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)  December 1, 1998
                                                  ----------------


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



                                   California
                 (State or Other Jurisdiction of Incorporation)




            333-63805                                    33-0459135
            ---------                                    ----------
      Commission File Number)               (I.R.S. Employer Identification No.)


16355 Laguna Canyon, Irvine, California                     92718
- ---------------------------------------                     -----
(Address of Principal Executive Offices)                  (Zip Code)


                                 (949) 753-6800
                                 --------------
              (Registrant's Telephone Number, Including Area Code)


                            2 Ada, Irvine, California
                            -------------------------
          (Former Name or Former Address, if Changed Since Last Report)











Item 5.  Other Events.

         None

Item 7.  Financial Statements and Exhibits.

         (c)  Exhibits.


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

20.31             Structural Term Sheet for CPS Auto Receivables Trust 1998-4









                                   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.
                                       (Registrant)




Dated: December 1, 1998                 By: /s/ Jeffrey P. Fritz
                                            --------------------
                                            Name:  Jeffrey P. Fritz
                                            Title: Chief Financial Officer






                                INDEX TO EXHIBITS



Exhibit                                                             Sequential
  No.             Document Description                                Page No.
- -------           --------------------                              ----------

20.31             Structural Term Sheet for CPS Auto Receivables Trust 1998-4








SUBJECT TO COMPLETION
TERM SHEET DATED NOVEMBER 30, 1998
- ----------------------------------







                $310,000,000 Automobile Receivables-Backed Notes
                        CPS Auto Receivables Trust 1998-4


                                   [CPS LOGO]


                              CPS RECEIVABLES CORP.
                                    (Seller)

                        CONSUMER PORTFOLIO SERVICES, INC.
                                   (Servicer)

Attached is a preliminary Term Sheet  describing the structure,  collateral pool
and certain aspects of the CPS Auto Receivables Trust 1998-4. The Term Sheet has
been  prepared by the Seller for  informational  purposes only and is subject to
modification or change.  The  information and assumptions  contained in the Term
Sheet are  preliminary  and will be superseded in their entirety by a Prospectus
Supplement and by any other additional  information  subsequently filed with the
Securities and Exchange  Commission or incorporated by reference in the relevant
registration  statement.  In addition,  the attached Term Sheet  supersedes  any
prior or similar term sheet.

The  Registration  Statement  (including  a  Prospectus  Supplement  and a  base
Prospectus)  relating  to the  Trust  has been  filed  with the  Securities  and
Exchange  Commission  and has been  declared  effective.  The  final  Prospectus
Supplement  relating to the securities  offered by the Trust will be filed after
the  securities  have  been  priced  and all of the terms  and  information  are
finalized.  This communication is not an offer to sell or the solicitation of an
offer to buy nor shall there be any sale of the  securities  of the Trust in any
state in which such offer,  solicitation  or sale would be  unlawful  before the
registration or  qualification  under the securities laws of any such state. You
should review the  Prospectus  and Prospectus  Supplement,  and your  investment
decision  should be based upon the  information in the Prospectus and Prospectus
Supplement as of their  publication  date. Sales of the securities to be offered
by the Trust may not be consummated unless you have received both the Prospectus
and the Prospectus Supplement. The securities to be offered under the Prospectus
Supplement  have not been approved or disapproved by the Securities and Exchange
Commission  or  any  state  securities  commission;  any  representation  to the
contrary is a criminal offense.

                           First Union Capital Markets

                                November 30, 1998








                        CPS Auto Receivables Trust 1998-4

                                   TERM SHEET

                              Subject to Revision.

OFFERED SECURITIES

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

o    %  Asset-Backed  Notes,  Class A-1 (the "Class A-1 Notes") in the aggregate
     original principal amount of $32,500,000.00;

o    % Asset-Backed  Notes,  Class A-2 (the "Class A-2 Notes") in the aggregate
     original principal amount of $77,500,000.00;

o    % Asset-Backed  Notes,  Class A-3 (the "Class A-3 Notes") in the aggregate
     principal amount of $81,375,000;

o    % Asset-Backed  Notes,  Class A-4 (the "Class A-4 Notes") in the aggregate
     principal amount of $100,000,000;

o    % Asset-Backed  Notes,  Class  A-5 in the  aggregate  principal  amount of
     $18,625,000 (the "Class A-5 Notes" and,  together with the Class A-1 Notes,
     the Class A-2  Notes,  the  Class  A-3 Notes and the Class A-4  Notes,  the
     "Notes").

The Trust will issue the Notes under an indenture (the "Indenture"), to be dated
November  1,  1998,  between  the Trust and  Norwest  Bank  Minnesota,  National
Association,  as Indenture  Trustee.  The aggregate original principal amount of
the Notes will be  $310,000,000.00.  The Notes will be offered  for  purchase in
minimum  denominations of $1,000 and integral multiples of $1,000, in book entry
form only,  through the Depository  Trust Company.  For more  information,  read
"Description of the Securities Book-Entry  Registration" in the Prospectus.  The
Trust will also issue  certificates that represent  interests in the property of
the Trust that remains after full payment to you of interest on and principal of
the Notes. The Prospectus Supplement and the accompanying  Prospectus offer only
the Notes.

ISSUER

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

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

           Consumer Portfolio Services, Inc.
           16355 Laguna Canyon
           Irvine, CA 92718
           (949) 753-6800

CLOSING DATE

On or about December 1, 1998 (the "Closing Date").

INDENTURE TRUSTEE

Norwest Bank Minnesota, National Association.

OWNER TRUSTEE

Bankers Trust (Delaware).

TERMS OF THE NOTES

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

Payment Dates

Payments on the Notes will be made on the 15th day of each month or, if the 15th
day is


                                        2





not a Business Day under the Indenture, on the next following Business Day (each
such day, a "Payment  Date").  The first Payment Date will be December 15, 1998.
Payments  will be made to  holders  of  record  of the  Notes as of the close of
business on the record date applicable to such Payment Date. The record date for
a Payment Date will be the day immediately preceding the Payment Date.

Interest Rates

The Class A-1 Notes will bear  interest at an annual rate equal to % (the "Class
A-1 Interest  Rate").  The Class A-2 Notes will bear  interest at an annual rate
equal to      % (the  "Class  A-2  Interest  Rate").  The Class  A-3 Notes  will
bear interest at an annual rate equal to      % (the "Class A-3 Interest Rate").
The Class A-4 Notes will bear  interest at an annual rate equal to % (the "Class
A-4 Interest  Rate").  The Class A-5 Notes will bear  interest at an annual rate
equal to      % (the "Class A-5 Interest Rate"). Interest on the Class A-1 Notes
will be calculated on the  basis of a 360-day year and the actual number of days
elapsed from and  including the most recent  Payment Date on which  interest has
been paid (or, in the case of the first  Payment  Date,  from and  including the
Closing Date) to, but excluding,  the following  Payment Date (each a "Class A-1
Interest  Period").  Interest on the Class A-2 Notes,  the Class A-3 Notes,  the
Class A-4 Notes and the  Class A-5 Notes  will be  calculated  on the basis of a
360-day year of twelve 30-day months.

Interest

On each Payment  Date,  the holders of record of the Class A-1 Notes (the "Class
A-1 Noteholders") as of the related Record Date will be entitled to receive, pro
rata,  interest for the  applicable  Class A-1 Interest  Period at the Class A-1
Interest Rate on the outstanding  principal amount of the Class A-1 Notes at the
close of the preceding Payment Date (or, in the case of the Initial Payment Date
as of the Closing  Date).  On each  Payment  Date,  the holders of record of the
Class A-2 Notes (the "Class A-2 Noteholders") as of the related record date will
be entitled to receive,  pro rata, thirty (30) days of interest at the Class A-2
Interest Rate on the outstanding  principal amount of the Class A-2 Notes at the
close of the preceding Payment Date. On each Payment Date, the holders of record
of the Class A-3 Notes (the "Class A-3  Noteholders")  as of the related  record
date will be entitled to receive,  pro rata, thirty (30) days of interest at the
Class A-3 Interest  Rate on the  outstanding  principal  amount of the Class A-3
Notes at the close of the preceding  Payment  Date.  On each Payment  Date,  the
holders of record of the Class A-4 Notes (the "Class A-4 Noteholders") as of the
related record date will be entitled to receive,  pro rata,  thirty (30) days of
interest at the Class A- 4 Interest Rate on the outstanding  principal amount of
the Class A-4 Notes at the close of the preceding  Payment Date. On each Payment
Date, the holders of record of the Class A-5 Notes (the "Class A-5 Noteholders")
as of the related record date will be entitled to receive, pro rata, thirty (30)
days of interest at the Class A-5  Interest  Rate on the  outstanding  principal
amount  of the  Class A-5  Notes at the  close of the  preceding  Payment  Date.
Nevertheless,  on  the  initial  Payment  Date,  the  interest  payable  to  the
Noteholders of record of the Class A-2 Notes, the Class A-3 Notes, the Class A-4
Notes and the  Class A-5  Notes,  respectively,  will be an amount  equal to the
product of (a) the  interest  rate  applicable  to such class of Notes,  (b) the
initial  principal  amount  of such  class of Notes and (c) a  fraction  (i) the
numerator of which is the number of days from and  including the Closing Date to
and including December 14, 1998 and (ii) the denominator of which is 360.

Interest  on the  Notes  which is due but not paid on any  Payment  Date will be
payable on the next Payment Date together with, to the extent  permitted by law,
interest on such unpaid  amount at the interest  rate  applicable to such class.
See  "Description  of the  Securities--Payment  of Interest"  in the  Prospectus
Supplement.

Principal

Principal  of the Notes will be payable on each  Payment Date in an amount equal
to the sum of (i)  100% of the  Principal  Distributable  Amount  (the  "Class A
Noteholders' Percentage") and (ii) any principal which was


                                        3





payable in respect of the Notes on a preceding Payment Date but was not so paid.
Notwithstanding  the  foregoing,  all  outstanding  principal  and interest with
respect  to a class of Notes  will be  payable  in full on the  Final  Scheduled
Payment  Date  for  such  class  of  Notes.   See   "Description  of  the  Trust
Documents--Distributions" in the Prospectus Supplement.

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

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

          (b) the portion of the purchase amount  allocable to principal of each
          Receivable that was repurchased by CPS or purchased by the Servicer as
          of the last day of the related Collection Period and, at the option of
          the Insurer the Principal Balance of each Receivable that was required
          to be but was not so purchased or repurchased;

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

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

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

The  Noteholders'  Principal  Distributable  Amount will be allocated  among the
classes of Notes as follows:

o    On each  Payment Date until the Class A-1 Notes,  the Class A-2 Notes,  the
     Class A-3 Notes  (collectively,  the  "Sequential Pay Notes") and the Class
     A-4 Notes have been paid in full, the Noteholders' Principal  Distributable
     Amount will be applied to pay the  Sequential  Pay Notes and the Class A- 4
     Notes according to the method calculated below.

o    The Class  A-5 Notes  will  receive  no  payments  of  principal  until the
     principal  of the  Sequential  Pay  Notes and the Class A- 4 Notes has been
     paid in full.

o    On each Payment Date until the Sequential Pay Notes have been paid in full,
     an  amount  equal to the  Sequential  Pay  Noteholders'  Percentage  of the
     Noteholders' Principal Distributable Amount will be applied,  sequentially,
     to pay  principal  of the Class A-1 Notes until the  outstanding  principal
     amount  of the  Class  A-1  Notes  has been  reduced  to zero,  then to pay
     principal of the Class A-2 Notes until the outstanding  principal amount of
     the Class A-2 Notes has been  reduced to zero and then to pay  principal of
     the Class A-3 Notes until the outstanding principal amount of the Class A-3
     Notes  has  been  reduced  to  zero.  The  "Sequential   Pay   Noteholders'
     Percentage"  on any Payment Date on which any  principal of the  Sequential
     Pay Notes is outstanding  will be the  percentage  equivalent of a fraction
     (a) the numerator of which is the aggregate initial principal amount of the
     Sequential  Pay Notes and (b) the  denominator of which is the aggregate of
     the initial principal amounts of the Sequential Pay Notes and the Class A-4
     Notes;  provided  that, if principal of any  Sequential  Pay Notes is still
     outstanding  after  the  principal  amount  of the Class A-4 Notes has been
     reduced to zero, the Sequential Pay  Noteholders'  Percentage  will be 100%
     until the Sequential Pay Notes have been paid in full.

o    On each Payment  Date until the Class A-4 Notes have been paid in full,  an
     amount equal to the Class A-4  Noteholders'  Percentage of the Noteholders'
     Principal  Distributable  Amount  will be applied to pay  principal  of the
     Class A-4 Notes  until the  outstanding  principal  amount of the Class A-4
     Notes has been reduced to zero.


                                        4





     The "Class A-4  Noteholders'  Percentage"  on any Payment Date on which any
     principal of the Class A-4 Notes is outstanding  will be a percentage equal
     to 100% minus the Sequential Pay Noteholders' Percentage; provided that, if
     principal of any Class A-4 Notes is still  outstanding  after the principal
     amount of the  Sequential Pay Notes has been reduced to zero, the Class A-4
     Noteholders'  Percentage  will be 100%  until the Class A-4 Notes have been
     paid in full.

o    On each  Payment  Date from and  including  the  Payment  Date on which the
     Sequential  Pay Notes  and the Class A-4 Notes are paid in full,  the Class
     A-5 Notes will receive principal payments as follows:

          -- on the Payment Date on which the  outstanding  principal  amount of
          the  Sequential  Pay Notes and the Class A-4 Notes is reduced to zero,
          the  remaining  portion of the  Noteholders'  Principal  Distributable
          Amount,  if any,  will be  applied to pay  principal  of the Class A-5
          Notes; and

          --  on  each  Payment  Date  thereafter,  the  Noteholders'  Principal
          Distributable Amount will be applied to pay principal of the Class A-5
          Notes until the  outstanding  principal  amount of the Class A-5 Notes
          has been reduced to zero.

Final Scheduled Payment Dates

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

o    A-1 Notes: December 1999
o    A-2 Notes: February 2002
o    A-3 Notes: September 2003
o    A-4 Notes: September 2003
o    A-5 Notes: September 2005

TRUST ASSETS

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

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

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

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

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

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

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

     o    certain other property  specified in the Prospectus  Supplement  under
          "The Trust Assets."

The Receivables

The retail  installment  sale  contracts to be  transferred to the Trust will be
secured by new and used automobiles,  light trucks,  vans and minivans including
the rights to all  payments  received  with  respect to such  contracts  after a
specified  cutoff  date.  Such  installment  sale  contracts  arise  from  loans
originated by automobile  dealers,  independent  finance companies  ("IFCs") and
deposit  institutions  ("Deposit   Institutions")  for  assignment  to  Consumer
Portfolio  Services,  Inc., a California  corporation ("CPS") and its affiliates
Samco Acceptance Corp., a Delaware corporation ("Samco"), and Linc


                                        5





Acceptance Company LLC, a Delaware limited liability company ("Linc").  The auto
loan programs of CPS, Samco and Linc target automobile  purchasers with marginal
credit  ratings who are  generally  unable to obtain  credit from banks or other
low-risk  lenders.   See  "The  Originators'   Automobile  Contract  Portfolio--
General," "The Receivables Pool," "Risk  Factors--Sub-Prime  Obligors" and "Risk
Factors--Servicing"  in the Prospectus  Supplement and "Risk  Factors--Sub-Prime
Obligors" in the Prospectus.

The Initial Receivables

On the Closing Date,  the Trust will acquire retail  installment  sale contracts
(the "Initial  Receivables") having an aggregate principal balance as of October
21, 1998 (the "Cutoff Date") of approximately  $275,647,271.04.  For information
about the  characteristics of the Initial Receivables as of the Cutoff Date, see
"The Receivables Pool" in the Prospectus Supplement.

Pre-Funding

In addition to the Initial Receivables,  the Trust will (subject to availability
and certain  conditions)  purchase  additional retail installment sale contracts
(the  "Subsequent  Receivables")  from the Seller  during a period (the "Funding
Period")  beginning on the Closing  Date and ending not later than  February 20,
1999. The Subsequent  Receivables and the Initial  Receivables are  collectively
referred to in the Prospectus  Supplement as the "Receivables." See "Description
of the Trust  Documents--Sale  and Assignment of  Receivables" in the Prospectus
Supplement.


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

The Pre-Funding Account

The  purchase  of  Subsequent  Receivables  will be funded  from  amounts in the
Pre-Funding  Account.  On the Closing  Date,  the Seller will  deposit  into the
Pre-Funding  Account,  out of  proceeds  from the sale of the Notes,  the sum of
$34,352,728.96.  The Funding  Period will end earlier than  February 20, 1999 if
the Pre- Funding Account is reduced to less than $100,000.  Until the amounts on
deposit in the Pre-Funding Account are used to purchase Subsequent  Receivables,
they  will  be  invested  in  certain  types  of  preapproved  investments.  Any
Pre-Funded  Amount remaining at the end of the Funding Period will be payable to
the holders of the Notes,  pro rata in proportion  to the  principal  balance of
each class of Notes, as a prepayment of principal. See "Description of the Trust
Documents--Sale   and  Assignment  of  Receivables"   and  "--Accounts"  in  the
Prospectus Supplement.

Interest Reserve Account

In order to  provide  a source  of funds  during  the  Funding  Period  to cover
anticipated  shortfalls in interest  earnings  resulting  from the excess of the
weighted  average  interest  rate on the Notes over  investment  earnings on the
Pre-Funded  Amount,  the Indenture  Trustee will establish the Interest  Reserve
Account.  On the Closing  Date,  the Seller will  deposit an amount equal to the
Requisite  Reserve Amount (as described  below) in the Interest Reserve Account.
On each of the December


                                        6





1998 and January 1999 Payment  Dates,  funds on deposit in the Interest  Reserve
Account  which are in excess of the  Requisite  Reserve  Amount for such Payment
Date will be withdrawn  from the Interest  Reserve  Account and deposited in the
Distribution  Account for  distribution  in accordance  with the  priorities set
forth in this Term Sheet under "Priority of Payments."

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

     (i)     1/360th of the difference between

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

             (B) the assumed yield (2.5% per annum) of investments of funds in
             the Pre-Funding Account.

     (ii)    the Pre-Funded Amount on such date; and

     (iii)   the number of days  remaining  until the Payment Date in February
             1999;

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

SERVICING

After the sale of the  Receivables  to the Trust,  CPS will  continue to perform
certain administrative services with respect thereto in its capacity as servicer
of the Trust.  Such  services will  include,  among other things,  collection of
payments,  realization  on collateral  and monitoring the rate of performance of
the Receivables.  In return for CPS's services,  the Trust will pay a fee to CPS
out of the  interest  payments  received  by the  Trust.  On or  prior  to  each
Determination  Date, CPS will deliver to Loan Servicing  Enterprise (the "Backup
Servicer")  certain data with respect to the  Receivables  (in electronic  form)
used by CPS to perform  its  obligations  as Servicer  of the  Receivables.  The
Backup  Servicer  will confirm that such  information  is readable by the Backup
Servicer's  systems and will perform  certain  other  operations  and tests with
respect to such information.  If CPS is terminated or resigns as servicer of the
Trust, Norwest Bank Minnesota,  National  Association,  as standby servicer (the
"Standby  Servicer") or another entity selected as successor  servicer will take
over servicing  responsibilities for the Trust. See "Risk Factors-Termination of
CPS as Servicer," "Description of the Trust Documents--Servicing  Succession" in
the Prospectus Supplement.

PRIORITY OF PAYMENTS

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

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

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

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

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

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



                                        7





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

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

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

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

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

Amounts  distributed  on account  of the  Noteholders'  Principal  Distributable
Amount  under  priority  (8) above  will be  applied as  described  above  under
"Principal." (See Item 6 above)

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

Optional Redemption

The Notes, to the extent still outstanding, may be redeemed in whole, but not in
part,  on any Payment Date on which CPS exercises its option to purchase all the
Receivables on or after the last day of any Collection  Period on or after which
the aggregate  principal  balance of the  Receivables is equal to 10% or less of
the sum of (i) the  aggregate  Cutoff  Date  principal  balance  of the  Initial
Receivables and (ii) the initial Pre-Funded Amount. The redemption price will at
least equal the unpaid  outstanding  principal amount of the Notes, plus accrued
and  unpaid  interest  thereon.  See  "Description  of the  Securities--Optional
Redemption" in the Prospectus Supplement.

Mandatory Redemption

Each  class  of  Notes  will  be  redeemed  in part  on the  Payment  Date on or
immediately  following the last day of the Funding  Period if any portion of the
Pre-Funded  Amount  remains on deposit in the  Pre-Funding  Account after giving
effect to all purchases of all Subsequent  Receivables on such Payment Date. The
aggregate  outstanding  principal  amount of each class of Notes to be  redeemed
will be an amount equal to such class's pro rata share (based on the  respective
current  outstanding  principal amount of each class of Notes) of the Pre-Funded
Amount on such date.  The terms of such a mandatory  redemption are described in
"Risk  Factors--Possible   Prepayments  as  a  Result  of  Pre-Funding"  in  the
Prospectus Supplement.

The Notes may be  accelerated  and  subject  to  immediate  payment  at par with
accrued  interest thereon upon the occurrence of an "Event of Default" under the
Indenture.  So long as the Insurer is not itself in default, an Event of Default
under  the  Indenture  will  occur  only upon  delivery  by the  Insurer  to the
Indenture Trustee of notice of the occurrence of certain events of default under
an  Insurance  Agreement,  dated as of November 1, 1998.  In the case of such an
Event of Default  and notice by the  Insurer,  the Notes will  automatically  be
accelerated and subject to immediate payment at par with accrued  interest.  The
Policy  does  not  guarantee  payments  of any  amounts  that  become  due on an
accelerated  basis,  unless the Insurer elects,  in its sole discretion,  to pay
such amounts on such accelerated basis in whole or in part, although the Insurer
will be required to pay Scheduled Payments under the Policy. See "Description of
the Trust Documents--Events of Default" in the Prospectus Supplement.

THE POLICY

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


                                        8




and irrevocably guarantee to the Noteholders payment of:

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

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

Tax Status

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

Money Market Eligibility

The Class A-1 Notes will be eligible  securities  for  purchase by money  market
funds under Rule 2a-7 under the  Investment  Company Act of 1940, as amended.  A
fund should consult with its advisor  regarding the eligibility of the Class A-1
Notes under Rule 2a-7 and the fund's investment policies and objectives.

ERISA Considerations

Subject to the considerations  discussed under "ERISA Considerations," the Notes
are eligible for purchase by pension,  profit-sharing  or other employee benefit
plans,  as well as  individual  retirement  accounts and certain  types of Keogh
Plans (each of which is referred to as a "Benefit Plan").  By its acquisition of
a Note,  each Benefit  Plan shall be deemed to  represent  that its purchase and
holding of such Note will be covered by a Department  of Labor class  exemption.
See "ERISA Considerations" in the Prospectus Supplement.

Rating of the Notes

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


                                   Rating
                                   ------
                 Class             S&P            Moody's
                 -----             ---            -------

                 A-1               A-1+              P-1
                 A-2               AAA               Aaa
                 A-3               AAA               Aaa
                 A-4               AAA               Aaa
                 A-5               AAA               Aaa

The basis of the  ratings  of the Notes  will be  issuance  of the Policy by the
Insurer.  A  security  rating  is not a  recommendation  to  buy,  sell  or hold
securities  and may be revised or withdrawn at any time by the assigning  Rating
Agency.


                                        9