the  related  Receivable  Files,  any  insurance  policies or any  agreement  or
instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties  and agreements on the part of the  undersigned  contained in the CPS
Purchase Agreement and is to be governed by the CPS Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the CPS Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.










         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of May 30, 1997.


                                       CONSUMER PORTFOLIO SERVICES, INC.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:





                                    Exhibit B
                           CPS Schedule of Receivables

                               See Following Page












                                                                  EXECUTION COPY

                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and CPS Receivables  Corp.
(the "Purchaser") (the "Samco Purchase Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject to the obligations in the Samco Purchase  Agreement and the Pooling and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the Samco  Receivables  listed in the Samco  Schedule of  Receivables  and, with
respect to Rule of 78's  Receivables,  all  monies due or to become due  thereon
after the Cutoff Date  (including  Scheduled  Payments due after the Cutoff Date
(including  principal  prepayments  relating  to such  Scheduled  Payments)  but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation   Proceeds  and  Recoveries   received  with  respect  to  such
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors  pursuant to the Samco Receivables and any other interest of the Seller
in such Financed Vehicles,  including,  without limitation,  the certificates of
title or, with  respect to Financed  Vehicles  in the State of  Michigan,  other
evidence of ownership with respect to Financed Vehicles; (iii) any proceeds from
claims on any  physical  damage,  credit  life and  credit  accident  and health
insurance  policies or certificates  relating to the Financed  Vehicles securing
the Samco Receivables;  (iv) refunds for the costs of extended service contracts
with respect to Financed  Vehicles  securing the Samco  Receivables,  refunds of
unearned  premiums  with  respect to credit life and credit  accident and health
insurance  policies or  certificates  covering  an Obligor or  Financed  Vehicle
securing the Samco  Receivables or his or her obligations with respect to such a
Financed  Vehicle and any recourse to Dealers for any of the foregoing;  (v) the
Receivable File related to each Samco  Receivable;  and (vi) the proceeds of any
and all of the  foregoing.  The foregoing  sale does not  constitute  and is not
intended to result in any  assumption by the Purchaser of any  obligation of the
undersigned to the Obligors, insurers or any other Person in connection with the
Samco Receivables, the Receivable Files, any insurance policies or any agreement
or instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties and agreements on the part of the undersigned  contained in the Samco
Purchase Agreement and is to be governed by the Samco Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the Samco Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.








         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of May 30, 1997.



                                       SAMCO ACCEPTANCE CORP.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:











                                                               MBP DRAFT 5/28/97


         PURCHASE  AGREEMENT  dated as of this May 1, 1997, by and between SAMCO
ACCEPTANCE  CORP.,  a Texas  corporation  (the  "Seller"),  having its principal
executive  office at 8150 North  Central  Expressway,  Suite 600,  Lock-Box  39,
Dallas,  Texas,  and  CPS  RECEIVABLES  CORP.,  a  California  corporation  (the
"Purchaser"), having its principal executive office at 2 Ada, Irvine, California
92618.

         WHEREAS,  in the regular course of its business,  the Seller  purchases
and  services  through  its auto loan  programs  certain  motor  vehicle  retail
installment sale contracts  secured by new and used  automobiles,  light trucks,
vans or minivans acquired from motor vehicle dealers.

         WHEREAS,  the  Seller  and the  Purchaser  wish to set  forth the terms
pursuant to which the Samco Receivables (as hereinafter defined), are to be sold
by the Seller to the Purchaser,  which Samco  Receivables  together with the CPS
Receivables  will be transferred  by the Purchaser,  pursuant to the Pooling and
Servicing Agreement (as hereinafter defined) to CPS Auto Grantor Trust 1997-2 to
be  created  thereunder,   which  Trust  will  issue  certificates  representing
beneficial  ownership interests in the Receivables and the other property of the
Trust (the "Class A Certificates" and the "Class B Certificates",  together, the
"Certificates").

         NOW,  THEREFORE,  in  consideration  of the  foregoing,  other good and
valuable consideration, and the mutual terms and covenants contained herein, the
parties hereto agree as follows:


                                    ARTICLE I

                               CERTAIN DEFINITIONS

         Terms not defined in this Agreement shall have the meaning set forth in
the Pooling and Servicing  Agreement.  As used in this Agreement,  the following
terms shall, unless the context otherwise requires,  have the following meanings
(such meanings to be equally  applicable to the singular and plural forms of the
terms defined):

         "Agreement"  means this Purchase  Agreement,  as this  agreement may be
amended, supplemented or otherwise modified from time to time in accordance with
the terms hereof.

         "Assignment"  means the Assignment dated May 30, 1997, by the Seller to
the  Purchaser,  relating to the purchase of the Samco  Receivables  and certain
other property related thereto by the Purchaser from the Seller pursuant to this
Agreement,  which shall be in substantially  the form attached hereto as Exhibit
A.









         "Base  Prospectus" means the Prospectus dated May 23, 1997 with respect
to CPS Auto Grantor Trusts and any amendment or supplement thereto.

"Certificate Purchase Agreement" means the Certificate Purchase Agreement, dated
May 30, 1997 among one or more investors,  CPS and the Purchaser relating to the
Class B Certificates.

         "CPS"  means   Consumer   Portfolio   Services,   Inc.,   a  California
corporation, and its successors and assigns.

         "CPS Purchase  Agreement" means the Purchase  Agreement dated as of May
1,  1997  between  Consumer  Portfolio  Services,   Inc.,  as  seller,  and  CPS
Receivables Corp., as purchaser, as such agreement may be amended,  supplemented
or otherwise modified from time to time in accordance with the terms thereof.

         "CPS Receivable"  shall have the meaning  specified in the CPS Purchase
Agreement.

         "CPS Schedule of Receivables" means the list of CPS Receivables annexed
as Exhibit B to the CPS Purchase Agreement.

         "Obligor(s)" means the purchaser or co-purchasers of a Financed Vehicle
or any other Person who owes or may be liable for payments under a Receivable.

         "Offering  Documents"  means  the  Prospectus   Supplement,   the  Base
Prospectus and the Private Placement Memorandum.

         "Pooling  and  Servicing  Agreement"  means the Pooling  and  Servicing
Agreement  dated as of May 1,  1997,  among CPS  Receivables  Corp.,  as seller,
Consumer  Portfolio  Services,  Inc.,  as  originator  of  the  Receivables  and
servicer,  and Norwest  Bank  Minnesota,  National  Association,  as trustee and
standby  servicer,  as such agreement may be amended,  supplemented or otherwise
modified from time to time in accordance with the terms thereof.

         "Private Placement  Memorandum" means the Private Placement Memorandum,
dated  May  23,  1997,  relating  to  the  private  placement  of  the  Class  B
Certificates and any amendment or supplement thereto.

         "Prospectus  Supplement" means the Prospectus  Supplement dated May 23,
1997,  relating  to the  public  offering  of the Class A  Certificates  and any
amendment or supplement thereto.

         "Purchaser" means CPS Receivables Corp., a California corporation,  and
its successors and assigns.


                                       -2-







         "Receivable"  shall  have the  meaning  specified  in the  Pooling  and
Servicing Agreement.

         "Receivables Purchase Price" means $4,766,975.83.

         "Repurchase  Event"  shall have the  meaning  specified  in Section 6.2
hereof.

         "Samco" means Samco  Acceptance  Corp.,  a Texas  corporation,  and its
successors and assigns.

         "Samco  Receivable"  means each retail  installment sale contract for a
Financed  Vehicle  that  appears on the Samco  Schedule of  Receivables  and all
rights thereunder.

         "Samco  Schedule of  Receivables"  means the list of Samco  Receivables
annexed hereto as Exhibit B.

         "Schedule  of  Receivables"  means the Samco  Schedule  of  Receivables
and/or the CPS Schedule of Receivables.

         "Seller"  means Samco  Acceptance  Corp., a Texas  corporation,  in its
capacity  as seller of the Samco  Receivables  and the other  Transferred  Samco
Property relating thereto, and its successors and assigns.

         "Servicer"  means  Consumer  Portfolio  Services,  Inc.,  a  California
corporation, in its capacity as Servicer of the Receivables,  and its successors
and assigns.

         "Transferred CPS Property" shall have the meaning  specified in the CPS
Purchase Agreement.

         "Transferred  Property"  shall have the  meaning  specified  in Section
2.1(a) hereof.

         "Transferred  Samco  Property"  shall  have the  meaning  specified  in
Section 2.1(a) hereof.

         "Trust" means the CPS Auto Grantor Trust 1997-2  created by the Pooling
and Servicing Agreement.

         "UCC" means the Uniform Commercial Code, as in effect from time to time
in the relevant jurisdictions.

         "Underwriters"   means  PaineWebber   Incorporated  and  Black  Diamond
Securities, LLC.


                                       -3-







         "Underwriting  Agreement" means the Underwriting  Agreement,  dated May
21, 1997, among the Underwriters,  CPS and the Purchaser relating to the Class A
Certificates.

                                   ARTICLE II

                        PURCHASE AND SALE OF RECEIVABLES

         2.1. Purchase and Sale of Receivables.  On the Closing Date, subject to
the terms and  conditions  of this  Agreement,  the Seller agrees to sell to the
Purchaser,  and the  Purchaser  agrees  to  purchase  from the  Seller,  without
recourse  (subject  to the  obligations  in this  Agreement  and the Pooling and
Servicing  Agreement),  all of the Seller's right, title and interest in, to and
under the Samco  Receivables and the other  Transferred  Samco Property relating
thereto.  The  conveyance  to the Purchaser of the Samco  Receivables  and other
Transferred Samco Property relating thereto is intended as a sale free and clear
of all liens and it is intended that the  Transferred  Samco  Property and other
property of the Purchaser  shall not be part of the Seller's estate in the event
of the  filing of a  bankruptcy  petition  by or against  the  Seller  under any
bankruptcy law.

                    (a)  Transfer  of  Receivables.  On  the  Closing  Date  and
simultaneously  with the transactions to be consummated  pursuant to the Pooling
and Servicing  Agreement,  the Seller shall sell, transfer,  assign,  grant, set
over and otherwise  convey to the Purchaser,  without  recourse  (subject to the
obligations herein and in the Pooling and Servicing Agreement), all right, title
and  interest  of the Seller in and to (i) the Samco  Receivables  listed in the
Samco Schedule of Receivables and, with respect to Rule of 78's Receivables, all
monies due or to become due thereon after the Cutoff Date  (including  Scheduled
Payments due after the Cutoff Date (including principal  prepayments relating to
such  Scheduled  Payments)  but  received  by the Seller on or before the Cutoff
Date) and,  with respect to Simple  Interest  Receivables,  all monies  received
thereunder  after the Cutoff Date and all  Liquidation  Proceeds and  Recoveries
received with respect to such Samco Receivables;  (ii) the security interests in
the Financed  Vehicles granted by Obligors pursuant to the Samco Receivables and
any other interest of the Seller in such Financed Vehicles,  including,  without
limitation,  the certificates of title or, with respect to Financed  Vehicles in
the State of  Michigan,  other  evidence of  ownership  with respect to Financed
Vehicles; (iii) any proceeds from claims on any physical damage, credit life and
credit accident and health  insurance  policies or certificates  relating to the
Financed  Vehicles  securing the Samco  Receivables or the Obligors  thereunder;
(iv)  refunds  for the costs of  extended  service  contracts  with  respect  to
Financed Vehicles securing the Samco  Receivables,  refunds of unearned premiums
with respect to credit life and credit accident and health insurance policies or
certificates  covering  an  Obligor  or  Financed  Vehicle  securing  the  Samco
Receivables or his or her  obligations  with respect to such a Financed  Vehicle
and any recourse to Dealers for any of the foregoing;  (v) the  Receivable  File
related to each Samco  Receivable;  and (vi) the  proceeds of any and all of the
foregoing (collectively,  the "Transferred Samco Property" and together with the
Transferred CPS Property, the "Transferred Property").

                                       -4-







                    (b) Receivables  Purchase Price.  In  consideration  for the
Samco  Receivables  and other  Transferred  Samco Property  described in Section
2.1(a),  the  Purchaser  shall,  on the  Closing  Date,  pay to the  Seller  the
Receivables Purchase Price by federal wire transfer (same day) funds.

         2.2. The Closing.  The sale and purchase of the Samco Receivables shall
take place at a closing (the "Closing") at the offices of Mayer,  Brown & Platt,
1675 Broadway, New York, New York 10019-5820 on the Closing Date, simultaneously
with the closings under:  (a) the CPS Purchase  Agreement  pursuant to which CPS
will sell the CPS  Receivables  to CPS  Receivables  Corp.,  (b) the Pooling and
Servicing  Agreement  pursuant to which (i) the Purchaser will assign all of its
right,  title and interest in and to the Receivables  and the other  Transferred
Property to the Trustee for the benefit of the  Certificateholders  and (ii) the
Trust will issue and deliver to the  Purchaser in exchange  for the  Transferred
Property and related transferred  property the Certificates (c) the Underwriting
Agreement pursuant to which the Purchaser shall sell the Class A Certificates to
the Underwriters and (d) the Certificate  Purhcase  Agreement  pursuant to which
the Purchaser shall sell the Class B Certificates to one or more investors.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

         3.1.  Representations  and Warranties of the  Purchaser.  The Purchaser
hereby represents and warrants to the Seller as of the date hereof and as of the
Closing Date:

         (a)  Organization  and Good  Standing.  The  Purchaser  has  been  duly
organized and is validly  existing as a corporation  in good standing  under the
laws of the State of California,  with power and authority to own its properties
and to conduct its business as such properties shall be currently owned and such
business is presently conducted,  and had at all relevant times, and shall have,
power, authority and legal right to acquire and own the Samco Receivables.

         (b) Due  Qualification.  The Purchaser is duly qualified to do business
as a foreign  corporation  in good  standing,  and has  obtained  all  necessary
licenses and approvals in all  jurisdictions  in which the ownership or lease of
property or the conduct of its business shall require such qualifications.

         (c) Power and  Authority.  The Purchaser has the power and authority to
execute and deliver this Agreement and to carry out its terms and the execution,
delivery and  performance  of this  Agreement  has been duly  authorized  by the
Purchaser by all necessary corporate action.


                                       -5-







         (d) Binding Obligation.  This Agreement shall constitute a legal, valid
and binding  obligation of the  Purchaser  enforceable  in  accordance  with its
terms.

         (e) No  Violation.  The  execution,  delivery  and  performance  by the
Purchaser  of  this  Agreement  and  the   consummation   of  the   transactions
contemplated  hereby and the  fulfillment  of the terms  hereof do not  conflict
with,  result in a breach of any of the terms and  provisions of, nor constitute
(with or  without  notice or lapse of time) a default  under,  the  articles  of
incorporation  or  by-laws  of  the  Purchaser,  or  any  indenture,  agreement,
mortgage,  deed of trust, or other  instrument to which the Purchaser is a party
or by  which it is bound or to which  any of its  properties  are  subject;  nor
result in the  creation  or  imposition  of any lien upon any of its  properties
pursuant to the terms of any indenture,  agreement,  mortgage, deed of trust, or
other instrument (other than the Pooling and Servicing  Agreement);  nor violate
any law, order,  rule or regulation  applicable to the Purchaser of any court or
of any  Federal  or  State  regulatory  body,  administrative  agency  or  other
governmental  instrumentality  having  jurisdiction  over the  Purchaser  or its
properties.

         (f) No Proceedings. There are no proceedings or investigations pending,
or to the Purchaser's best knowledge,  threatened,  before any court, regulatory
body,  administrative  agency  or  other  governmental   instrumentality  having
jurisdiction over the Purchaser or its properties:  (A) asserting the invalidity
of this  Agreement or the  Certificates;  (B) seeking to prevent the issuance of
the Certificates or the consummation of any of the transactions  contemplated by
this Agreement;  (C) seeking any  determination  or ruling that might materially
and adversely affect the performance by the Purchaser of its obligations  under,
or the validity or enforceability of, this Agreement or the Certificates; or (D)
relating to the Purchaser and which might adversely  affect the Federal or State
income, excise, franchise or similar tax attributes of the Certificates.

         (g) No Consents.  No consent,  approval,  authorization  or order of or
declaration or filing with any governmental authority is required to be obtained
by  the  Purchaser  for  the  issuance  or  sale  of  the  Certificates  or  the
consummation  of the other  transactions  contemplated  by this Agreement or the
Pooling and Servicing Agreement, except such as have been duly made or obtained.

         3.2.  Representations  and  Warranties  of the  Seller.  (a) The Seller
hereby  represents and warrants to the Purchaser as of the date hereof and as of
the Closing Date:

                  (i) Organization  and Good Standing.  The Seller has been duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of Texas,  with power and  authority to own
         its properties and to conduct its business as such properties  shall be
         currently owned and such business is presently conducted and had at all
         relevant  times,  and shall have,  power,  authority and legal right to
         acquire, and own the Samco Receivables.


                                       -6-







                  (ii) Due  Qualification.  The Seller is duly  qualified  to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary  licenses and approvals in all jurisdictions in which the
         ownership  or  lease  of  property  or  the  conduct  of  its  business
         (including the origination of the Samco  Receivables as required by the
         Pooling and Servicing Agreement) shall require such qualifications.

                  (iii)  Power  and  Authority.  The  Seller  has the  power and
         authority  to execute and deliver this  Agreement  and to carry out its
         terms;  the Seller has full power and  authority to sell and assign the
         property  sold and assigned to the  Purchaser  and has duly  authorized
         such sale and  assignment to the  Purchaser by all necessary  corporate
         action;  and the execution,  delivery and performance of this Agreement
         has been  duly  authorized  by the  Seller by all  necessary  corporate
         action.

                  (iv) Valid Sale; Binding Obligation.  This Agreement effects a
         valid sale,  transfer and assignment of the Samco  Receivables  and the
         other Transferred Samco Property conveyed to the Purchaser  pursuant to
         Section 2.1,  enforceable  against creditors of and purchasers from the
         Seller;  and this Agreement shall constitute a legal, valid and binding
         obligation of the Seller enforceable in accordance with its terms.

                  (v) No Violation.  The execution,  delivery and performance by
         the Seller of this Agreement and the  consummation of the  transactions
         contemplated  hereby  and the  fulfillment  of the terms  hereof do not
         conflict with,  result in any breach of any of the terms and provisions
         of, nor constitute  (with or without notice or lapse of time) a default
         under,  the articles of  incorporation,  as amended,  or by-laws of the
         Seller, or any indenture,  agreement, mortgage, deed of trust, or other
         instrument to which the Seller is a party or by which it is bound or to
         which any of its properties are subject;  nor result in the creation or
         imposition of any lien upon any of its properties pursuant to the terms
         of any such  indenture,  agreement,  mortgage,  deed of trust, or other
         instrument  (other than this  Agreement  and the Pooling and  Servicing
         Agreement);  nor violate any law, order, rule or regulation  applicable
         to the Seller of any court or of any Federal or State  regulatory body,
         administrative  agency  or other  governmental  instrumentality  having
         jurisdiction over the Seller or its properties.

                  (vi)   No   Proceedings.   There   are   no   proceedings   or
         investigations pending, or to the Seller's best knowledge,  threatened,
         before any court,  regulatory  body,  administrative  agency,  or other
         governmental instrumentality having jurisdiction over the Seller or its
         properties:  (A)  asserting  the  invalidity  of this  Agreement or the
         Certificates;  (B) seeking to prevent the issuance of the  Certificates
         or the  consummation  of any of the  transactions  contemplated by this
         Agreement;   (C)  seeking  any   determination  or  ruling  that  might
         materially  and adversely  affect the  performance by the Seller of its
         obligations under, or the validity or enforceability of, this Agreement
         or the  Certificates;  or (D)  relating  to the Seller and which  might
         adversely

                                       -7-







         affect the Federal or State  income,  excise,  franchise or similar tax
         attributes of the Certificates.

                  (vii) No  Consents.  No consent,  approval,  authorization  or
         order of or  declaration or filing with any  governmental  authority is
         required  for  the  issuance  or  sale  of  the   Certificates  or  the
         consummation of the other  transactions  contemplated by this Agreement
         or the Pooling and Servicing  Agreement,  except such as have been duly
         made or obtained.

                  (viii)  Financial  Condition.  The Seller  has a positive  net
         worth and is able to and does pay its  liabilities as they mature.  The
         Seller  is not in  default  under  any  obligation  to pay money to any
         Person  except for  matters  being  disputed in good faith which do not
         involve an  obligation of the Seller on a promissory  note.  The Seller
         will not use the proceeds from the  transactions  contemplated  by this
         Agreement to give any preference to any creditor or class of creditors,
         and this  transaction  will not leave the Seller with remaining  assets
         which are unreasonably small compared to its ongoing operations.

                  (ix)  Fraudulent  Conveyance.  The Seller is not  selling  the
         Samco Receivables to the Purchaser with any intent to hinder,  delay or
         defraud any of its creditors; the Seller will not be rendered insolvent
         as a result of the sale of the Samco Receivables to the Purchaser.

                    (b) The  Seller  makes  the  following  representations  and
warranties as to the Samco  Receivables and the other Transferred Samco Property
relating   thereto  on  which  the  Purchaser  relies  in  accepting  the  Samco
Receivables and the other  Transferred  Samco Property  relating  thereto.  Such
representations  and  warranties  speak as of the execution and delivery of this
Agreement,  but shall survive the sale,  transfer,  and  assignment of the Samco
Receivables and the other  Transferred  Samco Property  relating  thereto to the
Purchaser and the subsequent assignment and transfer pursuant to the Pooling and
Servicing Agreement:

                  (i) Location of Receivable  Files;  One  Original.  A complete
         Receivable File with respect to each Samco Receivable has been or prior
         to the Closing  Date will be  delivered  to the Trustee at the location
         listed in Schedule B to the Pooling and Servicing  Agreement.  There is
         only one original executed copy of each Samco Receivable.

                  (ii)  Schedule  of  Receivables;   Selection  Procedures.  The
         information  with  respect  to the Samco  Receivables  set forth in the
         Samco  Schedule  of  Receivables  is true and  correct in all  material
         respects  as of the  close  of  business  on the  Cutoff  Date,  and no
         selection  procedures  adverse  to  the  Certificateholders  have  been
         utilized in selecting the Samco Receivables.


                                       -8-







                  (iii) Security Interest in Financed Vehicle. Immediately prior
         to the sale,  assignment,  and transfer thereof,  each Samco Receivable
         shall be secured by a validly  perfected first security interest in the
         related  Financed  Vehicle in favor of the Seller as secured party, and
         such  security  interest is prior to all other liens upon and  security
         interests in such  Financed  Vehicle  which now exist or may  hereafter
         arise or be  created  (except,  as to  priority,  for any tax  liens or
         mechanics' liens which may arise after the Closing Date).

                  (iv) Samco  Receivables in Force. No Samco Receivable has been
         satisfied, subordinated or rescinded, nor has any Financed Vehicle been
         released from the lien granted by the related Samco Receivable in whole
         or in part.

                  (v) No Waiver.  No  provision of a Samco  Receivable  has been
         waived.

                  (vi) No  Amendments.  No Samco  Receivable  has been  amended,
         except  as such  Samco  Receivable  may  have  been  amended  to  grant
         extensions which shall not have numbered more than (a) one extension of
         one calendar month in any calendar year or (b) three such extensions in
         the aggregate.

                  (vii)   No   Default;   Repossession.   Except   for   payment
         delinquencies  continuing  for a period of not more than thirty days as
         of the Cutoff Date, no default,  breach,  violation or event permitting
         acceleration under the terms of any Samco Receivable has occurred;  and
         no  continuing  condition  that with  notice or the lapse of time would
         constitute  a  default,   breach,   violation,   or  event   permitting
         acceleration  under the terms of any Samco  Receivable has arisen;  and
         the Seller shall not waive and has not waived any of the foregoing; and
         no  Financed  Vehicle  securing  a Samco  Receivable  shall  have  been
         repossessed as of the Cutoff Date.

                  (viii)  Title.  It is the  intention  of the  Seller  that the
         transfer and assignment  herein  contemplated  constitute a sale of the
         Samco  Receivables  from  the  Seller  to the  Purchaser  and  that the
         beneficial  interest in and title to such Samco Receivables not be part
         of the  debtor's  estate  in the event of the  filing  of a  bankruptcy
         petition by or against the Seller  under any  bankruptcy  law. No Samco
         Receivable  has been  sold,  transferred,  assigned,  or pledged by the
         Seller to any Person  other than the  Purchaser  or any such pledge has
         been released on or prior to the Closing Date. Immediately prior to the
         transfer and assignment  herein  contemplated,  the Seller had good and
         marketable  title to each  Samco  Receivable,  and was the  sole  owner
         thereof,  free and clear of all liens, claims,  encumbrances,  security
         interests,  and rights of others  and,  immediately  upon the  transfer
         thereof,  the Purchaser  shall have good and  marketable  title to each
         such Samco  Receivable,  and will be the sole owner  thereof,  free and
         clear of all liens,  encumbrances,  security  interests,  and rights of
         others, and the transfer has been perfected under the UCC.


                                       -9-







                  (ix)  Lawful   Assignment.   No  Samco   Receivable  has  been
         originated  in, or is subject to the laws of,  any  jurisdiction  under
         which the sale, transfer, and assignment of such Samco Receivable under
         this Agreement shall be unlawful, void, or voidable. The Seller has not
         entered  into any  agreement  with any account  debtor that  prohibits,
         restricts  or  conditions  the  assignment  of any portion of the Samco
         Receivables.

                  (x)  All  Filings  Made.  All  filings   (including,   without
         limitation,  UCC  filings)  necessary in any  jurisdiction  to give the
         Purchaser a first priority  perfected  ownership  interest in the Samco
         Receivables have been made.

                  (xi)  Casualty.   No  Financed  Vehicle  related  to  a  Samco
         Receivable has suffered a Casualty.

                  (xii)  Obligation to Dealers or Others.  The Purchaser and its
         assignees will assume no obligation to Dealers or other  originators or
         holders of the Samco Receivables  (including,  but not limited to under
         dealer reserves) as a result of the purchase of the Samco Receivables.

                  (xiii)  Full  Amount  Advanced.  The full amount of each Samco
         Receivable  has  been  advanced  to  each  Obligor,  and  there  are no
         requirements for future advances thereunder. No Obligor with respect to
         a Samco  Receivable has any option under the Samco Receivable to borrow
         from any  Person  additional  funds  secured  by the  related  Financed
         Vehicle.

                             (c) The representations and warranties contained in
         this Agreement  shall not be construed as a warranty or guaranty by the
         Seller as to the future payments by any Obligor.  The sale of the Samco
         Receivables  pursuant to this Agreement shall be "without  recourse" to
         the Seller  except for the  representations,  warranties  and covenants
         made by the Seller in this Agreement.


                                   ARTICLE IV

                                   CONDITIONS

         4.1.  Conditions to Obligation of the Purchaser.  The obligation of the
Purchaser to purchase the Samco  Receivables is subject to the  satisfaction  of
the following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties of the Seller hereunder shall be true and correct on the Closing Date
with the same effect as if then made,  and the Seller shall have  performed  all
obligations to be performed by it hereunder on or prior to the Closing Date.


                                      -10-







         (b) Computer Files Marked. The Seller shall, at its own expense,  on or
prior to the  Closing  Date,  indicate  in its  computer  files  that the  Samco
Receivables have been sold to the Purchaser pursuant to this Agreement and shall
deliver to the  Purchaser  the Samco  Schedule of  Receivables  certified by the
Chairman, the President, the Vice President or the Treasurer of the Seller to be
true, correct and complete.

         (c) Receivable Files  Delivered.  The Seller shall, at its own expense,
deliver the Receivable Files to the Trustee at the offices specified in Schedule
B to the Pooling and Servicing Agreement on or prior to the Closing Date.

         (d) Documents to be delivered by the Seller at the Closing.

                  (i) The  Assignment.  At the Closing,  the Seller will execute
         and deliver the Assignment.  The Assignment  shall be  substantially in
         the form of Exhibit A hereto.

                  (ii)  Evidence  of UCC-1  Filing.  On or prior to the  Closing
         Date,  the Seller  shall record and file,  at its own expense,  a UCC-1
         financing   statement  in  each   jurisdiction  in  which  required  by
         applicable law, executed by the Seller, as seller or debtor, and naming
         the  Purchaser,  as  purchaser  or  secured  party,  naming  the  Samco
         Receivables and the other Transferred Samco Property conveyed hereafter
         as  collateral,  meeting  the  requirements  of the  laws of each  such
         jurisdiction  and in such manner as is  necessary  to perfect the sale,
         transfer,  assignment and  conveyance of such Samco  Receivables to the
         Purchaser.  The Seller  shall  deliver a  file-stamped  copy,  or other
         evidence satisfactory to the Purchaser of such filing, to the Purchaser
         on or prior to the Closing Date.

                  (iii) Other  Documents.  On or prior to the Closing Date,  the
         Seller  shall  deliver  such  other  documents  as  the  Purchaser  may
         reasonably request.

         (e) Other  Transactions.  The transactions  contemplated by the Pooling
and Servicing Agreement the CPS Purchase Agreement,  the Underwriting  Agreement
and the Certificate Purchase Agreement shall be consummated on the Closing Date.

         4.2.  Conditions  to Obligation  of the Seller.  The  obligation of the
Seller  to sell  the  Samco  Receivables  to the  Purchaser  is  subject  to the
satisfaction of the following conditions:

         (a)  Representations  and  Warranties  True.  The  representations  and
warranties of the Purchaser  hereunder  shall be true and correct on the Closing
Date with the same effect as if then made,  and the Seller shall have  performed
all obligations to be performed by it hereunder on or prior to the Closing Date.

         (b) Receivables Purchase Price. At the Closing Date, the Purchaser will
deliver to the Seller the  Receivables  Purchase  Price as  provided  in Section
2.1(b). The

                                      -11-







Seller  hereby  directs the  Purchaser to wire the  Receivables  Purchase  Price
pursuant to wire  instructions  to be delivered to the  Purchaser on or prior to
the Closing Date.


                                    ARTICLE V

                             COVENANTS OF THE SELLER

         The Seller agrees with the Purchaser as follows:

         5.1.  Protection of Right, Title and Interest.

         (a)  Filings.  The Seller  shall  cause all  financing  statements  and
continuation  statements and any other necessary  documents  covering the right,
title and  interest of the  Purchaser  in and to the Samco  Receivables  and the
other  Transferred  Samco Property to be promptly filed,  and at all times to be
kept recorded,  registered  and filed,  all in such manner and in such places as
may be  required  by law fully to  preserve  and  protect  the right,  title and
interest  of the  Purchaser  hereunder  to the Samco  Receivables  and the other
Transferred  Samco  Property.  The Seller  shall  cause to be  delivered  to the
Purchaser file stamped copies of, or filing receipts for, any document recorded,
registered  or filed as provided  above,  as soon as  available  following  such
recordation,  registration  or filing.  The Purchaser shall cooperate fully with
the Seller in connection  with the  obligations set forth above and will execute
any and all documents  reasonably required to fulfill the intent of this Section
5.1(a).  In the event the Seller  fails to perform  its  obligations  under this
subsection, the Purchaser or the Trustee may do so at the expense of the Seller.

         (b)  Name and  Other  Changes.  At least 60 days  prior to the date the
Seller makes any change in its name, identity or corporate structure which would
make any financing statement or continuation  statement filed in accordance with
paragraph (a) above seriously misleading within the applicable provisions of the
UCC or any title  statute,  the Seller shall give the Trustee,  the  Certificate
Insurer  (so  long  as an  Insurer  Default  shall  not  have  occurred  and  be
continuing)  and the  Purchaser  written  notice of any such change and no later
than  five  days  after the  effective  date  thereof,  shall  file  appropriate
amendments  to  all  previously  filed  financing   statements  or  continuation
statements.  At  least  60  days  prior  to the  date of any  relocation  of its
principal  executive office, the Seller shall give the Trustee,  the Certificate
Insurer  (so  long  as an  Insurer  Default  shall  not  have  occurred  and  be
continuing)  and the Purchaser  written  notice  thereof if, as a result of such
relocation, the applicable provisions of the UCC would require the filing of any
amendment of any previously filed financing or continuation  statement or of any
new  financing  statement  and the  Seller  shall  within  five  days  after the
effective date thereof, file any such amendment or new financing statement.  The
Seller  shall at all times  maintain  each  office  from which it shall  service
Receivables,  and its principal  executive  office,  within the United States of
America.


                                      -12-







         (c)  Maintenance  of Computer  Systems.  The Seller shall  maintain its
computer  systems so that,  from and after the time of sale to the  Purchaser of
the Samco Receivables hereunder, the Seller's master computer records (including
any back-up  archives) that refer to a Samco  Receivable  shall indicate clearly
the  interest  of the  Purchaser  in such Samco  Receivable  and that such Samco
Receivable is owned by the Purchaser. Indication of the Purchaser's ownership of
a Samco  Receivable  shall be deleted from or modified on the Seller's  computer
systems when, and only when, the Samco  Receivable  shall have been paid in full
or repurchased.

         (d) Sale of Other Receivables.  If at any time the Seller shall propose
to sell, grant a security interest in, or otherwise transfer any interest in any
automobile or light- duty truck receivables  (other than the Samco  Receivables)
to any prospective purchaser, lender, or other transferee, the Seller shall give
to such  prospective  purchaser,  lender,  or other  transferee  computer tapes,
records,  or print-outs  (including any restored from back-up archives) that, if
they  shall  refer in any  manner  whatsoever  to any  Samco  Receivable,  shall
indicate  clearly that such Samco  Receivable  has been sold and is owned by the
Purchaser unless such Samco Receivable has been paid in full or repurchased.

         (e) Access to Records.  The Seller shall permit the  Purchaser  and its
agents at any time during  normal  business  hours to inspect,  audit,  and make
copies  of  and  abstracts  from  the  Seller's  records   regarding  any  Samco
Receivable.

         (f) List of Receivables.  Upon request, the Seller shall furnish to the
Purchaser,  within  five  Business  Days,  a list of all Samco  Receivables  (by
contract number and name of Obligor) then owned by the Purchaser,  together with
a reconciliation of such list to the Samco Schedule of Receivables.

         5.2. Other Liens or Interests. Except for the conveyances hereunder and
pursuant  to the  Pooling  and  Servicing  Agreement,  the Seller will not sell,
pledge,  assign or transfer to any other Person, or grant, create, incur, assume
or suffer to exist any lien on any interest therein, and the Seller shall defend
the right,  title,  and  interest  of the  Purchaser  in, to and under the Samco
Receivables  against all claims of third parties  claiming  through or under the
Seller; provided,  however, that the Seller's obligations under this Section 5.2
shall  terminate  upon the  termination of the Trust pursuant to Section 11.1 of
the Pooling and Servicing Agreement.

         5.3. Chief Executive Office.  During the term of the Samco Receivables,
the Seller will maintain its chief executive office in one of the United States,
except Louisiana or Vermont.

         5.4. Costs and Expenses.  The Seller agrees to pay all reasonable costs
and  disbursements  in  connection  with the  perfection,  as against  all third
parties,  of the  Purchaser's  right,  title  and  interest  in and to the Samco
Receivables.


                                      -13-







         5.5. Delivery of Receivable Files. On or prior to the Closing Date, the
Seller shall cause to be  delivered to the Trustee at the location  specified in
Schedule B to the Pooling and Servicing Agreement the Receivables Files relating
to the Samco Receivables. The Seller shall have until the last day of the second
Collection  Period  following  receipt  of  notification  that  there has been a
failure to deliver a file with respect to a Samco  Receivable  or that a file is
unrelated  to the  Receivables  identified  in  Schedule  A to the  Pooling  and
Servicing  Agreement or that any of the documents  referred to in Section 2.7 of
the Pooling and Servicing  Agreement are not contained in a Receivable  File, to
deliver such file or any of the aforementioned documents required to be included
in such Receivable File to the Trustee.  Unless such defect with respect to such
Receivable  File shall have been cured by the last day of the second  Collection
Period following  discovery  thereof by the Trustee and notice thereof to Samco,
the Seller hereby agrees to repurchase any such  Receivable from the Trust as of
such last day. In  consideration  of the purchase of the Receivable,  the Seller
shall remit the  Purchase  Amount in the manner  specified in Section 4.5 of the
Pooling and Servicing  Agreement.  The sole remedy hereunder of the Trustee, the
Trust or the  Certificateholders  with  respect to a breach of this Section 5.5,
shall be to require the Seller to  repurchase  the  Receivable  pursuant to this
Section 5.5. Upon receipt of the Purchase  Amount,  the Trustee shall release to
the Seller or its designee  the related  Receivable  File and shall  execute and
deliver all  instruments of transfer or  assignment,  without  recourse,  as are
prepared by the Seller and delivered to the Trustee and are necessary to vest in
the Seller or such designee title to the Receivable.

         5.6. Indemnification.  (a) The Seller shall indemnify the Purchaser for
any liability as a result of the failure of a Samco  Receivable to be originated
in  compliance  with all  requirements  of law and for any  breach of any of its
representations and warranties contained herein.

         (b) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and against  any and all costs,  expenses,  losses,  damages,  claims,  and
liabilities,  arising out of or resulting from the use, ownership,  or operation
by the Seller or any Affiliate  thereof of a Financed Vehicle related to a Samco
Receivable.

         (c) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all taxes,  except for taxes on the net income of the
Purchaser,  that may at any time be asserted  against the Purchaser with respect
to the transactions  contemplated  herein,  including,  without limitation,  any
sales,  gross  receipts,   general  corporation,   tangible  personal  property,
privilege,  or license  taxes and costs and  expenses in  defending  against the
same.

         (d) The Seller shall defend, indemnify, and hold harmless the Purchaser
from and  against  any and all  costs,  expenses,  losses,  damages,  claims and
liabilities  to the  extent  that such cost,  expense,  loss,  damage,  claim or
liability  arose  out  of,  or was  imposed  upon  the  Purchaser  through,  the
negligence, willful misfeasance, or bad faith of the Seller in

                                      -14-







the  performance  of its duties under this  Agreement,  or by reason of reckless
disregard of the Seller's obligations and duties under this Agreement.

         Indemnification  under this Section 5.6 shall include  reasonable  fees
and expenses of litigation  and shall survive  termination  of the Trust.  These
indemnity obligations shall be in addition to any obligation that the Seller may
otherwise have.

         5.7. Sale. The Seller agrees to treat this  conveyance for all purposes
(including without limitation tax and financial  accounting  purposes) as a sale
on all relevant  books,  records,  tax returns,  financial  statements and other
applicable documents.

         5.8.  Non-Petition.  In the event of any breach of a representation and
warranty made by the Purchaser  hereunder,  the Seller covenants and agrees that
it will not take any action to pursue any remedy that it may have hereunder,  in
law, in equity or  otherwise,  until a year and a day have passed since the date
on which all  certificates  issued by the Trust or a similar trust formed by the
Purchaser  have been paid in full.  The  Purchaser  and the  Seller  agree  that
damages  will not be an adequate  remedy for such breach and that this  covenant
may be specifically enforced by the Purchaser or by the Trustee on behalf of the
Trust.


                                   ARTICLE VI

                            MISCELLANEOUS PROVISIONS

         6.1.  Obligations of Seller.  The  obligations of the Seller under this
Agreement  shall not be  affected  by reason of any  invalidity,  illegality  or
irregularity of any Samco Receivable.

         6.2. Repurchase Events. The Seller hereby covenants and agrees with the
Purchaser for the benefit of the Purchaser, the Trustee, the Certificate Insurer
and the  Certificateholders,  that (i) the  occurrence of a breach of any of the
Seller's  representations  and  warranties  contained in Section  3.2(b)  hereof
(without  regard to any limitations  regarding the Seller's  knowledge) and (ii)
the  failure of the Seller to timely  comply  with its  obligations  pursuant to
Section 5.5 hereof,  shall constitute events obligating the Seller to repurchase
the affected Samco Receivables hereunder  ("Repurchase Events"), at the Purchase
Amount from the Trust. Unless the breach of any of the Seller's  representations
and  warranties  shall have been cured by the last day of the second  Collection
Period  following  the  discovery  thereof by or notice to the Purchaser and the
Seller of such breach,  the Seller shall repurchase any Samco Receivable if such
Samco  Receivable is materially  and adversely  affected by the breach as of the
last day of such second Collection Period (or, at the Seller's option,  the last
day of the first  Collection  Period  following the discovery) and, in the event
that the breach  relates to a  characteristic  of the Samco  Receivables  in the
aggregate, and if the Trust is materially and adversely affected by such breach,
unless the breach shall have been cured by such second  Collection  Period,  the
Seller shall purchase such aggregate Principal Balance of

                                      -15-







Samco Receivables,  such that following such purchase such representation  shall
be true and correct with respect to the  remainder of the Samco  Receivables  in
the  aggregate.  The  provisions  of this  Section 6.2 are intended to grant the
Trustee a direct right against the Seller to demand performance  hereunder,  and
in  connection  therewith  the Seller  waives any  requirement  of prior  demand
against  the  Purchaser  and  waives any  defaults  it would  have  against  the
Purchaser with respect to such  repurchase  obligation.  Any such purchase shall
take place in the manner  specified in Section 4.5 of the Pooling and  Servicing
Agreement.  The sole remedy hereunder of the Certificateholders,  the Trust, the
Certificate  Insurer,  the  Trustee or the  Purchaser  against  the Seller  with
respect to any Repurchase  Event shall be to enforce the Seller's  obligation to
repurchase such Samco Receivables pursuant to this Agreement; provided, however,
that the Seller shall indemnify the Trustee,  the Certificate Insurer, the Trust
and the Certificateholders  against all costs, expenses, losses, damages, claims
and liabilities, including reasonable fees and expenses of counsel, which may be
asserted  against or incurred by any of them,  as a result of third party claims
arising out of the events or facts giving rise to such  breach.  Upon receipt of
the  Purchase  Amount,  the  Purchaser  shall  cause the  Trustee to release the
related  Receivables  File  to  the  Seller  and  to  execute  and  deliver  all
instruments of transfer or  assignment,  without  recourse,  as are necessary to
vest in the Seller title to the Samco Receivable. Notwithstanding the foregoing,
if it is determined that  consummation of the  transactions  contemplated by the
Pooling and Servicing Agreement and the other transaction  documents  referenced
in such  Agreement,  servicing  and  operation  of the  Trust  pursuant  to such
Agreement  and such other  documents,  or the  ownership of a  Certificate  by a
Holder  constitutes  a  violation  of the  prohibited  transaction  rules of the
Employee  Retirement Income Security Act of 1974, as amended  ("ERISA"),  or the
Internal  Revenue  Code of 1986,  as  amended  ("Code")  for which no  statutory
exception or  administrative  exemption  applies,  such  violation  shall not be
treated as a Repurchase Event.

         6.3. Seller's Assignment of Purchased Receivables.  With respect to all
Samco  Receivables  repurchased by the Seller  pursuant to this  Agreement,  the
Purchaser   shall  assign,   without   recourse   except  as  provided   herein,
representation or warranty,  to the Seller all the Purchaser's  right, title and
interest  in and to such  Samco  Receivables,  and all  security  and  documents
relating thereto.

         6.4.  Conveyance  as Sale of  Receivables  Not  Financing.  The parties
hereto intend that the conveyance  hereunder be a sale of the Samco  Receivables
and the other  Transferred  Samco  Property from the Seller to the Purchaser and
not a financing secured by such assets; and the beneficial interest in and title
to the Samco  Receivables and the other  Transferred Samco Property shall not be
part of the Seller's estate in the event of the filing of a bankruptcy  petition
by or  against  the  Seller  under any  bankruptcy  law.  In the event  that any
conveyance hereunder is for any reason not considered a sale, the parties intend
that this Agreement constitute a security agreement under the UCC (as defined in
the UCC as in effect in the State of Texas) and  applicable  law, and the Seller
hereby grants to the Purchaser a first priority  perfected security interest in,
to and under the Samco  Receivables  and the other  Transferred  Samco  Property
being delivered to the Purchaser on the Closing Date, and

                                      -16-







other property  conveyed  hereunder and all proceeds of any of the foregoing for
the purpose of securing  payment and  performance  of the  Certificates  and the
repayment of amounts owed to the Purchaser from the Seller.

         6.5. Trust. The Seller  acknowledges that the Purchaser will,  pursuant
to the Pooling and Servicing  Agreement,  sell the  Receivables to the Trust and
assign its rights under this  Agreement  and the CPS  Purchase  Agreement to the
Trustee for the benefit of the Certificateholders,  and that the representations
and warranties contained in this Agreement and the rights of the Purchaser under
this  Agreement,  including  under  Sections  6.2 and 6.4 hereof are intended to
benefit such Trust and the Certificateholders. The Seller also acknowledges that
the Trustee on behalf of the  Certificateholders  as assignee of the Purchaser's
rights  hereunder may directly  enforce,  without making any prior demand on the
Purchaser,  all the rights of the Purchaser hereunder including the rights under
Section  6.2 and 6.4  hereof.  The  Seller  hereby  consents  to such  sale  and
assignment.

         6.6.  Amendment.  This  Agreement may be amended from time to time by a
written  amendment  duly  executed and delivered by the Seller and the Purchaser
with the consent of the Certificate  Insurer;  provided,  however,  that (i) any
such  amendment  that  materially  adversely  affects  the rights of the Class A
Certificateholders  under the Pooling and Servicing  Agreement must be consented
to by the holders of Class A Certificates  representing 51% or more of the Class
A Certificate  Balance and (ii) any such  amendment  that  materially  adversely
affects  the  rights of the Class B  Certificateholders  under the  Pooling  and
Servicing  Agreement must be consented to by the holders of Class B Certificates
representing 51% or more of the Class B Certificate Balance.

         6.7.  Waivers.  No  failure  or delay on the part of the  Purchaser  in
exercising  any power,  right or remedy under this  Agreement or the  Assignment
shall operate as a waiver thereof,  nor shall any single or partial  exercise of
any such power,  right or remedy preclude any other or further  exercise thereof
or the exercise of any other power, right or remedy.

         6.8. Notices.  All communications and notices pursuant hereto to either
party shall be in writing or by telegraph or telex and addressed or delivered to
it at its address  (or in case of telex,  at its telex  number at such  address)
shown in the opening  portion of this  Agreement or at such other address as may
be  designated  by it by  notice to the other  party  and,  if mailed or sent by
telegraph  or telex,  shall be deemed  given when  mailed,  communicated  to the
telegraph office or transmitted by telex.

         6.9. Costs and Expenses.  The Seller will pay all expenses  incident to
the performance of its obligations under this Agreement.

         6.10.  Representations of the Seller and the Purchaser.  The respective
agreements,  representations,  warranties and other statements by the Seller and
the Purchaser set forth in or made  pursuant to this  Agreement  shall remain in
full force and effect and will survive the closing under Section 2.2 hereof.

                                      -17-







         6.11.  Confidential  Information.  The  Purchaser  agrees  that it will
neither use nor disclose to any Person the names and  addresses of the Obligors,
except in connection with the enforcement of the Purchaser's  rights  hereunder,
under the Samco  Receivables,  under the Pooling and  Servicing  Agreement or as
required by law.

         6.12.  Headings  and  Cross-References.  The  various  headings in this
Agreement are included for convenience  only and shall not affect the meaning or
interpretation of any provision of this Agreement.  References in this Agreement
to Section names or numbers are to such Sections of this Agreement.

         6.13.  Third Party  Beneficiaries.  The parties hereto hereby expressly
agree that each of the Trustee for the benefit of the Certificateholders and the
Certificate  Insurer  shall be third party  beneficiaries  with  respect to this
Agreement, provided, however, that no third party other than the Trustee for the
benefit of the  Certificateholders and the Certificate Insurer shall be deemed a
third party beneficiary of this Agreement.

         6.14.  Governing  Law.  THIS  AGREEMENT  AND THE  ASSIGNMENT  SHALL  BE
GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE INTERNAL LAWS OF THE STATE OF
NEW YORK WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.

         6.15.  Counterparts.  This  Agreement  may be  executed  in two or more
counterparts and by different  parties on separate  counterparts,  each of which
shall be an original,  but all of which  together  shall  constitute one and the
same instrument.



                    [Rest of page intentionally left blank.]

                                      -18-







         IN WITNESS WHEREOF, the parties hereby have caused this Agreement to be
executed by their respective  officers  thereunto duly authorized as of the date
and year first above written.


                                       CPS RECEIVABLES CORP.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:



                                       SAMCO ACCEPTANCE CORP.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:


                                      







                                                                       Exhibit A

                                   ASSIGNMENT

         For value received,  in accordance with the Purchase Agreement dated as
of May 1, 1997 between the undersigned (the "Seller") and CPS Receivables  Corp.
(the "Purchaser") (the "Samco Purchase Agreement"),  the undersigned does hereby
sell, transfer, assign and otherwise convey unto the Purchaser, without recourse
(subject to the obligations in the Samco Purchase  Agreement and the Pooling and
Servicing Agreement),  all right, title and interest of the Seller in and to (i)
the Samco  Receivables  listed in the Samco  Schedule of  Receivables  and, with
respect to Rule of 78's  Receivables,  all  monies due or to become due  thereon
after the Cutoff Date  (including  Scheduled  Payments due after the Cutoff Date
(including  principal  prepayments  relating  to such  Scheduled  Payments)  but
received by the Seller on or before the Cutoff Date) and, with respect to Simple
Interest  Receivables,  all monies received thereunder after the Cutoff Date and
all  Liquidation   Proceeds  and  Recoveries   received  with  respect  to  such
Receivables;  (ii) the security  interests in the Financed  Vehicles  granted by
Obligors  pursuant to the Samco Receivables and any other interest of the Seller
in such Financed Vehicles,  including,  without limitation,  the certificates of
title or, with  respect to Financed  Vehicles  in the State of  Michigan,  other
evidence of ownership with respect to Financed Vehicles; (iii) any proceeds from
claims on any  physical  damage,  credit  life and  credit  accident  and health
insurance  policies or certificates  relating to the Financed  Vehicles securing
the Samco Receivables;  (iv) refunds for the costs of extended service contracts
with respect to Financed  Vehicles  securing the Samco  Receivables,  refunds of
unearned  premiums  with  respect to credit life and credit  accident and health
insurance  policies or  certificates  covering  an Obligor or  Financed  Vehicle
securing the Samco  Receivables or his or her obligations with respect to such a
Financed  Vehicle and any recourse to Dealers for any of the foregoing;  (v) the
Receivable File related to each Samco  Receivable;  and (vi) the proceeds of any
and all of the  foregoing.  The foregoing  sale does not  constitute  and is not
intended to result in any  assumption by the Purchaser of any  obligation of the
undersigned to the Obligors, insurers or any other Person in connection with the
Samco Receivables, the Receivable Files, any insurance policies or any agreement
or instrument relating to any of them.

         This  Assignment  is made  pursuant  to and upon  the  representations,
warranties and agreements on the part of the undersigned  contained in the Samco
Purchase Agreement and is to be governed by the Samco Purchase Agreement.

         Capitalized  terms used herein and not otherwise defined shall have the
meanings assigned to them in the Samco Purchase Agreement.

         THIS  ASSIGNMENT  SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH
THE INTERNAL  LAWS OF THE STATE OF NEW YORK  WITHOUT  REGARD TO CONFLICTS OF LAW
PRINCIPLES.








         IN WITNESS  WHEREOF,  the  undersigned has caused this Assignment to be
duly executed as of May 30, 1997.



                                       SAMCO ACCEPTANCE CORP.


                                       By:
                                          -----------------------------------
                                           Name:
                                           Title:








                                    Exhibit B
                          Samco Schedule of Receivables

                               See Following Page











                                  Exhibit 23.1
                             Consent of Accountants


















                       CONSENT of INDEPENDENT ACCOUNTANTS


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



We consent to the incorporation by reference in the Prospectus  Supplement dated
May 23,  1997 (to  Prospectus  dated  May 23,  1997) of CPS  Receivables  Corp.,
relating to CPS Auto Grantor  Trust 1997-2 of our report dated  January 24, 1997
on our audits of the  consolidated  financial  statements of Financial  Security
Assurance Inc. and  Subsidiaries  as of December 31, 1996 and 1995, and for each
of the three years in the period ended December 31, 1996. We also consent to the
reference to our Firm under the caption "Experts."


                                             /s/ Coopers & Lybrand L.L.P.
                                             ----------------------------
                                                 COOPERS & LYBRAND L.L.P.


New York, New York
May 27, 1997