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


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

[X]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2006

                         COMMISSION FILE NUMBER: 0-51027

                        CONSUMER PORTFOLIO SERVICES, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


               California                                    33-0459135
    (State or other jurisdiction of                         (IRS Employer
     incorporation or organization)                      Identification No.)

16355 Laguna Canyon Road, Irvine, California                             92618
  (Address of principal executive offices)                            (Zip Code)

       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (949) 753-6800

FORMER NAME, FORMER ADDRESS AND FORMER FISCAL YEAR, IF CHANGED SINCE LAST
REPORT: N/A

Indicate by check mark whether the registrant (1) filed all reports required to
be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer or a
non-accelerated filer. See definition of "accelerated filer and large
accelerated filer" in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer [ ]   Accelerated Filer [ ]   Non-Accelerated Filer [X]

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). Yes [ ] No [X]

As of August 7, 2006 the registrant had 21,857,177 common shares outstanding.
================================================================================





               CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES
                               INDEX TO FORM 10-Q
                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2006
                                                                            PAGE
                                                                            ----
                          PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements
         Unaudited Condensed Consolidated Balance Sheets as of
         June 30, 2006 and December 31, 2005..................................3
         Unaudited Condensed Consolidated Statements of
         Operations for the three-month and six-month periods
         ended June 30, 2006 and 2005 ........................................4
         Unaudited Condensed Consolidated Statements of Cash
         Flows for the six-month periods ended June 30, 2006 and 2005.........5
         Notes to Unaudited Condensed Consolidated Financial Statements.......6
Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations............................................15
Item 3.  Quantitative and Qualitative Disclosures About Market Risk...........26
Item 4.  Controls and Procedures..............................................27

                           PART II. OTHER INFORMATION

Item 1.  Legal Proceedings....................................................27
Item 1A. Risk factors.........................................................27
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds..........27
Item 4   Submission of Matters to a Vote of Security Holders..................28
Item 6.  Exhibits.............................................................29
Signatures....................................................................30
Certifications................................................................31





 ITEM 1.  FINANCIAL STATEMENTS


               CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES
                 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)


                                                             2006              2005
                                                          -----------      -----------
ASSETS

                                                                     
Cash and cash equivalents                                 $    11,942      $    17,789
Restricted cash and equivalents                               207,881          157,662

Finance receivables                                         1,266,534          971,304
Less: Allowance for finance credit losses                     (74,801)         (57,728)
                                                          -----------      -----------
Finance receivables, net
                                                            1,191,733          913,576

Residual interest in securitizations                           20,656           25,220
Furniture and equipment, net                                      993            1,079
Deferred financing costs, net                                  10,911            8,596
Deferred tax assets, net                                       13,788            7,532
Accrued interest receivable                                    12,910           10,930
Other assets                                                   14,510           12,760
                                                          -----------      -----------
                                                          $ 1,485,324      $ 1,155,144
                                                          ===========      ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
Accounts payable and accrued expenses                     $    20,260      $    19,568
Warehouse lines of credit                                      59,346           35,350
Notes payable                                                     145              211
Residual interest financing                                    30,715           43,745
Securitization trust debt                                   1,248,332          924,026
Senior secured debt, related party                             40,000           40,000
Subordinated renewable notes                                    8,666            4,655
Subordinated debt                                                   -           14,000
                                                          -----------      -----------
                                                            1,407,464        1,081,555
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY
Preferred stock, $1 par value;
   authorized 5,000,000 shares; none issued                         -                -
Series A preferred stock, $1 par value;
   authorized 5,000,000 shares;
   3,415,000 shares issued; none outstanding                        -                -
Common stock, no par value; authorized
   30,000,000 shares; 21,799,322 and 21,687,584
   shares issued and outstanding at June 30, 2006 and
   December 31, 2005, respectively                             66,602           66,748
Additional paid in capital, warrants                              794              794
Retained earnings                                              12,893            8,476
Accumulated other comprehensive loss                           (2,429)          (2,429)
                                                          -----------      -----------
                                                               77,860           73,589
                                                          -----------      -----------
                                                          $ 1,485,324      $ 1,155,144
                                                          ===========      ===========


SEE ACCOMPANYING NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                       3


                 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES

              UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                        (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                         THREE MONTHS ENDED        SIX MONTHS ENDED
                                             JUNE 30,                   JUNE 30,
                                       ---------------------     ---------------------
                                         2006         2005         2006         2005
                                       --------     --------     --------     --------
REVENUES:
Interest income                        $ 63,039     $ 40,522     $117,566     $ 76,694
Servicing fees                              799        1,795        1,804        4,060
Other income                              3,395        5,459        5,887        8,856
                                       --------     --------     --------     --------
                                         67,233       47,776      125,257       89,610
                                       --------     --------     --------     --------

EXPENSES:
Employee costs                            9,720        9,701       19,077       20,151
General and administrative                5,678        6,627       10,789       11,766
Interest                                 21,040       10,051       37,821       18,557
Interest, related party                   1,263        1,897        2,517        3,775
Provision for credit losses              22,178       15,224       41,277       27,536
Marketing                                 3,586        2,679        7,122        5,479
Occupancy                                   942          850        1,845        1,632
Depreciation and amortization               199          202          392          408
                                       --------     --------     --------     --------
                                         64,606       47,231      120,840       89,304
                                       --------     --------     --------     --------
Income before income tax expense          2,627          545        4,417          306
Income tax expense                            -            -            -            -
                                       --------     --------     --------     --------
Net income                             $  2,627     $    545     $  4,417     $    306
                                       ========     ========     ========     ========

Earnings per share:
Basic                                  $   0.12     $   0.03     $   0.20     $   0.01
Diluted                                    0.11         0.02         0.18         0.01

Number of shares used in computing
  earnings per share:
Basic                                    21,839       21,623       21,786       21,576
Diluted                                  24,377       23,399       24,283       23,451


   SEE ACCOMPANYING NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                         4


                 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES
              UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (IN THOUSANDS)


                                                                      SIX MONTHS ENDED
                                                                          JUNE 30,
                                                                 ------------------------
                                                                   2006           2005
                                                                 ---------      ---------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                       $   4,417      $     306
Adjustments to reconcile net income to net cash
  used in operating activities:
Amortization of deferred acquisition fees                           (5,625)        (5,415)
Amortization of discount on Class B Notes                            1,263            681
Depreciation and amortization                                          392            408
Amortization of deferred financing costs                             2,651          1,669
Provision for credit losses                                         41,277         27,536
Deferred compensation                                                    -             92
Releases of cash from Trusts to Company                              7,569         13,566
Net deposits to Trusts to increase Spread Accounts                 (13,985)        (5,923)
Interest income on residual assets                                  (2,164)        (3,160)
Cash received from residual interest in securitizations              6,728         15,537
Impairment charge against non-auto finance receivable assets             -          1,882
Changes in assets and liabilities:
Payments on restructuring accrual                                     (519)          (716)
Restricted cash and equivalents                                    (43,802)       (22,159)
Accrued interest receivable                                         (1,980)             -
Other assets                                                        (1,819)        (1,243)
Tax assets                                                          (6,256)             -
Accounts payable and accrued expenses                                1,211           (809)
Tax liabilities                                                          -         (1,182)
                                                                 ---------      ---------
Net cash provided by (used in) operating activities                (10,642)        21,070

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of finance receivables held for investment              (523,231)      (298,095)
Proceeds received on finance receivables held for investment       209,421        132,317
Purchase of furniture and equipment                                   (236)           (60)
                                                                 ---------      ---------
Net cash used in investing activities                             (314,046)      (165,838)

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of securitization trust debt                538,471        262,743
Proceeds from issuance of subordinated renewable notes               4,011            957
Net proceeds (repayments) from warehouse lines of credit            23,995         11,036
Repayment of residual interest financing debt                      (13,194)       (10,172)
Repayment of securitization trust debt                            (215,264)      (114,219)
Repayment of subordinated debt                                     (14,000)        (1,000)
Repayment of notes payable                                             (67)        (1,113)
Payment of financing costs                                          (4,966)        (2,397)
Repurchase of common stock                                          (1,502)          (127)
Tax benefit from exercise of stock options                             507              -
Exercise of options and warrants                                       850            365
                                                                 ---------      ---------
Net cash provided by financing activities                          318,841        146,073
                                                                 ---------      ---------
Increase (decrease) in cash                                         (5,847)         1,305

Cash at beginning of period                                         17,789         14,366
                                                                 ---------      ---------
Cash at end of period                                            $  11,942      $  15,671
                                                                 =========      =========

Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest                                                         $  35,784      $  20,878
Income taxes                                                     $   5,635      $   1,182

  SEE ACCOMPANYING NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.


                                         5
CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES DESCRIPTION OF BUSINESS Consumer Portfolio Services, Inc. ("CPS") was incorporated in California on March 8, 1991. CPS and its subsidiaries (collectively, the "Company") specialize primarily in purchasing and servicing retail automobile installment sale contracts ("automobile contracts" or "finance receivables") originated by licensed motor vehicle dealers located throughout the United States ("Dealers") in the sale of new and used automobiles, light trucks and passenger vans. Through its purchases, the Company provides indirect financing to Dealer customers for borrowers with limited credit histories, low incomes or past credit problems ("Sub-Prime Customers"). The Company serves as an alternative source of financing for Dealers, allowing sales to customers who otherwise might not be able to obtain financing. The Company does not lend money directly to consumers. Rather, it purchases installment automobile contracts from Dealers based on its financing programs (the "CPS Programs"). BASIS OF PRESENTATION The Unaudited Condensed Consolidated Financial Statements of the Company have been prepared in conformity with accounting principles generally accepted in the United States of America, with the instructions to Form 10-Q and with Article 10 of Regulation S-X of the Securities and Exchange Commission, and include all adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. All such adjustments are, in the opinion of management, of a normal recurring nature. In addition, certain items in prior period financial statements may have been reclassified for comparability to current period presentation. Results for the six-month period ended June 30, 2006 are not necessarily indicative of the operating results to be expected for the full year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted from these Unaudited Condensed Consolidated Financial Statements. These Unaudited Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and Notes to Consolidated Financial Statements included in the Company's Annual Report on Form 10-K for the year ended December 31, 2005. OTHER INCOME Other Income consists primarily of recoveries on previously charged off CPS and MFN contracts and fees paid to the Company by Dealers for certain direct mail services the Company provides. The recoveries on the charged-off CPS and MFN contracts were $2.5 million and $2.9 million for the six months ended June 30, 2006 and 2005, respectively. The direct mail revenues were $2.0 million and $2.5 million for the same periods in 2006 and 2005, respectively. Other Income for the six months ended June 30, 2005 also included proceeds from sales of deficiency balances to independent third parties in the amount of $2.4 million. STOCK-BASED COMPENSATION Effective January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123(R), "Share-Based Payment, revised 2004" ("SFAS 123R"), prospectively for all option awards granted, modified or settled after January 1, 2006, using the modified prospective method. Under this method, the Company recognizes compensation costs in the financial statements for all share-based payments granted subsequent to January 1, 2006 based on the grant date fair value estimated in accordance with the provisions of SFAS 123(R). Results for prior periods have not been restated. For the three and six months ended June 30, 2006, the Company recorded no stock-based compensation costs as there were no option awards granted during the three-month and six-month periods ended June 30, 2006 and there was no vesting of option awards for options granted prior to January 1, 2006 since all options outstanding as of December 31, 2005 were fully vested at that time. As of June 30, 2006, there are no unrecognized stock-based compensation costs to be recognized over future periods. 6 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS The following represents stock option activity for the six months ended June 30, 2006: WEIGHTED NUMBER OF WEIGHTED AVERAGE SHARES AVERAGE REMAINING (IN THOUSANDS) EXERCISE PRICE CONTRACTUAL TERM -------------- -------------- ---------------- Options outstanding at the beginning of period 4,864 $ 3.38 N/A Granted - - N/A Exercised (331) 2.48 N/A Forefited (34) 4.00 N/A -------------- -------------- ---------------- Options outstanding at the end of period 4,499 $ 3.44 7.10 years ============== ============== ================ Options exercisable at the end of period 4,499 $ 3.44 7.10 years ============== ============== ================
At June 30, 2006 the aggregate intrinsic value of options outstanding and exercisable was $14.7 million. The total intrinsic value of options exercised was $1.5 million and $565,000 for the six months ended June 30, 2006 and 2005, respectively. New shares were issued for all options exercised during the six-month periods ended June 30, 2006 and 2005. There were 1.7 million shares available for future stock option grants under existing plans as of June 30, 2006, including 1.5 million shares that are available under the Company's 2006 Long-Term Equity Incentive Plan, which was approved at the Company's annual meeting of shareholders held on June 15, 2006. The 2006 Long-Term Equity Incentive Plan permits the grant of the following awards: nonqualified stock options, incentive stock options, restricted stock, restricted stock units or stock appreciation rights. Option awards are generally granted with an exercise price equal to the market price of the Company's stock at the date of grant. The option awards generally vest over a five year period of continued employment and expire ten years after grant. In the event of a Change of Control of the Company, option awards may become fully vested and immediately exercisable. Prior to January 1, 2006, as was permitted by Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123"), the Company accounted for stock-based employee compensation plans in accordance with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" and related interpretations, under which stock options are recorded at intrinsic value equal to the excess of the share price over the exercise price at the date of grant. The Company provided the pro forma net income (loss), pro forma earnings (loss) per share, and stock based compensation plan disclosure requirements set forth in SFAS No. 123. The Company accounted for repriced options as variable awards. Compensation cost was recognized for certain stock options in the Unaudited Condensed Consolidated Financial Statements in accordance with APB Opinion No. 25. Had the Company determined compensation cost based on the fair value at the grant date for its stock options under SFAS No 123, the Company's net income and net income per share would have decreased to the pro forma amounts indicated below. 7 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, ------------------ ---------------- 2005 2005 ------------------ ---------------- (IN THOUSANDS, EXCEPT PER SHARE DATA) Net income, as reported $ 545 $ 306 Stock-based employee compensation expense, fair value method, net of tax (379) (579) Previously recorded stock-based employee compensation expense, intrinsic value method, net of tax $ 22 $ 54 ------------------ ---------------- Pro forma net income (loss) $ 188 $ (219) ================== ================ Net income (loss) per share Basic, as reported $ 0.03 $ 0.01 Diluted, as reported $ 0.02 $ 0.01 Pro forma Basic $ 0.01 $ (0.01) Pro forma Diluted $ 0.01 $ (0.01)
The Company uses the Black-Scholes-Merton option valuation model to estimate the fair value of each option on the date of grant, using the assumptions noted in the following table. The Company did not disclose assumptions for the six months ended June 30, 2006 because there were no options granted in the period. The expected term of options granted is derived from historical data on employee exercise and post-vesting termination behavior. The risk-free rate is based on treasury instruments in effect at the time of grant whose terms are consistent with the expected term of the Company's stock options. Expected volatility is based on historical volatility of the Company's stock. The dividend yield is based on historical experience and the lack of any expected future changes. SIX MONTHS ENDED JUNE 30, ----------------- 2005 ----------------- Risk-free interest rate............. 4.17% Expected term, in years............. 6.5 Expected volatility................. 50.70% Dividend yield...................... 0% PURCHASES OF COMPANY STOCK During the six-month periods ended June 30, 2006 and 2005, the Company purchased 219,417 and 29,950 shares, respectively, of its common stock, at average prices of $6.85 and $4.25, respectively. NEW ACCOUNTING PRONOUNCEMENTS In July 2006, the FASB issued FASB Interpretation No. 48, "Accounting for Uncertainty in Income Taxes" (FIN 48). FIN 48 clarifies the accounting and reporting for income taxes recognized in accordance with SFAS 109, "Accounting for Income Taxes". This interpretation prescribes a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of uncertain tax positions taken or expected to be taken in income tax returns. The Company is currently evaluating the impact of FIN 48. The Company will adopt this Interpretation in the first quarter of 2007. In March 2006, the FASB issued FASB Statement No. 156, "Accounting for the Servicing of Financial Assets an Amendment to FASB Statement No. 140" (FAS 156). With respect to the accounting for separately recognized servicing assets and servicing liabilities, this statement: (1) requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a specific types of servicing contracts identified in the statement, (2) requires that all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable, (3) permits an entity to choose subsequent measurement methods for each class of separately recognized servicing assets and servicing liabilities, (4) permits a one-time reclassification of available-for-sale securities to trading securities by entities with recognized servicing rights at the initial adoption of this statement, and (5) requires a separate presentation of servicing assets and servicing liabilities subsequently measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. FAS 156 will be effective for the Company on January 1, 2007. The Company is currently in the process of evaluating the effects of this Standard, but does not believe it will have a significant effect on its financial position or results of operations. 8 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (2) FINANCE RECEIVABLES The following table presents the components of Finance Receivables, net of unearned interest and deferred acquisition fees and originations costs: JUNE 30, DECEMBER 31, 2006 2005 ----------- ----------- Finance Receivables (IN THOUSANDS) Automobile Simple Interest $ 1,247,314 $ 933,510 Pre-compute, net of unearned interest 38,500 54,693 ----------- ----------- Finance Receivables, net of unearned interest 1,285,814 988,203 Less: Unearned acquisition fees and originations costs (19,280) (16,899) ----------- ----------- Finance Receivables $ 1,266,534 $ 971,304 =========== =========== The following table presents a summary of the activity for the allowance for credit losses for the six-month periods ended June 30, 2006 and 2005: JUNE 30, JUNE 30, 2006 2005 -------- -------- (IN THOUSANDS) Balance at beginning of period $ 57,728 $ 42,615 Provision for credit losses on finance receivables 41,277 26,654 Charge offs (33,773) (21,549) Recoveries 9,569 5,583 -------- -------- Balance at end of period $ 74,801 $ 53,303 ======== ======== (3) RESIDUAL INTEREST IN SECURITIZATIONS The residual interest in securitizations represents the discounted sum of expected future cash flows from securitization trusts held by non-consolidated subsidiaries. The following table presents the components of the residual interest in securitizations, which are shown at their discounted amounts: JUNE 30, DECEMBER 31, 2006 2005 ----------- ----------- (IN THOUSANDS) Cash, commercial paper, United States government securities and other qualifying investments (Spread Accounts) $ 13,656 $ 12,748 Receivables from Trusts (NIRs) 3,443 5,798 Overcollateralization 3,557 6,674 ----------- ----------- Residual interest in securitizations $ 20,656 $ 25,220 =========== =========== 9
CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS The following table presents estimated remaining undiscounted credit losses included in the fair value estimate of the Residuals as a percentage of the Company's managed portfolio held by non-consolidated subsidiaries subject to recourse provisions: JUNE 30, DECEMBER 31, 2006 2005 --------- ------------ (DOLLARS IN THOUSANDS) Undiscounted estimated credit losses $ 2,459 $ 5,724 Managed portfolio held by non-consolidated subsidiaries 67,185 103,130 Undiscounted estimated credit losses as percentage of managed portfolio held by non-consolidated subsidiaries $ 3.7% 5.6%
The key economic assumptions used in measuring all residual interest in securitizations as of June 30, 2006 and December 31, 2005 are included in the table below. The pre-tax discount rate remained constant from previous periods at 14%, except for certain cash flows from charged off receivables related to the Company's securitizations from 2001 to 2003, for which the Company has used a discount rate of 25%, which is also consistent with previous periods. JUNE 30, DECEMBER 31, 2006 2005 ------------- ------------- Prepayment speed (Cumulative) 22.3% - 35.0% 22.2% - 35.8% Net credit losses (Cumulative) 11.7% - 19.9% 11.9% - 20.2% (4) SECURITIZATION TRUST DEBT The Company has completed a number of securitization transactions that are structured as secured borrowings for financial accounting purposes. The debt issued in these transactions is shown on the Company's Unaudited Condensed Consolidated Balance Sheets as "Securitization trust debt," and the components of such debt are summarized in the following table: 10 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS WEIGHTED FINAL RECEIVABLES OUTSTANDING OUTSTANDING AVERAGE SCHEDULED PLEDGED AT PRINCIPAL AT PRINCIPAL AT INTEREST RATE AT PAYMENT JUNE 30, INITIAL JUNE 30, DECEMBER 31, JUNE 30, SERIES DATE (1) 2006 PRINCIPAL 2006 2005 2006 - ----------------------------------------------------------------------------------------------------------------- TFC 2003-1 January 2009 $ 3,885 $ 52,365 $ 3,338 $ 6,557 2.69% CPS 2003-C March 2010 22,572 87,500 21,861 30,550 3.57% CPS 2003-D October 2010 22,570 75,000 21,727 29,688 3.91% CPS 2004-A October 2010 29,724 82,094 29,843 40,225 3.97% PCR 2004-1 March 2010 17,026 76,257 13,678 22,873 3.97% CPS 2004-B February 2011 39,826 96,369 39,740 52,704 4.17% CPS 2004-C April 2011 47,989 100,000 47,633 61,779 4.01% CPS 2004-D December 2011 63,984 120,000 63,402 82,801 4.44% CPS 2005-A October 2011 86,192 137,500 84,904 110,021 5.22% CPS 2005-B February 2012 98,241 130,625 95,138 113,194 4.61% CPS 2005-C March 2012 156,580 183,300 152,775 173,509 5.04% CPS 2005-TFC July 2012 64,579 72,525 60,297 72,525 5.75% CPS 2005-D July 2012 128,145 145,000 125,542 127,600 5.67% CPS 2006-A November 2012 233,860 245,000 233,979 - 5.23% CPS 2006-B (2) January 2013 165,938 257,500 254,475 - 6.20% --------------- --------------- --------------- -------------- $ 1,181,111 $ 1,861,035 $ 1,248,332 $ 924,026 =============== =============== =============== ==============
- ------------------------ (1) THE FINAL SCHEDULED PAYMENT DATE REPRESENTS FINAL LEGAL MATURITY OF THE SECURITIZATION TRUST DEBT. SECURITIZATION TRUST DEBT IS EXPECTED TO BECOME DUE AND TO BE PAID PRIOR TO THOSE DATES, BASED ON AMORTIZATION OF THE FINANCE RECEIVABLES PLEDGED TO THE TRUSTS. EXPECTED PAYMENTS, WHICH WILL DEPEND ON THE PERFORMANCE OF SUCH RECEIVABLES, AS TO WHICH THERE CAN BE NO ASSURANCE, ARE $225.5 MILLION IN 2006, $356.4 MILLION IN 2007, $259.3 MILLION IN 2008, $189.9 MILLION IN 2009, $135.3 MILLION IN 2010 AND $81.9 MILLION IN 2011. (2) RECEIVABLES PLEDGED AT JUNE 30, 2006 EXCLUDES APPROXIMATELY $89.6 MILLION IN AUTOMOBILE CONTRACTS DELIVERED TO THIS TRUST IN JULY 2006 PURSUANT TO A PRE-FUNDING STRUCTURE. All of the securitization trust debt was sold in private placement transactions to qualified institutional buyers. The debt was issued through wholly-owned bankruptcy remote subsidiaries of CPS, TFC or MFN, and is secured by the assets of such subsidiaries, but not by other assets of the Company. Principal of $1.2 billion, and the related interest payments, are guaranteed by financial guaranty insurance policies issued by third party financial institutions. The terms of the various Securitization Agreements related to the issuance of the securitization trust debt and the warehouse credit facilities require that certain delinquency and credit loss criteria be met with respect to the collateral pool, and require that the Company maintain minimum levels of liquidity and net worth and not exceed maximum leverage levels and maximum financial losses. In addition, certain securitization and non-securitization related debt contain cross-default provisions, which would allow certain creditors to declare a default if a default were declared under a different facility. As of June 30, 2006, the Company was in compliance with all such financial covenants. The Company is responsible for the administration and collection of the automobile contracts. The Securitization Agreements also require certain funds be held in restricted cash accounts to provide additional collateral for the borrowings, to purchase retail installment contracts that the securitization trust has committed to buy, or to be applied to make payments on the securitization trust debt. As of June 30, 2006, restricted cash under the various agreements totaled approximately $207.9 million. That figure includes $89.6 million held by our CPS 2006-B securitization trust which was used to purchase additional automobile contracts in July 2006. Interest expense on the securitization trust debt is composed of the stated rate of interest plus amortization of additional costs of borrowing. Additional costs of borrowing include facility fees, insurance and amortization of deferred financing costs and discounts on subordinated notes. Deferred financing costs and discounts on subordinated notes related to the securitization trust debt are amortized using a level yield method. Accordingly, the effective cost of borrowing of the securitization trust debt is greater than the stated rate of interest. 11 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS The wholly-owned, bankruptcy remote subsidiaries of CPS and TFC were formed to facilitate the above asset-backed financing transactions. Similar bankruptcy remote subsidiaries issue the debt outstanding under the Company's warehouse lines of credit. Bankruptcy remote refers to a legal structure in which it is expected that the applicable entity would not be included in any bankruptcy filing by its parent or affiliates. All of the assets of these subsidiaries have been pledged as collateral for the related debt. All such transactions, treated as secured financings for accounting and tax purposes, are treated as sales for all other purposes, including legal and bankruptcy purposes. None of the assets of these subsidiaries are available to pay other creditors of the Company or its affiliates. (5) INTEREST INCOME The following table presents the components of interest income: THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, ------------------- ------------------- 2006 2005 2006 2005 ------- ------- -------- -------- Interest on Finance Receivables $60,387 $38,439 $112,747 $ 72,424 Residual interest income 1,203 1,477 2,164 3,160 Other interest income 1,449 606 2,655 1,110 ------- ------- -------- -------- Net interest income $63,039 $40,522 $117,566 $ 76,694 ======= ======= ======== ======== (6) EARNINGS PER SHARE Earnings per share for the three-month and six-month periods ended June 30, 2006 and 2005 were calculated using the weighted average number of shares outstanding for the related period. The following table reconciles the number of shares used in the computations of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2006 and 2005: THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, ------------------- ------------------- 2006 2005 2006 2005 ------- ------- ------- ------- (IN THOUSANDS) (IN THOUSANDS) Weighted average number of common shares outstanding during the period used to compute basic earnings per share 21,839 21,623 21,786 21,576 Incremental common shares attributable to exercise of outstanding options and warrants 2,538 1,776 2,497 1,875 ------- ------- ------- ------- Weighted average number of common shares used to compute diluted earnings per share 24,377 23,399 24,283 23,451 ======= ======= ======= =======
(7) INCOME TAXES As of December 31, 2005, the Company had net deferred tax assets of $7.5 million, which included a valuation allowance of $43.7 million against gross deferred tax assets of $53.1 million. There were also offsetting gross deferred tax liabilities of $1.8 million. Net tax assets at June 30, 2006 were $13.8 million. The Company decreased its valuation allowance by the income tax expense for the period to result in no net income tax provision for the three and six-month periods ended June 30, 2006. The Company has evaluated its deferred tax assets and believes that it is more likely than not that certain deferred tax assets will not be realized due to limitations imposed by the Internal Revenue Code and expected future taxable income. 12 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (8) LEGAL PROCEEDINGS STANWICH LITIGATION. CPS was for some time a defendant in a class action (the "Stanwich Case") brought in the California Superior Court, Los Angeles County. The original plaintiffs in that case were persons entitled to receive regular payments (the "Settlement Payments") under out-of-court settlements reached with third party defendants. Stanwich Financial Services Corp. ("Stanwich"), an affiliate of the former chairman of the board of directors of CPS, is the entity that was obligated to pay the Settlement Payments. Stanwich has defaulted on its payment obligations to the plaintiffs and in June 2001 filed for reorganization under the Bankruptcy Code, in the federal Bankruptcy Court of Connecticut. At December 31, 2004, CPS was a defendant only in a cross-claim brought by one of the other defendants in the case, Bankers Trust Company, which asserted a claim of contractual indemnity against CPS. CPS subsequently settled the cross-claim of Bankers Trust by payment of $3.24 million, on or about February 8, 2005. Pursuant to that settlement, the court has dismissed the cross-claim, with prejudice. The amount paid by the Company was accrued for and included in Accounts payable and accrued expenses in the Company's balance sheet as of December 31, 2004. In November 2001, one of the defendants in the Stanwich Case, Jonathan Pardee, asserted claims for indemnity against the Company in a separate action, which is now pending in federal district court in Rhode Island. The Company has filed counterclaims in the Rhode Island federal court against Mr. Pardee, and has filed a separate action against Mr. Pardee's Rhode Island attorneys, in the same court. The action of Mr. Pardee against CPS is stayed, awaiting resolution of an adversary action brought against Mr. Pardee in the bankruptcy court, which is hearing the bankruptcy of Stanwich. The reader should consider that any adverse judgment against CPS in the Stanwich Case (or the related case in Rhode Island) for indemnification, in an amount materially in excess of any liability already recorded in respect thereof, could have a material adverse effect on the Company's financial position. OTHER LITIGATION. On June 2, 2004, Delmar Coleman filed a lawsuit in the circuit court of Tuscaloosa, Alabama, alleging that plaintiff Coleman was harmed by an alleged failure to refer, in the notice given after repossession of her vehicle, to the right to purchase the vehicle by tender of the full amount owed under the retail installment contract. Plaintiff seeks damages in an unspecified amount, on behalf of a purported nationwide class. CPS removed the case to federal bankruptcy court, and filed a motion for summary judgment as part of its adversary proceeding against the plaintiff in the bankruptcy court. The federal bankruptcy court granted the plaintiff's motion to send the matter back to Alabama state court. CPS appealed the ruling, and the federal district court, in which the appeal was heard, has since ordered the bankruptcy court to decide whether the plaintiff has standing to pursue her claims, and, if standing is found, to reconsider its remand decision. The matter is currently pending before the bankruptcy court. Although CPS believes that it has one or more defenses to each of the claims made in this lawsuit, no discovery has yet been conducted and the case remains in its earliest stages. Accordingly, there can be no assurance as to its outcome. In June 2004, Plaintiff Jeremy Henry filed a lawsuit against the Company in the California Superior Court, San Diego County, alleging improper practices related to the notice given after repossession of a vehicle that he purchased. Plaintiff's motion for a certification of a class has been denied, and is the subject of an appeal now before the California Court of Appeal. Irrespective of the outcome of that appeal, as to which there can be no assurance, the Company has a number of defenses that may be asserted with respect to the claims of plaintiff Henry. In August and September 2005, two plaintiffs represented by the same law firm filed substantially identical lawsuits in the federal district court for the northern district of Illinois, each of which purports to be a class action, and each of which alleges that CPS improperly accessed consumer credit information. CPS has reached agreements in principle to settle these cases, which await confirmation by the court. The Company has recorded a liability as of June 30, 2006 that it believes represents a sufficient allowance for legal contingencies, including those described above. Any adverse judgment against the Company, if in an amount materially in excess of the recorded liability, could have a material adverse effect on the financial position of the Company. 13 CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS The Company is routinely involved in various legal proceedings resulting from its consumer finance activities and practices, both continuing and discontinued. The Company believes that there are substantive legal defenses to such claims, and intends to defend them vigorously. There can be no assurance, however, as to the outcome. (9) EMPLOYEE BENEFITS The Company sponsors the MFN Financial Corporation Benefit Plan ("the Plan"). Plan benefits were frozen September 30, 2001. The table below sets forth the Plan's net periodic benefit cost for the three-month and six-month periods ended June 30, 2006 and 2005. THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, 2006 2005 2006 2005 ----- ----- ----- ----- COMPONENTS OF NET PERIODIC BENEFIT COST Service cost $ - $ - $ - $ - Interest Cost $ 225 209 $ 438 420 Expected return on assets (287) (260) $(574) (552) Amortization of transition (asset)/obligation (3) (8) $ (5) (17) Amortization of net (gain) / loss 48 42 $ 82 54 ----- ----- ----- ----- Net periodic benefit cost $ (17) $ (17) $ (59) $ (95) ===== ===== ===== ===== The Company made contributions to the Plan in the amounts of $300,000 and $50,000 for the six months ended June 30, 2006 and 2005, respectively. The Company previously disclosed in its Financial Statements for the year ended December 31, 2005 that they did not anticipate making any contributions to the plan during 2006. The Company presently anticipates that no additional contributions will be made during the remainder of 2006. (10) COMPREHENSIVE INCOME The components of comprehensive income are as follows: THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, 2006 2005 2006 2005 ------ ------ ------ ------ Net income $2,627 $ 545 $4,417 $ 306 Minimum pension liability, net of tax -- -- -- (185) ------ ------ ------ ------ Comprehensive income $2,627 $ 545 $4,417 $ 121 ====== ====== ====== ====== 14
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OVERVIEW We are a specialty finance company engaged in purchasing and servicing new and used retail automobile contracts originated primarily by franchised automobile dealerships and to a lesser extent by select independent dealers of used automobiles in the United States. We serve as an alternative source of financing for dealers, facilitating sales to sub-prime customers, who have limited credit history, low income or past credit problems and who otherwise might not be able to obtain financing from traditional sources. We do not currently lend money directly to consumers but, rather, purchase automobile contracts from dealers under several different financing programs. We are headquartered in Irvine, California and have three additional strategically located servicing branches in Virginia, Florida and Illinois. On March 8, 2002, we acquired MFN Financial Corporation and its subsidiaries in a merger. On May 20, 2003, we acquired TFC Enterprises, Inc. and its subsidiaries in a second merger. Each merger was accounted for as a purchase. MFN Financial Corporation and its subsidiaries and TFC Enterprises, Inc. and its subsidiaries were engaged in businesses similar to ours: buying automobile contracts from dealers and servicing those automobile contracts. MFN Financial Corporation and its subsidiaries ceased acquiring automobile contracts in May 2002; TFC continues to acquire automobile contracts under its "TFC Programs," which provide financing for vehicle purchases exclusively by members of the United States Armed Forces. On April 2, 2004, we purchased a portfolio of automobile contracts and certain other assets from SeaWest Financial Corporation and its subsidiaries. In addition, we were named the successor servicer of three term securitization transactions originally sponsored by SeaWest. We do not intend to offer financing programs similar to those previously offered by SeaWest. >From inception through June 2003, we generated revenue primarily from the gains recognized on the sale or securitization of automobile contracts, servicing fees earned on automobile contracts sold, interest earned on residual interests retained in securitizations, and interest earned on finance receivables. Since July 2003, we have not recognized any gains from the sale of automobile contracts. Instead, since July 2003 our revenues have been derived from servicing fees and interest earned on residual interests in securitizations (for automobile contracts purchased prior to July 2003) and interest on finance receivables (for automobile contracts purchased since July 2003). SECURITIZATION AND WAREHOUSE CREDIT FACILITIES GENERALLY Throughout the periods for which information is presented in this report, we have purchased automobile contracts with the intention of financing them on a long-term basis through securitizations, and on an interim basis through our warehouse credit facilities. All such financings have involved identification of specific automobile contracts, sale of those automobile contracts (and associated rights) to one of our special-purpose subsidiaries, and issuance of asset-backed securities to fund the transactions. Depending on the structure, these transactions may properly be accounted for under generally accepted accounting principles as sales of the automobile contracts or as secured financings. When structured to be treated as a secured financing for accounting purposes, the subsidiary is consolidated with us. Accordingly, the sold automobile contracts and the related debt appear as assets and liabilities, respectively, on our consolidated balance sheet. We then periodically (i) recognize interest and fee income on the contracts, (ii) recognize interest expense on the securities issued in the transaction and (iii) record as expense a provision for credit losses on the contracts. When structured to be treated as a sale for accounting purposes, the assets and liabilities of the special-purpose subsidiary are not consolidated with us. Accordingly, the transaction removes the sold automobile contracts from our consolidated balance sheet, the related debt does not appear as our debt, and our consolidated balance sheet shows, as an asset, a retained residual interest in the sold automobile contracts. The residual interest represents the discounted value of what we expect will be the excess of future collections on the automobile contracts over principal and interest due on the asset-backed securities. That residual interest appears on our consolidated balance sheet as "residual interest in securitizations," and the determination of its value is dependent on our estimates of the future performance of the sold automobile contracts. 15 CHANGE IN POLICY Beginning in the third quarter of 2003, we began to structure our securitization transactions so that they would be treated for financial accounting purposes as secured financings, rather than as sales. All subsequent securitizations of automobile contracts have been so structured. Prior to the third quarter of 2003, we had structured our securitization transactions to be treated as sales of automobile contracts for financial accounting purposes. In our acquisitions of MFN and TFC, we acquired automobile contracts that these companies had previously securitized in securitization transactions that were treated as secured financings for financial accounting purposes. As of June 30, 2006, our consolidated balance sheet included net finance receivables of $4.6 million and securitization trust debt of $3.3 million related to automobile contracts acquired in the two mergers, out of totals of net finance receivables of $1,191.7 million and securitization trust debt of $1,248.3 million. CREDIT RISK RETAINED Whether a sale of automobile contracts in connection with a securitization or warehouse credit facility is treated as a secured financing or as a sale for financial accounting purposes, the related special-purpose subsidiary may be unable to release excess cash to us if the credit performance of the related automobile contracts falls short of pre-determined standards. Such releases represent a material portion of the cash that we use to fund our operations. An unexpected deterioration in the performance of such automobile contracts could therefore have a material adverse effect on both our liquidity and our results of operations, regardless of whether such automobile contracts are treated for financial accounting purposes as having been sold or as having been financed. For estimation of the magnitude of such risk, it may be appropriate to look to the size of our "managed portfolio," which represents both financed and sold automobile contracts as to which such credit risk is retained. Our managed portfolio as of June 30, 2006 was approximately $1,375.3 million (this amount includes $8.7 million of automobile contracts securitized by SeaWest, on which we earn only servicing fees and have no credit risk). RESULTS OF OPERATIONS EFFECTS OF CHANGE IN SECURITIZATION STRUCTURE Our decision in the third quarter of 2003 to structure securitization transactions as secured financings for financial accounting purposes, rather than as sales, has affected and will affect the way in which the transactions are reported. The major effects are these: (i) the automobile contracts are shown as assets on our balance sheet; (ii) the debt issued in the transactions is shown as indebtedness; (iii) cash deposited in the spread accounts to enhance the credit of the securitization transactions is shown as "Restricted cash and equivalents" on our balance sheet; (iv) cash collected from automobile purchasers and other sources related to the automobile contracts prior to making the required payments under the securitization agreements is also shown as "Restricted cash and equivalents" on our balance sheet; (v) the servicing fee that we receive in connection with such contracts is recorded as a portion of the interest earned on such contracts in our statements of operations; (vi) we have initially and periodically recorded as expense a provision for estimated credit losses on the contracts in our statements of operations; and (vii) portions of scheduled payments on the contracts and on the debt issued in the transactions representing interest are recorded as interest income and expense, respectively, in our statements of operations. These changes collectively represent a deferral of revenue and acceleration of expenses, and thus a more conservative approach to accounting for our operations compared to the previous securitization transactions, which were accounted for as sales at the consummation of the transaction. As a result of the changes, we initially reported lower earnings than we would have reported if we had continued to structure our transactions to require recognition of gain on sale. It should also be noted that growth in our portfolio of receivables resulted in an increase in expenses in the form of provision for credit losses, and initially had a negative effect on net earnings. Our cash availability and cash requirements should be unaffected by the change in structure. 16 Since the third quarter of 2003, we have conducted 16 term securitizations. Of these 16, 12 were quarterly securitizations of automobile contracts that we purchased from automobile dealers under our regular programs. In addition, in March 2004 and November 2005, we completed securitizations of our retained interests in other securitizations that we and our affiliates previously sponsored. We repaid the debt from the March 2004 transaction in August 2005. Also, in June 2004, we completed a securitization of automobile contracts purchased in the SeaWest asset acquisition and under our TFC programs. Further, in December 2005, we completed a securitization that included automobile contracts purchased under the TFC programs, automobile contracts purchased under the CPS programs and automobile contracts we repurchased upon termination of prior securitizations of our MFN and TFC subsidiaries. All such securitizations since the third quarter of 2003 have been structured as secured financings. COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED JUNE 30, 2006 WITH THE THREE MONTHS ENDED JUNE 30, 2005 REVENUES. During the three months ended June 30, 2006, revenues were $67.2 million, an increase of $19.5 million, or 40.7%, from the prior year period revenue of $47.8 million. The primary reason for the increase in revenues is an increase in interest income. Interest income for the three months ended June 30, 2006 increased $22.5 million, or 55.6%, to $63.0 million from $40.5 million in the prior year period. The primary reason for the increase in interest income is the increase in finance receivables held by consolidated subsidiaries (resulting in an increase of $26.1 million in interest income). This increase was partially offset by the decline in the balance of the portfolios of automobile contracts we acquired in the MFN, TFC and SeaWest transactions (in the aggregate, resulting in a decrease of $3.3 million in interest income) and a decrease of $274,000 in interest earned on our residual asset. Servicing fees totaling $799,000 in the three months ended June 30, 2006 decreased $996,000, or 55.5%, from $1.8 million in the same period a year earlier. The decrease in servicing fees is the result of the change in securitization structure and the decline in our managed portfolio held by non-consolidated subsidiaries, and also by the decline in the Seawest Third Party Portfolio. As a result of the decision to structure future securitizations as secured financings, our managed portfolio held by non-consolidated subsidiaries will continue to decline in future periods, and servicing fee revenue is anticipated to decline proportionately. As of June 30, 2006 and 2005, our managed portfolio owned by consolidated vs. non-consolidated subsidiaries and other third parties was as follows: JUNE 30, 2006 JUNE 30, 2005 ------------------------- ------------------------ AMOUNT % AMOUNT % ---------- ---------- --------- ---------- Total Managed Portfolio ($ IN MILLIONS) Owned by Consolidated Subsidiaries $ 1,299.4 94.5% $ 772.6 80.0% Owned by Non-Consolidated Subsidiaries 67.2 4.9% 162.3 16.8% SeaWest Third Party Portfolio 8.7 0.6% 31.3 3.2% ---------- ---------- --------- ---------- Total $ 1,375.3 100.0% $ 966.2 100.0% ========== ========== ========= ========== At June 30, 2006, we were generating income and fees on a managed portfolio with an outstanding principal balance of $1,375.3 million (this amount includes $8.7 million of automobile contracts securitized by SeaWest, on which we earn only servicing fees), compared to a managed portfolio with an outstanding principal balance of $966.2 million as of June 30, 2005. As the portfolios of automobile contracts acquired in the MFN, TFC and SeaWest transactions decrease, the portfolio of automobile contracts that we purchased directly from automobile dealers continues to expand. At June 30, 2006 and 2005, the managed portfolio composition was as follows: 17 JUNE 30, 2006 JUNE 30, 2005 ------------------------- --------------------------- AMOUNT % AMOUNT % ---------- ---------- ------------ ---------- ORIGINATING ENTITY ($ IN MILLIONS) CPS $ 1,295.0 94.2% $ 824.4 85.3% TFC 62.5 4.5% 78.6 8.1% MFN 0.7 0.1% 7.0 0.7% SeaWest 8.4 0.6% 24.9 2.6% SeaWest Third Party Portfolio 8.7 0.6% 31.3 3.2% ---------- ---------- ------------ ---------- Total $ 1,375.3 100.0% $ 966.2 100.0% ========== ========== ============ ==========
Other income decreased $2.1 million, or 37.8%, to $3.4 million in the three-month period ended June 30, 2006 from $5.5 million during the same period a year earlier. The prior year period included proceeds of $2.4 million for the sale of certain receivables that consisted primarily of charged off receivables acquired in the MFN, TFC and the SeaWest transactions. The period over period decrease was also affected by decreased revenue on our direct mail services (a decrease of $172,000). These direct mail services are provided to our dealers and consist of customized solicitations targeted to prospective vehicle purchasers, in proximity to the dealer, who appear to meet our credit criteria. Decreases in other income for the period were somewhat offset by increases in convenience fees charged to obligors for certain transaction types (an increase of $209,000) and increases in recoveries on MFN and certain other automobile contracts (an increase of $257,000) compared to the same period of the prior year. EXPENSES. Our operating expenses consist primarily of provisions for credit losses, interest expense, employee costs and general and administrative expenses. Provisions for credit losses and interest expense are significantly affected by the volume of automobile contracts we purchased during a period and by the outstanding balance of finance receivables held by consolidated subsidiaries. Employee costs and general and administrative expenses are incurred as applications and automobile contracts are received, processed and serviced. Factors that affect margins and net income include changes in the automobile and automobile finance market environments, and macroeconomic factors such as interest rates and the unemployment level. Employee costs include base salaries, commissions and bonuses paid to employees, and certain expenses related to the accounting treatment of outstanding warrants and stock options, and are one of our most significant operating expenses. These costs (other than those relating to stock options) generally fluctuate with the level of applications and automobile contracts processed and serviced. Other operating expenses consist primarily of facilities expenses, telephone and other communication services, credit services, computer services (including employee costs associated with information technology support), professional services, marketing and advertising expenses, and depreciation and amortization. Total operating expenses were $64.6 million for the three months ended June 30, 2006, compared to $47.2 million for the same period a year earlier, an increase of $17.4 million, or 36.9%. The increase is primarily due to increases in provision for credit losses and interest expense, which increased by $7.0 million and $10.4 million, or 45.7% and 86.7% respectively. Both interest expense and provision for credit losses are directly affected by the growth in our portfolio of automobile contracts held by consolidated affiliates. Employee costs for the three months ended June 30, 2006 remained essentially the same as the prior year period at $9.7 million, representing 15.0% of total operating expenses in 2006 compared to 20.5% of total operating expenses in the prior year period. During the period ended June 30, 2006, we deferred $727,000 of direct employee costs associated with the purchase of automobile contracts in the period, in accordance with Statement of Financial Accounting Standard No. 91, Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases ("SFAS 91"). Historically, we have not deferred and amortized such costs as our analyses indicated that the effect of such deferral and amortization would not have been material. However, due to continued increases in volumes of automobile contract purchases and refinements in our methodology to measure direct costs associated with automobile contract purchases, our estimate of direct costs has increased, resulting in the need to defer such costs and amortize them over the lives of the related automobile contracts as an adjustment to the yield in accordance with SFAS 91. The decrease as a percentage of total operating expenses reflects the higher total of operating expenses, primarily a result of the increased provision for credit losses and interest expense. 18 General and administrative expenses decreased by $949,000, or 14.3%, to $5.7 million and represented 8.8% of total operating expenses in the three-month period ending June 30, 2006, as compared to $6.6 million in the prior year period when general and administrative expenses represented 14.0% of total operating expenses. In the prior year period we recognized what we believe will be a one-time, non-cash impairment charge of $1.9 million against certain non-auto finance receivable assets. The decrease as a percentage of total operating expenses reflects the higher operating expenses primarily a result of the provision for credit losses and interest expense. Interest expense for the three-month period ended June 30, 2006 increased $10.4 million, or 86.7%, to $22.3 million, compared to $11.9 million in the same period of the previous year. The increase is primarily the result of changes in the amount and composition of securitization trust debt carried on our consolidated balance sheet. Such debt increased as a result of the change in securitization structure implemented in the third quarter of 2003 (resulting in an increase of $11.8 million in interest expense), partially offset by the decrease in the balance of the securitization trust debt acquired in the MFN and TFC transactions (resulting in a decrease of $312,000 in interest expense) and a decrease in interest expense on certain long-term debt (a decrease of $1.1 million). Marketing expenses increased by $907,000, or 33.9%, to $3.6 million, compared to $2.7 million in the same period of the previous year and represented 5.6% of total operating expenses. The increase is primarily due to the increase in automobile contracts we purchased during the three months ended June 30, 2006 as compared to the prior year period. During the period ended June 30, 2006, we purchased 17,399 automobile contracts aggregating $268.8 million, compared to 10,479 automobile contracts aggregating $153.9 million in the same period of the prior year. Occupancy expenses increased by $92,000, or 10.8%, to $942,000 compared to $850,000 in the same period of the previous year and represented 1.5% of total operating expenses. Depreciation and amortization expenses decreased by $3,000, or 1.5%, to $199,000 from $202,000 in the same period of the previous year. COMPARISON OF OPERATING RESULTS FOR THE SIX MONTHS ENDED JUNE 30, 2006 WITH THE SIX MONTHS ENDED JUNE 30, 2005 REVENUES. During the six months ended June 30, 2006, revenues were $125.3 million, an increase of $35.7 million, or 39.8%, from the prior year period revenue of $89.6 million. The primary reason for the increase in revenues is an increase in interest income. Interest income for the six months ended June 30, 2006 increased $40.9 million, or 53.3%, to $117.6 million from $76.7 million in the prior year period. The primary reason for the increase in interest income is the increase in finance receivables held by consolidated subsidiaries (resulting in an increase of $48.6 million in interest income). This increase was partially offset by the decline in the balance of the portfolios of automobile contracts we acquired in the MFN, TFC and SeaWest transactions (in the aggregate, resulting in a decrease of $6.7 million in interest income) and a decrease of $996,000 in interest earned on our residual asset. Servicing fees totaling $1.8 million in the six months ended June 30, 2006 decreased $2.3, or 55.6%, from $4.1 million in the same period a year earlier. The decrease in servicing fees is the result of the change in securitization structure and the consequent decline in our managed portfolio held by non-consolidated subsidiaries. As a result of the decision to structure future securitizations as secured financings, our managed portfolio held by non-consolidated subsidiaries will continue to decline in future periods, and servicing fee revenue is anticipated to decline proportionately. Other income decreased $3.0 million, or 33.5%, to $5.9 million in the six-month period ended June 30, 2006 from $8.9 million during the same period a year earlier. The prior year period included proceeds of $2.4 million for the sale of certain receivables that consisted primarily of charged off receivables acquired in the MFN,TFC and SeaWest transactions. The period over period decrease was also affected by decreased revenue on our direct mail services (a decrease of $512,000). These direct mail services are provided to our dealers and consist of customized solicitations targeted to prospective vehicle purchasers, in proximity to the dealer, who appear to meet our credit criteria. Decreases in other income for the period were also affected by increases in convenience fees charged to obligors for certain transaction types (an increase of $436,000) and decreases in recoveries on MFN and certain other automobile contracts (a decrease of $424,000) compared to the same period of the prior year. 19 EXPENSES. Total operating expenses were $120.8 million for the six months ended June 30, 2006, compared to $89.3 million for the same period a year earlier, an increase of $31.5 million, or 35.3%. The increase is primarily due to increases in provision for credit losses and interest expense, which increased by $13.7 million and $18.0 million, or 49.9% and 80.6% respectively. Both interest expense and provision for credit losses are directly affected by the growth in our portfolio of automobile contracts held by consolidated affiliates. Employee costs for the six months ended June 30, 2006 decreased by $1.1 million, or 5.3%, to $19.1 million and represented 15.8% of total operating expenses, compared to $20.2 million representing 22.6% of total operating expenses in the prior year period. During the period ended June 30, 2006, we deferred $1.8 million of direct employee costs associated with the purchase of automobile contracts in the period, in accordance with Statement of Financial Accounting Standard No. 91, Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases ("SFAS 91"). Historically, we have not deferred and amortized such costs as our analyses indicated that the effect of such deferral and amortization would not have been material. However, due to continued increases in volumes of automobile contract purchases and refinements in our methodology to measure direct costs associated with automobile contract purchases, our estimate of direct costs has increased, resulting in the need to defer such costs and amortize them over the lives of the related automobile contracts as an adjustment to the yield in accordance with SFAS 91. The decrease as a percentage of total operating expenses reflects the higher total of operating expenses, primarily a result of the increased provision for credit losses and interest expense. General and administrative expenses decreased by $977,000, or 8.3%, to $10.8 million and represented 8.9% of total operating expenses in the six-month period ending June 30, 2006, as compared to $11.8 million in the prior year period when general and administrative expenses represented 13.2% of total operating expenses. In the prior year period we recognized what we believe will be a one-time, non-cash impairment charge of $1.9 million against certain non-auto finance receivable assets. The decrease as a percentage of total operating expenses reflects the higher operating expenses primarily a result of the provision for credit losses and interest expense. Interest expense for the six-month period ended June 30, 2006 increased $18.0 million, or 80.6%, to $40.3 million, compared to $22.3 million in the same period of the previous year. The increase is primarily the result of changes in the amount and composition of securitization trust debt carried on our consolidated balance sheet. Such debt increased as a result of the change in securitization structure implemented in the third quarter of 2003 (resulting in an increase of $20.8 million in interest expense), partially offset by the decrease in the balance of the securitization trust debt acquired in the MFN and TFC transactions (resulting in a decrease of $556,000 in interest expense) and a decrease in interest expense on certain long-term debt (a decrease of $2.2 million). Marketing expenses increased by $1.6 million, or 30.0%, to $7.1 million, compared to $5.5 million in the same period of the previous year and represented 5.9% of total operating expenses. The increase is primarily due to the increase in automobile contracts we purchased during the six months ended June 30, 2006 as compared to the prior year period. During the period ended June 30, 2006, we purchased 34,352 automobile contracts aggregating $523.2 million, compared to 20,591 automobile contracts aggregating $298.1 million in the same period of the prior year. Occupancy expenses increased by $213,000, or 13.1%, to $1.8 million compared to $1.6 million in the same period of the previous year and represented 1.5% of total operating expenses. Depreciation and amortization expenses decreased by $16,000, or 3.9%, to $392,000 from $408,000 in the same period of the previous year. 20 CREDIT EXPERIENCE Our financial results are dependent on the performance of the automobile contracts in which we retain an ownership interest. The table below documents the delinquency, repossession and net credit loss experience of all automobile contracts that we were servicing (excluding automobile contracts from the SeaWest Third Party Portfolio) as of the respective dates shown. Credit experience for CPS, MFN (since the date of the MFN transaction), TFC (since the date of the TFC transaction) and SeaWest (since the date of the SeaWest transaction) is shown on a combined basis in the table below. We attribute the decrease in delinquencies and charge offs during the six-month period ended June 30, 2006 (compared to the 12-month period ended December 31, 2005) to normal seasonality of our business and also to the increase in the average servicing portfolio outstanding as of June 30, 2006 compared to December 31, 2005. DELINQUENCY EXPERIENCE (1) CPS, MFN, TFC AND SEAWEST COMBINED JUNE 30, 2006 JUNE 30, 2005 DECEMBER 31, 2005 ----------------------- ------------------------ ---------------------- NUMBER OF NUMBER OF NUMBER OF CONTRACTS AMOUNT CONTRACTS AMOUNT CONTRACTS AMOUNT ---------- ---------- --------- ---------- --------- ---------- DELINQUENCY EXPERIENCE (DOLLARS IN THOUSANDS) Gross servicing portfolio (1) 112,916 $1,375,562 85,768 $ 957,979 95,942 $1,117,085 Period of delinquency (2) 31-60 days 2,272 24,167 1,757 16,824 2,353 24,050 61-90 days 960 9,451 881 7,658 1,076 10,190 91+ days 588 4,779 673 4,958 1,056 7,985 ---------- ---------- --------- ---------- --------- ---------- Total delinquencies (2) 3,820 38,397 3,311 29,440 4,485 42,225 Amount in repossession (3) 1,254 13,902 958 9,489 1,337 13,538 ---------- ---------- --------- ---------- --------- ---------- Total delinquencies and amount in repossession (2) 5,074 $ 52,299 4,269 $ 38,929 5,822 $ 55,763 ======= ========== ====== ========== ====== ========== Delinquencies as a percentage of gross servicing portfolio 3.4% 2.8% 3.9% 3.1% 4.7% 3.8% Total delinquencies and amount in repossession as a percentage of gross servicing portfolio 4.5% 3.8% 5.0% 4.1% 6.1% 5.0% (1) ALL AMOUNTS AND PERCENTAGES ARE BASED ON THE AMOUNT REMAINING TO BE REPAID ON EACH AUTOMOBILE CONTRACT, INCLUDING, FOR PRE-COMPUTED AUTOMOBILE CONTRACTS, ANY UNEARNED INTEREST. THE INFORMATION IN THE TABLE REPRESENTS THE GROSS PRINCIPAL AMOUNT OF ALL AUTOMOBILE CONTRACTS PURCHASED BY US, INCLUDING AUTOMOBILE CONTRACTS SUBSEQUENTLY SOLD BY US IN SECURITIZATION TRANSACTIONS THAT WE CONTINUE TO SERVICE. THE TABLE DOES NOT INCLUDE AUTOMOBILE CONTRACTS FROM THE SEAWEST THIRD PARTY PORTFOLIO. (2) WE CONSIDER A AUTOMOBILE CONTRACT DELINQUENT WHEN AN OBLIGOR FAILS TO MAKE AT LEAST 90% OF A CONTRACTUALLY DUE PAYMENT BY THE FOLLOWING DUE DATE, WHICH DATE MAY HAVE BEEN EXTENDED WITHIN LIMITS SPECIFIED IN THE SERVICING AGREEMENTS. THE PERIOD OF DELINQUENCY IS BASED ON THE NUMBER OF DAYS PAYMENTS ARE CONTRACTUALLY PAST DUE. AUTOMOBILE CONTRACTS LESS THAN 31 DAYS DELINQUENT ARE NOT INCLUDED. (3) AMOUNT IN REPOSSESSION REPRESENTS FINANCED VEHICLES THAT HAVE BEEN REPOSSESSED BUT NOT YET LIQUIDATED. 21 NET CHARGE-OFF EXPERIENCE (1) CPS, MFN, TFC AND SEAWEST COMBINED JUNE 30, JUNE 30, DECEMBER 31, 2006 2005 2005 ---------- ------------- ------------- (DOLLARS IN THOUSANDS) Average servicing portfolio outstanding $1,247,365 $ 894,045 $ 966,295 Annualized net charge-offs as a percentage of average servicing portfolio (2) 3.7% 5.0% 5.3%
- ------------------------- (1) ALL AMOUNTS AND PERCENTAGES ARE BASED ON THE PRINCIPAL AMOUNT SCHEDULED TO BE PAID ON EACH AUTOMOBILE CONTRACT, NET OF UNEARNED INCOME ON PRE-COMPUTED AUTOMOBILE CONTRACTS. THE INFORMATION IN THE TABLE REPRESENTS ALL AUTOMOBILE CONTRACTS SERVICED BY US (EXCLUDING AUTOMOBILE CONTRACTS FROM THE SEAWEST THIRD PARTY PORTFOLIO). (2) NET CHARGE-OFFS INCLUDE THE REMAINING PRINCIPAL BALANCE, AFTER THE APPLICATION OF THE NET PROCEEDS FROM THE LIQUIDATION OF THE VEHICLE (EXCLUDING ACCRUED AND UNPAID INTEREST) AND AMOUNTS COLLECTED SUBSEQUENT TO THE DATE OF CHARGE-OFF. JUNE 30, 2006 AND JUNE 30, 2005 PERCENTAGE REPRESENTS SIX MONTHS ENDED JUNE 30, 2006 AND JUNE 30, 2005 ANNUALIZED. DECEMBER 31, 2005 REPRESENTS 12 MONTHS ENDED DECEMBER 31, 2005. LIQUIDITY AND CAPITAL RESOURCES Our business requires substantial cash to support our purchases of automobile contracts and other operating activities. Our primary sources of cash have been cash flows from operating activities, including proceeds from sales of automobile contracts, amounts borrowed under various revolving credit facilities (also sometimes known as warehouse credit facilities), servicing fees on portfolios of automobile contracts previously sold in securitization transactions or serviced for third parties, customer payments of principal and interest on finance receivables, and releases of cash from securitized pools of automobile contracts in which we have retained a residual ownership interest and from the spread account associated with such pools. Our primary uses of cash have been the purchases of automobile contracts, repayment of amounts borrowed under lines of credit and otherwise, operating expenses such as employee, interest, occupancy expenses and other general and administrative expenses, the establishment of spread account and initial overcollateralization, if any, and the increase of credit enhancement to required levels in securitization transactions, and income taxes. There can be no assurance that internally generated cash will be sufficient to meet our cash demands. The sufficiency of internally generated cash will depend on the performance of securitized pools (which determines the level of releases from those pools and their related spread account), the rate of expansion or contraction in our managed portfolio, and the terms upon which we are able to acquire, sell, and borrow against automobile contracts. Net cash used in operating activities for the six-month period ended June 30, 2006 was $10.6 million compared to net cash provided by operating activities for the six-month period ended June 30, 2005 of $21.1 million. Cash used in operating activities is affected by the increase in restricted cash as a result of our pre-funding structure used in the securitization of our finance receivables. The pre-funding structure allows us to issue securitization debt approximately one month prior to purchasing finance receivables that collateralize the debt. In those cases, certain of the proceeds of the securitization debt are held as restricted cash until such time as the additional collateral is delivered to the related trust. Increases in restricted cash are offset somewhat by our increased net earnings before the significant increase in the provision for credit losses. Net cash used in investing activities for the six-month periods ended June 30, 2006 and 2005 was $314.0 million and $165.8 million, respectively. Cash used in investing activities has generally related to purchases of automobile contracts. Net cash provided by financing activities for the six months ended June 30, 2006 and 2005, was $318.8 million and $146.1 million, respectively. Cash provided by financing activities is generally related to the issuance of new securitization trust debt. We issued $538.5 million and $262.7 million of such debt in the six-month periods ended June 30, 2006 and 2005, respectively. Cash used in financing activities includes the repayment of securitization trust debt of $215.3 million and $114.2 million for the six-month periods ended June 30, 2006 and 2005, respectively. 22 We purchase automobile contracts from Dealers for a cash price approximating their principal amount, adjusted for an acquisition fee that may either increase or decrease the automobile contract purchase price. Those automobile contracts generate cash flow, however, over a period of years. As a result, we have been dependent on warehouse credit facilities to purchase automobile contracts, and on the availability of cash from outside sources in order to finance our continuing operations, as well as to fund the portion of automobile contract purchase prices not financed under revolving warehouse credit facilities. As of June 30, 2006, we had $350 million in warehouse credit capacity, in the form of separate $200 million and $150 million facilities. The first facility provides funding for automobile contracts purchased under the TFC Programs while both warehouse facilities provide funding for automobile contracts purchased under the CPS Programs. The $150 million warehouse facility is structured to allow us to fund a portion of the purchase price of automobile contracts by drawing against a floating rate variable funding note issued by our consolidated subsidiary Page Three Funding LLC. This facility was established on November 15, 2005, and expires on November 14, 2006, although it is renewable with the mutual agreement of the parties. Up to 80% of the principal balance of automobile contracts may be advanced to us under this facility, subject to collateral tests and certain other conditions and covenants. Notes under this facility accrue interest at a rate of one-month LIBOR plus 2.00% per annum. At June 30, 2006, $44.7 million was outstanding under this facility. The $200 million warehouse facility is similarly structured to allow us to fund a portion of the purchase price of automobile contracts by drawing against a floating rate variable funding note issued by our consolidated subsidiary Page Funding LLC. This facility was entered into on June 30, 2004. On June 29, 2005 the facility was increased from $100 million to $125 million and further amended to provide for funding for automobile contracts purchased under the TFC Programs. It was increased again to $200 million on August 31, 2005. Up to 83.0% of the principal balance of automobile contracts may be advanced to us under this facility, subject to collateral tests and certain other conditions and covenants. Notes under this facility accrue interest at a rate of one-month LIBOR plus 2.00% per annum. This facility expires on June 30, 2007, although it is renewable with the mutual agreement of the parties. At June 30, 2006, $14.7 million was outstanding under this facility. For the portfolio owned by consolidated subsidiaries, cash used to establish or increase the spread accounts for the six-month periods ended June 30, 2006 and 2005 was $14.0 million and $5.9 million, respectively. Cash released from Trusts and their related spread account to us for the six-month periods ended June 30, 2006 and 2005, was $7.6 million and $13.6 million, respectively. Changes in the amount of credit enhancement required for term securitization transactions and releases from Trusts and their related spread account are affected by the relative size, seasoning and performance of the various pools of automobile contracts securitized that make up our managed portfolio to which the respective spread account is related. The acquisition of automobile contracts for subsequent sale in securitization transactions, and the need to fund the spread accounts and initial overcollateralization, if any, and increase credit enhancement levels when those transactions take place, results in a continuing need for capital. The amount of capital required is most heavily dependent on the rate of our automobile contract purchases, the advance rate on the warehouse facilities, the required level of initial credit enhancement in securitizations, and the extent to which the previously established Trusts and their related spread account either release cash to us or capture cash from collections on securitized automobile contracts. We are limited in our ability to purchase automobile contracts by our available cash and the capacity of our warehouse facilities. As of June 30, 2006, we had unrestricted cash on hand of $11.9 million and available capacity from our warehouse credit facilities of $290.7 million, subject to the availability of suitable automobile contracts to serve as collateral and of sufficient cash to fund the portion of such automobile contracts purchase price not advanced under the warehouse facilities. Our plans to manage our liquidity include the completion of additional term securitizations that may result in additional unrestricted cash through repayment of the warehouse facilities, and matching our levels of automobile contract purchases to our availability of cash. There can be no assurance that we will be able to complete term securitizations on favorable economic terms or that we will be able to complete term securitizations at all. If we are unable to complete such securitizations, interest income and other portfolio related income would decrease. 23 Our primary means of ensuring that our cash demands do not exceed our cash resources is to match our levels of automobile contract purchases to our availability of cash. Our ability to adjust the quantity of automobile contracts that it purchases and securitizes will be subject to general competitive conditions and the continued availability of warehouse credit facilities. There can be no assurance that the desired level of automobile contract acquisition can be maintained or increased. While the specific terms and mechanics of each Spread Account vary among transactions, our Securitization Agreements generally provide that we will receive excess cash flows only if the amount of credit enhancement has reached specified levels and/or the delinquency, defaults or net losses related to the automobile contracts in the pool are below certain predetermined levels. In the event delinquencies, defaults or net losses on the automobile contracts exceed such levels, the terms of the securitization: (i) may require increased credit enhancement to be accumulated for the particular pool; (ii) may restrict the distribution to us of excess cash flows associated with other pools; or (iii) in certain circumstances, may permit the Note Insurers to require the transfer of servicing on some or all of the automobile contracts to another servicer. There can be no assurance that collections from the related Trusts will continue to generate sufficient cash. The terms of the various Securitization Agreements related to the issuance of the securitization trust debt and the warehouse credit facilities require that certain delinquency and credit loss criteria be met with respect to the collateral pool, and require that we maintain minimum levels of liquidity and net worth and not exceed maximum leverage levels and maximum financial losses. In addition, certain securitization and non-securitization related debt contain cross-default provisions, which would allow certain creditors to declare a default if a default were declared under a different facility. As of June 30, 2006, we were in compliance with all such financial covenants. The Securitization Agreements of our term securitization transactions are terminable by the Note Insurers in the event of certain defaults by us and under certain other circumstances. Similar termination rights are held by the lenders in the warehouse credit facilities. Were a Note Insurer (or the lenders in such warehouse facilities) in the future to exercise its option to terminate the Securitization Agreements, such a termination would have a material adverse effect on our liquidity and results of operations. We continue to receive Servicer extensions on a monthly and/or quarterly basis, pursuant to the Securitization Agreements. CRITICAL ACCOUNTING POLICIES (A) ALLOWANCE FOR FINANCE CREDIT LOSSES In order to estimate an appropriate allowance for losses incurred on finance receivables held on our Unaudited Condensed Consolidated Balance Sheet, we use a loss allowance methodology commonly referred to as "static pooling," which stratifies our finance receivable portfolio into separately identified pools. Using analytical and formula-driven techniques, we estimate an allowance for finance credit losses, which management believes is adequate for probable credit losses that can be reasonably estimated in our portfolio of finance receivable automobile contracts. Provision for losses is charged to our Unaudited Consolidated Statement of Operations. Net losses incurred on finance receivables are charged to the allowance. Management evaluates the adequacy of the allowance by examining current delinquencies, the characteristics of the portfolio and the value of the underlying collateral. As conditions change, our level of provisioning and/or allowance may change as well. (B) TREATMENT OF SECURITIZATIONS Gain on sale may be recognized on the disposition of automobile contracts either outright or in securitization transactions. In those securitization transactions that were treated as sales for financial accounting purposes, we, or a wholly-owned, consolidated subsidiary of us, retained a residual interest in the automobile contracts that were sold to a wholly-owned, unconsolidated special purpose subsidiary. Our securitization transactions included "term" securitizations (the purchaser holds the automobile contracts for substantially their entire term) and "warehouse" securitizations (which financed the acquisition of the automobile contracts for future sale into term securitizations). 24 As of June 30, 2006 and December 31, 2005 the line item "Residual interest in securitizations" on our Unaudited Consolidated Balance Sheet represents the residual interests in certain term securitizations that were accounted for as sales. Warehouse securitizations accounted for as secured financings are accordingly reflected in the line items "Finance receivables" and "Warehouse lines of credit" on our Unaudited Condensed Consolidated Balance Sheet, and the term securitizations accounted for as secured financings are reflected in the line items "Finance receivables" and "Securitization trust debt." The "Residual interest in securitizations" represents the discounted sum of expected future releases from securitization trusts held by non-consolidated subsidiaries. Accordingly, the valuation of the residual is heavily dependent on estimates of future performance. (C) INCOME TAXES We and our subsidiaries file consolidated federal income and combined state franchise tax returns. We utilize the asset and liability method of accounting for income taxes, under which deferred income taxes are recognized for the future tax consequences attributable to the differences between the financial statement values of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date. We have estimated a valuation allowance against that portion of the deferred tax asset whose utilization in future periods is not more than likely. In determining the possible realization of deferred tax assets, future taxable income from the following sources are considered: (a) the reversal of taxable temporary differences; (b) future operations exclusive of reversing temporary differences; and (c) tax planning strategies that, if necessary, would be implemented to accelerate taxable income into periods in which net operating losses might otherwise expire. (D) STOCK-BASED COMPENSATION Effective January 1, 2006, we adopted Statement of Financial Accounting Standards No. 123(R), "Share-Based Payment, revised 2004" ("SFAS 123R"), prospectively for all option awards granted, modified or settled on or after January 1, 2006, using the modified prospective method. Under this method, we recognize compensation costs in the financial statements for all share-based payments granted subsequent to December 31, 2005 based on the grant date fair value estimated in accordance with the provisions of SFAS 123(R). Results for prior periods have not been restated. In December 2005, the Compensation Committee of the Board of Directors approved accelerated vesting of all the outstanding stock options issued by us. Options to purchase 2,113,998 shares of our common stock, which would otherwise have vested from time to time through 2010, became immediately exercisable as a result of the acceleration of vesting. The decision to accelerate the vesting of the options was made primarily to reduce non-cash compensation expenses that would have been recorded in our income statement in future periods upon the adoption of Financial Accounting Standards Board Statement No. 123(R) in January 2006. For the six months ended June 30, 2006, we recorded no stock-based compensation costs. There were no option awards granted during the six-month period ended June 30, 2006, and there was no vesting of option awards for options granted prior to January 1, 2006, because all options outstanding as of December 31, 2005 were fully vested at that time. As of June 30, 2006, there are no unrecognized stock-based compensation costs to be recognized over future periods. Prior to January 1, 2006, as was permitted by Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123"), we accounted for stock-based employee compensation plans in accordance with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" and related interpretations, whereby stock options are recorded at intrinsic value equal to the excess of the share price over the exercise price at the date of grant. We provided the pro forma net income (loss), pro forma earnings (loss) per share, and stock based compensation plan disclosure requirements set forth in SFAS No. 123. 25 FORWARD LOOKING STATEMENTS This report on Form 10-Q includes certain "forward-looking statements," including, without limitation, the statements or implications to the effect that prepayments as a percentage of original balances will approximate 22.3% to 35.0% cumulatively over the lives of the related automobile contracts, and that net credit losses as a percentage of original balances will approximate 11.7% to 19.9% cumulatively over the lives of the related automobile contracts. Other forward-looking statements may be identified by the use of words such as "anticipates," "expects," "plans," "estimates," or words of like meaning. As to the specifically identified forward-looking statements, factors that could affect charge-offs and recovery rates include changes in the general economic climate, which could affect the willingness or ability of obligors to pay pursuant to the terms of automobile contracts, changes in laws respecting consumer finance, which could affect our ability to enforce rights under automobile contracts, and changes in the market for used vehicles, which could affect the levels of recoveries upon sale of repossessed vehicles. Factors that could affect our revenues in the current year include the levels of cash releases from existing pools of automobile contracts, which would affect our ability to purchase automobile contracts, the terms on which we are able to finance such purchases, the willingness of Dealers to sell automobile contracts to us on the terms that we offer, and the terms on which we are able to complete term securitizations once automobile contracts are acquired. Factors that could affect our expenses in the current year include competitive conditions in the market for qualified personnel, and interest rates (which affect the rates that we pay on Notes issued in our securitizations). The statements concerning our structuring future securitization transactions as secured financings and the effects of such structures on financial items and on our future profitability also are forward-looking statements. Any change to the structure of our securitization transaction could cause such forward-looking statements not to be accurate. Both the amount of the effect of the change in structure on our profitability and the duration of the period in which our profitability would be affected by the change in securitization structure are estimates. The accuracy of such estimates will be affected by the rate at which we purchase and sell automobile contracts, any changes in that rate, the credit performance of such automobile contracts, the financial terms of future securitizations, any changes in such terms over time, and other factors that generally affect our profitability. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK INTEREST RATE RISK We are subject to interest rate risk during the period between when automobile contracts are purchased from Dealers and when such automobile contracts become part of a term securitization. Specifically, the interest rates on the warehouse facilities are adjustable while the interest rates on the automobile contracts are fixed. Historically, our term securitization facilities have had fixed rates of interest. To mitigate some of this risk, we have in the past, and intend to continue to, structure certain of our securitization transactions to include pre-funding structures, in which the amount of Notes issued exceeds the amount of automobile contracts initially sold to the Trusts. In pre-funding, the proceeds from the pre-funded portion are held in an escrow account until we sells the additional automobile contracts to the Trust in amounts up to the balance of the pre-funded escrow account. In pre-funded securitizations, we lock in the borrowing costs with respect to the automobile contracts it subsequently delivers to the Trust. However, we incur an expense in pre-funded securitizations equal to the difference between the money market yields earned on the proceeds held in escrow prior to subsequent delivery of automobile contracts and the interest rate paid on the Notes outstanding, as to the amount of which there can be no assurance. There have been no material changes in market risks since December 31, 2005. 26 ITEM 4. CONTROLS AND PROCEDURES We maintain a system of internal controls and procedures designed to provide reasonable assurance as to the reliability of our published financial statements and other disclosures included in this report. As of the end of the period covered by this report, we evaluated the effectiveness of the design and operation of such disclosure controls and procedures. Based upon that evaluation, the principal executive officer (Charles E. Bradley, Jr.) and the principal financial officer (Jeffrey P. Fritz) concluded that the disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, material information relating to us that is required to be included in our reports filed under the Securities Exchange Act of 1934. There have been no significant changes in our internal controls over financial reporting during our most recently completed fiscal quarter that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. PART II -- OTHER INFORMATION ITEM 1. LEGAL PROCEEDINGS The information provided under the caption "Legal Proceedings" in our Annual Report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference. In addition, the reader should be aware of the following: The Annual Report on Form 10-K disclosed that a purported class action filed in Alabama state court had been removed to federal bankruptcy court, that the bankruptcy court had remanded the matter to state court, and that we had appealed that ruling. The federal district court, in which the appeal was heard, has since ordered the bankruptcy court to decide whether the plaintiff has standing to pursue her claims, and, if standing is found, to reconsider its remand decision. The matter is currently pending before the bankruptcy court. Although we believe that we have one or more defenses to each of the claims made in this lawsuit, no discovery has yet been conducted and the case remains in its earliest stages. Accordingly, there can be no assurance as to its outcome. We are routinely involved in various legal proceedings resulting from our consumer finance activities and practices, both continuing and discontinued. We believe that there are substantive legal defenses to such claims, and intend to defend them vigorously. There can be no assurance, however, as to the outcome. ITEM 1A. RISK FACTORS We remind the reader that risk factors are set forth in Item 1A of our report on Form 10-K, filed with the U.S. Securities and Exchange Commission on March 13, 2006. ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS During the three months ended June 30, 2006, we purchased a total of 100,666 shares of our common stock, as described in the following table: 27 ISSUER PURCHASES OF EQUITY SECURITIES TOTAL NUMBER OF APPROXIMATE DOLLAR TOTAL SHARES PURCHASED AS VALUE OF SHARES THAT NUMBER OF AVERAGE PART OF PUBLICLY MAY YET BE PURCHASED SHARES PRICE PAID ANNOUNCED PLANS OR UNDER THE PLANS OR PERIOD (1) PURCHASED PER SHARE PROGRAMS(2) PROGRAMS ----------- ---------- ------------------- -------------------- April 2006 5,965 $ 7.51 5,965 $4,219,606 May 2006 36,628 7.57 36,628 3,936,683 June 2006 58,073 7.04 58,073 3,519,531 ----------- ---------- ------------------- 100,666 $ 7.26 100,666 =========== ========== ===================
- ------------------------ (1) EACH MONTHLY PERIOD IS THE CALENDAR MONTH. (2) WE ANNOUNCED IN AUGUST 2000 OUR INTENTION TO PURCHASE UP TO $5 MILLION OF OUR OUTSTANDING SECURITIES, INCLUSIVE OF ANNUAL $1 MILLION SINKING FUND REDEMPTIONS ON OUR RISING INTEREST REDEEMABLE SUBORDINATED SECURITIES DUE 2006. IN OCTOBER 2002, THE JULY 2000 PROGRAM HAVING BEEN EXHAUSTED, OUR BOARD OF DIRECTORS AUTHORIZED THE PURCHASE OF UP TO AN ADDITIONAL $5 MILLION OF SUCH SECURITIES. AN ADDITIONAL $5 MILLION WAS LATER AUTHORIZED BY OUR BOARD OF DIRECTORS IN OCTOBER 2004. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS Our annual meeting of shareholders was held on June 15, 2006. At the meeting, each of the seven nominees to the Board of Directors was elected for a one-year term by the shareholders, with votes cast as follows: NOMINEE VOTES FOR VOTES WITHHELD ------- --------- -------------- Charles E. Bradley, Jr. 18,941,808 409,480 E. Bruce Fredrikson 18,941,808 409,480 John E. McConnaughy, Jr. 18,439,859 911,429 John G. Poole 18,786,070 565,218 William B. Roberts 18,443,449 907,839 John C. Warner 18,941,808 409,480 Daniel S. Wood 18,443,449 907,839 The shareholders also approved the three other proposals placed before the annual meeting. Those proposals were as to ratify the appointment of McGladrey & Pullen LLP as independent auditors of the Company for the fiscal year ending December 31, 2006, to approve our 2006 Long-Term Equity Incentive Plan, and to approve the material terms of our Executive Management Bonus Plan. Votes on the proposals were cast as follows: 28 Ratification of Approval of our 2006 Approval of the material terms Selection of Long-Term Equity Incentive of our Executive Management Independent Auditors Plan Bonus Plan -------------------- --------------------------- ------------------------------- For 19,196,297 11,289,068 12,173,050 Against 36,926 1,152,179 260,547 Abstain 118,065 988,814 996,464 Broker Non-votes 50,544 5,971,771 5,971,771
ITEM 6. EXHIBITS The exhibits listed below are filed with this report. 3.2 Bylaws. (incorporated by reference to Exhibit 3.2 to the registrant's current report on form 8-K filed with the Commission on sugust 8, 2006) 4.1 CPS 2006 Long-Term Equity Incentive Plan, (incorporated by reference to Appendix A to the registrant's proxy statement filed with the Commission on May 19, 2006) 4.5.5 Fifth Amendment to the Third Amended and Restated Securities Purchase Agreement dated as of January 29, 2004, between the registrant and Levine Leichtman Capital Partners II, L.P. 4.7.1 Amendment to 11.75% Secured Senior Note Due 2006 (Term E Note) 4.8.1 Amendment to 11.75% Secured Senior Note Due 2006(Term F Note) 4.14 Instruments defining the rights of holders of long-term debt of certain consolidated subsidiaries of the registrant are omitted pursuant to the exclusion set forth in subdivisions (b)(iv)(iii)(A) and (b)(v) of Item 601 of Regulation S-K (17 CFR 229.601). The registrant agrees to provide copies of such instruments to the United States Securities and Exchange Commission upon request. 4.15 Form of Indenture, dated as of June 1, 2006, respecting notes issued by CPS Auto Receivables Trust 2006-B. 10.5.1 Amendment No. 1, dated as of June 30, 2006, to Second Amended And Restated Sale And Servicing Agreement dated as of April 18, 2006 31.1 Rule 13a-14(a) Certification of the Chief Executive Officer of the registrant. 31.2 Rule 13a-14(a) Certification of the Chief Financial Officer of the registrant. 32 Section 1350 Certifications.* * These Certifications shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section. These Certifications shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except to the extent that the registration statement specifically states that such Certifications are incorporated therein. 29 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CONSUMER PORTFOLIO SERVICES, INC. (Registrant) Date: August 11, 2006 /s/ CHARLES E. BRADLEY, JR. ------------------------------------------------- Charles E. Bradley, Jr. PRESIDENT AND CHIEF EXECUTIVE OFFICER (Principal Executive Officer) Date: August 11, 2006 /s/ JEFFREY P. FRITZ ------------------------------------------------- Jeffrey P. Fritz SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER (Principal Financial Officer) 30

                                                                    EXHIBIT 4.15


     INDENTURE dated as of June 1, 2006, between CPS AUTO RECEIVABLES TRUST
2006-B, a Delaware statutory trust (the "Issuer"), and WELLS FARGO BANK,
NATIONAL ASSOCIATION, a national banking association, as trustee (the
"Trustee").

     Each party agrees as follows for the benefit of the other party and for the
equal and ratable benefit of the Holders of the Issuer's Class A-1 5.42784%
Asset-Backed Notes (the "Class A-1 Notes"), Class A-2 5.71% Asset-Backed Notes
(the "Class A-2 Notes"), Class A-3 5.73% Asset-Backed Notes (the "Class A-3
Notes") and Class A-4 5.81% Asset-Backed Notes (the "Class A-4 Notes" and,
together with the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes,
the "Notes"):

     As security for the payment and performance by the Issuer of its
obligations under this Indenture and the Notes, the Issuer has agreed to assign
the Collateral (as defined below) as collateral to the Trustee for the benefit
of the Noteholders.

     MBIA Insurance Corporation (the "Note Insurer") has issued and delivered a
note guaranty insurance policy, dated the Closing Date (with endorsements, the
"Note Policy"), pursuant to which the Note Insurer guarantees Insured Payments,
as defined in the Note Policy.

     As an inducement to the Note Insurer to issue and deliver the Note Policy,
the Issuer and the Note Insurer have executed and delivered the Insurance and
Indemnity Agreement, dated as of June 29, 2006 (as amended from time to time, in
accordance with the terms thereof, the "Insurance Agreement") among the Note
Insurer, the Issuer, Consumer Portfolio Services, Inc. and CPS Receivables Three
Corp.

     As an additional inducement to the Note Insurer to issue the Note Policy,
and as security for the performance by the Issuer of the Insurer Secured
Obligations (as defined below) and as security for the performance by the Issuer
of the Trustee Secured Obligations (as defined below), the Issuer has agreed to
assign the Collateral (as defined below) as collateral to the Trustee for the
benefit of the Issuer Secured Parties (as defined below), as their respective
interests may appear.

                                 GRANTING CLAUSE

     The Issuer hereby Grants to the Trustee at the Closing Date, for the
benefit of the Issuer Secured Parties, all right, title and interest of the
Issuer, whether now existing or hereafter arising, in and to the following:

          (i) the Initial Receivables listed in Schedule A to the Sale and
     Servicing Agreement and all monies received thereunder (other than the
     Additional Servicing Compensation) after the Initial Cutoff Date and all
     Net Liquidation Proceeds and Recoveries received with respect to such
     Initial Receivables after the Initial Cutoff Date;

          (ii) the Subsequent Receivables listed in Schedule A to the related
     Subsequent Transfer Agreement and all monies received thereunder (other
     than the Additional Servicing Compensation) after the related Subsequent
     Cutoff Date and all Net Liquidation Proceeds and Recoveries received with
     respect to such Subsequent Receivables after the related Subsequent Cutoff
     Date;


                                      -1-


          (iii) the security interests in the Financed Vehicles granted by the
     related Obligors pursuant to the Receivables and any other interest of the
     Issuer in such Financed Vehicles, including the certificates of title or,
     with respect to such Financed Vehicles in the Non-Certificated Title
     States, all other evidence of ownership with respect to such Financed
     Vehicles issued by the applicable Department of Motor Vehicles or similar
     authority;

          (iv) 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 Receivables or the Obligors thereunder;

          (v) all proceeds from recourse against Dealers with respect to the
     Receivables;

          (vi) all of the Seller's right, title and interest in its rights and
     benefits, but none of its obligations or burdens, under the Purchase
     Agreements, including a direct right to cause CPS to purchase Receivables
     from the Issuer and to indemnify the Issuer pursuant to the Purchase
     Agreements under the circumstances specified therein;

          (vii) the Issuer's rights and benefits, but none of its obligations or
     burdens, under the Sale and Servicing Agreement and each Subsequent
     Transfer Agreement (including all rights of the Seller under the Purchase
     Agreements);

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

          (ix) the Receivable File related to each Receivable;

          (x) all amounts and property from time to time held in or credited to
     the Collection Account, the Pre-Funding Account, the Capitalized Interest
     Account, the Note Distribution Account and the Lockbox Account;

          (xi) all property (including the right to receive future Net
     Liquidation Proceeds) that secures a Receivable that has been acquired by
     or on behalf of CPS, the Seller or the Issuer pursuant to a liquidation of
     such Receivable; and

          (xii) all present and future claims, demands, causes and choses in
     action in respect of any or all of the foregoing and all payments on or
     under and all proceeds of every kind and nature whatsoever in respect of
     any or all of the foregoing, including all proceeds of the conversion,
     voluntary or involuntary, into cash or other liquid property, all cash
     proceeds, accounts, accounts receivable, notes, drafts, acceptances,
     chattel paper, checks, deposit accounts, insurance proceeds, condemnation
     awards, rights to payment of any and every kind and other forms of
     obligations and receivables, instruments and other property which at any
     time constitute all or part of or are included in the proceeds of any of
     the foregoing (collectively, the property described in this Granting Clause
     the "Collateral").


                                      -2-


     In addition, the Issuer shall cause the Note Policy to be issued for the
benefit of the Noteholders.

     The foregoing Grant is made in trust to the Trustee, for the benefit of the
Holders of the Notes and the Issuer Secured Parties, as their interests may
appear, to secure the payment of the Issuer Secured Obligations and to secure
compliance with this Indenture. The Trustee hereby acknowledges such Grant,
accepts the trusts under this Indenture in accordance with the provisions of
this Indenture and agrees to perform its duties as required in this Indenture to
the end that the interests of such parties, recognizing the priorities of their
respective interests, may be adequately and effectively protected.

                                   ARTICLE I
                   DEFINITIONS AND INCORPORATION BY REFERENCE
                   ------------------------------------------

     SECTION 1.1 Definitions. Except as otherwise specified herein, the
following terms have the respective meanings set forth below for all purposes of
this Indenture and the definitions of such terms are equally applicable to both
the singular and plural forms of such terms and to each gender.

     Capitalized terms used herein and not otherwise defined herein shall have
the meanings assigned to them in the Sale and Servicing Agreement or, if not
defined therein, in the Trust Agreement.

     "Act" has the meaning specified in Section 11.3(a).

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

     "Amount Financed" with respect to a Receivable shall have the meaning
specified in the Sale and Servicing Agreement.

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

     "Authorized Officer" means, with respect to the Issuer and the Servicer,
any officer or agent acting pursuant to a power of attorney of the Owner Trustee
or the Servicer, as applicable, who is authorized to act for the Owner Trustee
or the Servicer, as applicable, in matters relating to the Issuer and who is
identified on the list of Authorized Officers delivered by each of the Owner
Trustee and the Servicer to the Trustee on the Closing Date (as such list may be
modified or supplemented from time to time thereafter).

     "Basic Documents" means this Indenture, the Certificate of Trust, the Trust
Agreement, the Sale and Servicing Agreement, each Subsequent Transfer Agreement,
the Insurance Agreement, the Indemnification Agreement, the Lockbox Agreement,


                                      -3-


the Servicing Assumption Agreement, the Purchase Agreements, the Placement
Agency Agreement, the Notes, the Residual Pass-through Certificates, any trust
agreement, indenture or other agreement to which the Seller, CPS or the Trust or
any of their respective Affiliates is a party entered into in connection with a
transfer of any interest in the Residual Pass-through Certificates, any
securities representing direct or indirect interests in the Residual
Pass-through Certificates and other documents and certificates delivered in
connection with the foregoing.

     "Book Entry Notes" means a beneficial interest in the Notes, ownership and
transfers of which shall be made through book entries by a Clearing Agency as
described in Section 2.10.

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

     "Certificate of Trust" means the certificate of trust of the Issuer
substantially in the form of Exhibit B to the Trust Agreement.

     "Class A-1 Interest Rate" means 5.42784% per annum.

     "Class A-1 Notes" means the Class A-1 5.42784% Asset-Backed Notes,
substantially in the form of Exhibit A-1.

     "Class A-2 Interest Rate" means 5.71% per annum.

     "Class A-2 Notes" means the Class A-2 5.71% Asset-Backed Notes,
substantially in the form of Exhibit A-2.

     "Class A-3 Interest Rate" means 5.73% per annum.

     "Class A-3 Notes" means the Class A-3 5.73% Asset-Backed Notes,
substantially in the form of Exhibit A-3.

     "Class A-4 Interest Rate" means 5.81% per annum.

     "Class A-4 Notes" means the Class A-4 5.81% Asset-Backed Notes,
substantially in the form of Exhibit A-4.

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

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


                                      -4-


     "Closing Date" means June 29, 2006.

     "Code" means the Internal Revenue Code of 1986, as amended from time to
time, and Treasury Regulations promulgated thereunder.

     "Collateral" has the meaning specified in the Granting Clause of this
Indenture.

     "Commission" means the United States Securities and Exchange Commission.

     "Corporate Trust Office" means the principal office of the Trustee at which
at any particular time its corporate trust business shall be administered which
office at date of the execution of this Agreement is located at Sixth Street and
Marquette Avenue, MAC N9311-161, Minneapolis, Minnesota 55479, Attention:
Corporate Trust Services/Asset Backed Administration - CPS 2006-B, or at such
other address as the Trustee may designate from time to time by notice to the
Noteholders, the Note Insurer, the Servicer and the Issuer, or the principal
corporate trust office of any successor Trustee (the address of which the
successor Trustee will notify the Noteholders and the Issuer).

     "Default" means any occurrence that is, or with notice or the lapse of time
or both would become, an Event of Default.

     "Definitive Notes" has the meaning specified in Section 2.10.

     "Depositor" means the Seller, in its capacity as such under the Trust
Agreement.

     "Event of Default" has the meaning specified in Section 5.1.

     "Exchange Act" means the Securities Exchange Act of 1934, as amended.

     "Executive Officer" means, with respect to any corporation, the Chief
Executive Officer, Chief Operating Officer, Chief Financial Officer, President,
Executive Vice President, any Vice President, the Secretary or the Treasurer of
such corporation; with respect to any limited liability company, the manager;
and with respect to any partnership, any general partner thereof.

     "Grant" means to mortgage, pledge, bargain, sell, warrant, alienate,
remise, release, convey, assign, transfer, create, grant a lien upon and a
security interest in and right of set-off against, deposit, set over and confirm
pursuant to this Indenture. A Grant of the Collateral or of any other agreement
or instrument shall include all rights, powers and options (but none of the
obligations) of the granting party thereunder, including the immediate and
continuing right to claim for, collect, receive and give receipt for principal
and interest payments in respect of the Collateral and all other moneys payable
thereunder, to give and receive notices and other communications, to make
waivers or other agreements, to exercise all rights and options, to bring
proceedings in the name of the granting party or otherwise and generally to do
and receive anything that the granting party is or may be entitled to do or
receive thereunder or with respect thereto.

     "Holder" or "Noteholder" means the Person in whose name a Note is
registered on the Note Register.


                                      -5-


     "Indebtedness" means, with respect to any Person at any time, (a)
indebtedness or liability of such Person for borrowed money whether or not
evidenced by bonds, debentures, notes or other instruments, or for the deferred
purchase price of property or services (including trade obligations); (b)
obligations of such Person as lessee under leases which should be, in accordance
with generally accepted accounting principles, recorded as capital leases; (c)
current liabilities of such Person in respect of unfunded vested benefits under
plans covered by Title IV of ERISA; (d) obligations issued for or liabilities
incurred on the account of such Person; (e) obligations or liabilities of such
Person arising under acceptance facilities; (f) obligations of such Person under
any guarantees, endorsements (other than for collection or deposit in the
ordinary course of business) and other contingent obligations to purchase, to
provide funds for payment, to supply funds to invest in any Person or otherwise
to assure a creditor against loss; (g) obligations of such Person secured by any
lien on property or assets of such Person, whether or not the obligations have
been assumed by such Person; or (h) obligations of such Person under any
interest rate or currency exchange agreement.

     "Indenture" means this Indenture as amended, supplemented or otherwise
modified from time to time in accordance with its terms.

     "Independent" means, when used with respect to any specified Person, that
the person (a) is in fact independent of the Issuer, any other obligor upon the
Notes, the Seller and any Affiliate of any of the foregoing persons, (b) does
not have any direct financial interest or any material indirect financial
interest in the Issuer, any such other obligor, the Seller or any Affiliate of
any of the foregoing Persons and (c) is not connected with the Issuer, any such
other obligor, the Seller or any Affiliate of any of the foregoing Persons as an
officer, employee, promoter, underwriter, trustee, partner, director or Person
performing similar functions.

     "Insolvency Event" means, with respect to a specified Person, (a) the
institution of a proceeding or the filing of a petition against such Person
seeking the entry of a decree or order for relief by a court having jurisdiction
in the premises in respect of such Person or any substantial part of its
property in an involuntary case under any applicable Federal or State
bankruptcy, insolvency or other similar law now or hereafter in effect, or the
appointment of a receiver, liquidator, assignee, custodian, trustee,
sequestrator or similar official for such Person or for any substantial part of
its property, or ordering the winding-up or liquidation or such Person's
affairs, and such petition, decree or order shall remain unstayed and in effect
for a period of 60 consecutive days; or (b) the commencement by such Person of a
voluntary case under any applicable Federal or State bankruptcy, insolvency or
other similar law now or hereafter in effect, or the consent by such Person to
the entry of an order for relief in an involuntary case under any such law, or
the consent by such Person to the appointment of or taking possession by, a
receiver, liquidator, assignee, custodian, trustee, sequestrator, or similar
official for such Person or for any substantial part of its property, or the
making by such Person of any general assignment for the benefit of creditors, or
the failure by such Person generally to pay its debts as such debts become due,
or the taking of action by such Person in furtherance of any of the foregoing.

     "Insurance Agreement Event of Default" means an "Event of Default" under
(and as defined in) the Insurance Agreement.


                                      -6-


     "Insurer Secured Obligations" means all amounts and obligations which the
Issuer may at any time owe to or on behalf of the Note Insurer under this
Indenture, the Insurance Agreement or any other Basic Document.

     "Interest Rate" means, with respect to (i) the Class A-1 Notes, the Class
A-1 Interest Rate, (ii) the Class A-2 Notes, the Class A-2 Interest Rate, (iii)
the Class A-3 Notes, the Class A-3 Interest Rate and (iv) the Class A-4 Notes,
the Class A-4 Interest Rate.

     "Issuer" means the party named as such in this Indenture until a successor
replaces it and, thereafter, means the successor and, for purposes of any
provision contained herein, each other obligor on the Notes.

     "Issuer Order" and "Issuer Request" means a written order or request signed
in the name of the Issuer by any one of its Authorized Officers and delivered to
the Trustee.

     "Issuer Secured Obligations" means the Insurer Secured Obligations and the
Trustee Secured Obligations.

     "Issuer Secured Parties" means each of the Trustee, in respect of the
Trustee Secured Obligations, and the Note Insurer, in respect of the Insurer
Secured Obligations.

     "Mandatory Redemption Date" means the first Payment Date occurring on or
after the last day of the Funding Period.

     "Note" means a Class A-1 Note, a Class A-2 Note, a Class A-3 Note or a
Class A-4 Note.

     "Note Insurer" has the meaning specified in the Preamble.

     "Note Majority" means Holders of Notes collectively evidencing more than
50% of the aggregate outstanding Note Balance of each Class of Notes.

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

     "Note Paying Agent" means the Trustee or any other Person that meets the
eligibility standards for the Trustee specified in Section 6.11 and is
authorized by the Issuer to make the payments to and distributions from the
Collection Account and the Note Distribution Account, including payment of
principal of or interest on the Notes on behalf of the Issuer.

     "Note Policy" means the note guaranty insurance policy (No. 48190) issued
by the Note Insurer with respect to the Notes.

     "Note Register" and "Note Registrar" have the respective meanings specified
in Section 2.4.


                                      -7-


     "Officer's Certificate" means a certificate signed by any Authorized
Officer of the Owner Trustee, under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.1, and
delivered to the Trustee. Unless otherwise specified, any reference in this
Indenture to an Officer's Certificate shall be to an Officer's Certificate of
any Authorized Officer of the Issuer.

     "Opinion of Counsel" means one or more written opinions of counsel who may,
except as otherwise expressly provided in this Indenture, be employees of or
counsel to the Issuer and who shall be satisfactory to the Trustee and, if
addressed to the Note Insurer, satisfactory to the Note Insurer, and which shall
comply with any applicable requirements of Section 11.1, and shall be in form
and substance satisfactory to the Trustee, and if addressed to the Note Insurer,
satisfactory to the Note Insurer.

     "Outstanding" means, as of the date of determination, all Notes theretofore
authenticated and delivered under this Indenture except:

               (i) Notes theretofore canceled by the Note Registrar or delivered
          to the Note Registrar for cancellation;

               (ii) Notes or portions thereof the payment for which money in the
          necessary amount has been theretofore deposited with the Trustee or
          any Note Paying Agent in trust for the Holders of such Notes
          (provided, however, that if such Notes are to be redeemed, notice of
          such redemption has been duly given pursuant to this Indenture,
          satisfactory to the Trustee); and

               (iii) Notes in exchange for or in lieu of other Notes which have
          been authenticated and delivered pursuant to this Indenture unless
          proof satisfactory to the Trustee is presented that any such Notes are
          held by a bona fide purchaser; provided, however, that Notes which
          have been paid with proceeds of the Note Policy shall continue to
          remain Outstanding for purposes of this Indenture until the Note
          Insurer has been paid as subrogee hereunder or reimbursed pursuant to
          the Insurance Agreement as evidenced by a written notice from the Note
          Insurer delivered to the Trustee, and the Note Insurer shall be deemed
          to be the Holder thereof to the extent of any payments thereon made by
          the Note Insurer; provided, further, that in determining whether the
          Holders of the requisite Outstanding Amount of the Notes have given
          any request, demand, authorization, direction, notice, consent or
          waiver hereunder or under any Basic Document, Notes owned by the
          Issuer, any other obligor upon the Notes, the Seller or any Affiliate
          of any of the foregoing Persons shall be disregarded and deemed not to
          be Outstanding, except that, in determining whether the Trustee shall
          be protected in relying upon any such request, demand, authorization,
          direction, notice, consent or waiver, only Notes that a Responsible
          Officer of the Trustee either actually knows to be so owned or has
          received written notice thereof shall be so disregarded. Notes so
          owned that have been pledged in good faith may be regarded as
          Outstanding if the pledgee establishes to the satisfaction of the
          Trustee the pledgee's right so to act with respect to such Notes and
          that the pledgee is not the Issuer, any other obligor upon the Notes,
          the Seller or any Affiliate of any of the foregoing Persons.


                                      -8-


     "Outstanding Amount" means, with respect to any date of determination, the
aggregate principal amount of all Notes, or class of Notes, as applicable,
Outstanding at such date of determination.

     "Ownership Interest" means, as to any Note, any ownership or security
interest in such Note, including any interest in such Note as the Holder thereof
and any other interest therein, whether direct or indirect, legal or beneficial,
as owner or as pledgee.

     "Owner Trustee" means Wilmington Trust Company, and its successors.

     "Payment Date" has the meaning specified in the Notes.

     "Predecessor Note" means, with respect to any particular Note, every
previous Note evidencing all or a portion of the same debt as that evidenced by
such particular Note; and, for the purpose of this definition, any Note
authenticated and delivered under Section 2.5 in lieu of a mutilated, lost,
destroyed or stolen Note shall be deemed to evidence the same debt as the
mutilated, lost, destroyed or stolen Note.

     "Proceeding" means any suit in equity, action at law or other judicial or
administrative proceeding.

     "Purchase Agreements" means the Receivables Purchase Agreement and each
Subsequent Receivables Purchase Agreement, collectively.

     "Rating Agency" means each of Moody's and Standard & Poor's, so long as
such Persons maintain a rating on the Notes; and if either Moody's or Standard &
Poor's no longer maintains a rating on the Notes, such other nationally
recognized statistical rating organization selected by the Seller and (so long
as an Insurer Default shall not have occurred and be continuing) acceptable to
the Note Insurer.

     "Rating Agency Condition" means, with respect to any action, that each
Rating Agency shall have been given 10 days' (or such shorter period as shall be
acceptable to each Rating Agency) prior notice thereof and that each of the
Rating Agencies shall have notified the Seller, the Servicer, the Note Insurer,
the Trustee, the Owner Trustee and the Issuer in writing that such action will
not result in a reduction or withdrawal of the then current rating of the Notes.

     "Record Date" means, with respect to the first Payment Date, the Closing
Date, and with respect to any subsequent Payment Date or Redemption Date, the
last calendar day of the month preceding the month in which such Payment Date or
Redemption Date occurs.

     "Redemption Date" means, in the case of a redemption of the Notes pursuant
to Section 10.1(a), the Payment Date specified by the Servicer or the Issuer
pursuant to Section 10.1(a).

     "Redemption Price" means, in the case of a redemption of the Notes pursuant
to Section 10.1(a), an amount equal to the unpaid principal amount of each class
of Notes being redeemed plus accrued and unpaid interest thereon to but
excluding the Redemption Date.


                                      -9-


     "Responsible Officer" means, with respect to the Trustee, any officer
within the Corporate Trust Office of the Trustee, including any Vice President,
Assistant Vice President, Assistant Treasurer, Assistant Secretary, or any other
officer of the Trustee customarily performing functions similar to those
performed by any of the above designated officers and also, with respect to a
particular matter, any other officer to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

     "Sale and Servicing Agreement" means the Sale and Servicing Agreement dated
as of June 1, 2006, among the Issuer, the Seller, the Servicer, and the Trustee,
as Backup Servicer, Collateral Agent and Trustee, as the same may be amended or
supplemented from time to time.

     "Scheduled Payments" has the meaning specified in the Note Policy.

     "State" means any one of the 50 states of the United States of America or
the District of Columbia.

     "Termination Date" means the latest of (i) the expiration of the Note
Policy and the return of the Note Policy to the Note Insurer for cancellation,
(ii) the date on which the Note Insurer shall have received payment and
performance of all Insurer Secured Obligations and (iii) the date on which the
Trustee shall have received payment and performance of all Trustee Secured
Obligations and disbursed such payments in accordance with the Basic Documents.

     "Trust Agreement" means the Trust Agreement dated as of May 23, 2006,
between the Seller, as depositor, and the Owner Trustee, as amended and restated
by the Amended and Restated Trust Agreement dated as of June 29, 2006, by and
among the Seller, as depositor, and the Owner Trustee, as the same may be
further amended or supplemented from time to time in accordance with the terms
thereof.

     "Trust Estate" means all money, instruments, rights and other property that
are subject or intended to be subject to the lien and security interest of this
Indenture for the benefit of the Issuer Secured Parties (including the
Collateral Granted to the Trustee hereunder), including all proceeds thereof.

     "Trustee" means Wells Fargo Bank, National Association, a national banking
association, not in its individual capacity but as trustee under this Indenture,
or any successor trustee under this Indenture.

     "Trustee Secured Obligations" means all amounts and obligations which the
Issuer may at any time owe to the Trustee for the benefit of the Noteholders
under this Indenture or the Notes or any other Basic Document.

     "UCC" means, unless the context otherwise requires, the Uniform Commercial
Code, as in effect in the relevant jurisdiction, as amended from time to time.

     SECTION 1.2 Reserved.

     SECTION 1.3 Other Definitional Provisions. Unless the context otherwise
requires:


                                      -10-


          (a) All references in this instrument to designated "Articles,"
     "Sections," "Subsections" and other subdivisions are to the designated
     Articles, Sections, Subsections and other subdivisions of this instrument
     as originally executed.

          (b) The words "herein," "hereof," "hereunder" and other words of
     similar import refer to this Indenture as a whole and not to any particular
     Article, Section, Subsection or other subdivision.

          (c) an accounting term not otherwise defined herein has the meaning
     assigned to it in accordance with generally accepted accounting principles
     as in effect from time to time;

          (d) "or" is not exclusive; and

          (e) "including" means including without limitation.

                                   ARTICLE II
                                    THE NOTES
                                    ---------

     SECTION 2.1 Form.

          (a) The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and
     the Class A-4 Notes, in each case together with the Trustee's certificate
     of authentication, shall be in substantially the form set forth in Exhibits
     A-1, A-2, A-3 and A-4, respectively, with such appropriate insertions,
     omissions, substitutions and other variations as are required or permitted
     by this Indenture and may have such letters, numbers or other marks of
     identification and such legends or endorsements placed thereon as may,
     consistently herewith, be determined by the officers executing such Notes,
     as evidenced by their execution of the Notes. Any portion of the text of
     any Note may be set forth on the reverse thereof, with an appropriate
     reference thereto on the face of the Note.

          (b) The Definitive Notes shall be typewritten, printed, lithographed
     or engraved or produced by any combination of these methods (with or
     without steel engraved borders), all as determined by the officers
     executing such Notes, as evidenced by their execution of such Notes.

          (c) Each Note shall be dated the date of its authentication. The terms
     of the Notes set forth in Exhibits A-1, A-2, A-3 and A-4 are part of the
     terms of this Indenture.

     SECTION 2.2 Execution, Authentication and Delivery.

          (a) The Notes shall be executed on behalf of the Issuer by any of its
     Authorized Officers. The signature of any such Authorized Officer on the
     Notes may be manual or facsimile.

          (b) Notes bearing the manual or facsimile signature of individuals who
     were at any time Authorized Officers of the Issuer shall bind the Issuer,
     notwithstanding that such individuals or any of them have ceased to hold


                                      -11-


     such offices prior to the authentication and delivery of such Notes or did
     not hold such offices at the date of such Notes.

          (c) The Trustee shall upon receipt of the Note Policy and Issuer Order
     authenticate and deliver Class A-1 Notes for original issue in an aggregate
     principal amount of $35,500,000, Class A-2 Notes for original issue in an
     aggregate principal amount of $76,900,000, Class A-3 Notes for original
     issue in an aggregate principal amount of $37,600,000 and Class A-4 Notes
     for original issue in an aggregate principal amount of $76,600,000. Class
     A-1 Notes, Class A-2 Notes, Class A-3 Notes and Class A-4 Notes outstanding
     at any time may not exceed such amounts except as provided in Section 2.4.

          (d) Each Note shall be dated the date of its authentication. The Notes
     shall be issuable as registered Notes in the minimum denomination of
     $25,000 and in integral multiples of $1,000 in excess thereof (except for
     one Note of each class which may be issued in a lesser denomination and
     other than an integral multiple of $1,000).

          (e) No Note shall be entitled to any benefit under this Indenture or
     be valid or obligatory for any purpose, unless there appears on such Note a
     certificate of authentication substantially in the form provided for
     herein, executed by the Trustee by the manual signature of one of its
     authorized signatories, and such certificate upon any Note shall be
     conclusive evidence, and the only evidence, that such Note has been duly
     authenticated and delivered hereunder.

     SECTION 2.3 Temporary Notes.

          (a) Pending the preparation of Definitive Notes, the Issuer may
     execute, and upon receipt of an Issuer Order the Trustee shall authenticate
     and deliver, temporary Notes which are printed, lithographed, typewritten,
     mimeographed or otherwise produced, of the tenor of the Definitive Notes in
     lieu of which they are issued and with such variations not inconsistent
     with the terms of this Indenture as the officers executing such Notes may
     determine, as evidenced by their execution of such Notes.

          (b) If temporary Notes are issued, the Issuer will cause Definitive
     Notes to be prepared without unreasonable delay. After the preparation of
     Definitive Notes, the temporary Notes shall be exchangeable without charge
     to the Holder for Definitive Notes upon surrender of the temporary Notes at
     the office or agency of the Issuer to be maintained as provided in Section
     3.2. Upon surrender for cancellation of any one or more temporary Notes,
     the Issuer shall execute and the Trustee shall authenticate and deliver in
     exchange therefor a like principal amount of Definitive Notes of authorized
     denominations. Until so exchanged, the temporary Notes shall in all
     respects be entitled to the same benefits under this Indenture as
     Definitive Notes.

     SECTION 2.4 Registration; Registration of Transfer and Exchange.

          (a) The Issuer shall cause to be kept a register (the "Note Register")
     in which, subject to such reasonable regulations as it may prescribe, the
     Issuer shall provide for the registration of Notes and the registration of


                                      -12-


     transfers of Notes. The Trustee is hereby initially appointed "Note
     Registrar" for the purpose of registering Notes and transfers of Notes as
     herein provided. Upon any resignation or removal of any Note Registrar, the
     Issuer shall promptly appoint a successor or, in the absence of such an
     appointment, assume the duties of Note Registrar.

          (b) If a Person other than the Trustee is appointed by the Issuer as
     Note Registrar, the Issuer will give the Trustee prompt written notice of
     the appointment of such Note Registrar and of the location, and any change
     in the location, of the Note Register, and the Trustee shall have the right
     to inspect the Note Register at all reasonable times and to obtain copies
     thereof, and the Trustee shall have the right to rely upon a certificate
     executed on behalf of the Note Registrar by an Executive Officer thereof as
     to the names and addresses of the Holders of the Notes and the principal
     amounts and number of such Notes.

          (c) Subject to Sections 2.10 and 2.12 hereof, upon surrender for
     registration of transfer of any Note at the office or agency of the Issuer
     to be maintained as provided in Section 3.2, if the requirements of Section
     8-401(a) of the UCC are met, the Issuer shall execute, and upon request by
     the Issuer the Trustee shall authenticate, and the Noteholder shall obtain
     from the Trustee, in the name of the designated transferee or transferees,
     one or more new Notes in any authorized denominations of the same class and
     a like aggregate principal amount.

          (d) At the option of the Holder, Notes may be exchanged for other
     Notes in any authorized denominations, of the same class and a like
     aggregate principal amount, upon surrender of the Notes to be exchanged at
     such office or agency. Whenever any Notes are so surrendered for exchange,
     subject to Sections 2.10 and 2.12 hereof, if the requirements of Section
     8-401(a) of the UCC are met the Issuer shall execute, and upon request by
     the Issuer the Trustee shall authenticate, and the Noteholder shall obtain
     from the Trustee, the Notes which the Noteholder making the exchange is
     entitled to receive.

          (e) All Notes issued upon any registration of transfer or exchange of
     Notes shall be the valid obligations of the Issuer, evidencing the same
     debt, and entitled to the same benefits under this Indenture, as the Notes
     surrendered upon such registration of transfer or exchange.

          (f) Every Note presented or surrendered for registration of transfer
     or exchange shall be (i) duly endorsed by, or accompanied by a written
     instrument of transfer in the form attached to Exhibits A-1, A-2, A-3 and
     A-4 and duly executed by, the Holder thereof or such Holder's attorney,
     duly authorized in writing, with such signature guaranteed by an "eligible
     guarantor institution" meeting the requirements of the Note Registrar which
     requirements include membership or participation in Securities Transfer
     Agents Medallion Program ("STAMP") or such other "signature guarantee
     program" as may be determined by the Note Registrar in addition to, or in
     substitution for, STAMP, all in accordance with the Exchange Act and (ii)
     accompanied by such other documents as the Trustee may require.


                                      -13-


          (g) Each Noteholder by its acquisition of any Notes (or a beneficial
     interest therein) shall be deemed to have represented and warranted for the
     benefit of the Issuer, the Owner Trustee, the Trustee and the Noteholders,
     that either (i) it is not acquiring any Notes with the assets of any
     "employee benefit plan" as defined in Section 3(3) of ERISA which is
     subject to Title I of ERISA or any "plan" as defined in Section 4975 of the
     Internal Revenue Code or (ii) the acquisition and holding of the Notes will
     be covered by Prohibited Transaction Class Exemption ("PTCE") 84-14, PTCE
     90-1, PTCE 91-38, PTCE 95-60, PTCE 96-23 or a similar U.S. Department of
     Labor class exemption.

          (h) No service charge shall be made to a Holder for any registration
     of transfer or exchange of Notes, but the Note Registrar may require
     payment of a sum sufficient to cover any tax or other governmental charge
     that may be imposed in connection with any registration of transfer or
     exchange of Notes, other than exchanges pursuant to Section 2.3 or 9.6 not
     involving any transfer.

          (i) The preceding provisions of this Section 2.4 notwithstanding, the
     Issuer shall not be required to make and the Note Registrar shall not
     register transfers or exchanges of Notes selected for redemption or of any
     Note for a period of 15 days preceding the due date for any payment with
     respect to the Notes.

          (j) Notwithstanding anything to the contrary in this Indenture or any
     other Basic Document, (i) the transfer of a Note, including the right to
     receive principal and any stated interest thereon, may be effected only by
     surrender of the old Note (or satisfactory evidence of the destruction,
     loss or theft of such Note) to the Note Registrar, and the issuance by the
     Issuer (through the Note Registrar) of a new Note to the new Holder, and
     (ii) each Note must be registered in the name of the Holder thereof as to
     both principal and any stated interest with the Note Registrar.

     SECTION 2.5 Mutilated, Destroyed, Lost or Stolen Notes.

          (a) If (i) any mutilated Note is surrendered to the Trustee, or the
     Trustee receives evidence to its satisfaction of the destruction, loss or
     theft of any Note, and (ii) there is delivered to the Trustee and the Note
     Insurer (unless an Insurer Default shall have occurred and be continuing)
     such security or indemnity as may be required by each of the Issuer, the
     Trustee and the Note Insurer to hold it harmless, then, in the absence of
     notice to the Issuer, the Note Registrar or the Trustee that such Note has
     been acquired by a bona fide purchaser, and, provided that the requirements
     of Section 8-405 and 8-406 of the UCC are met, the Issuer shall execute,
     and upon request by the Issuer, the Trustee shall authenticate and deliver
     in exchange for or in lieu of any such mutilated, destroyed, lost or stolen
     Note, a replacement Note; provided, however, that if any such destroyed,
     lost or stolen Note, but not a mutilated Note, shall have become, or within
     seven days shall be, due and payable or shall have been called for
     redemption, instead of issuing a replacement Note, the Issuer may direct
     the Trustee, in writing, to pay such destroyed, lost or stolen Note when so
     due or payable or upon the Redemption Date without surrender thereof. If,
     after the delivery of such replacement Note or payment of a destroyed, lost
     or stolen Note pursuant to the proviso to the preceding sentence, a bona
     fide purchaser of the original Note in lieu of which such replacement Note


                                      -14-


     was issued, presents for payment such original Note, the Issuer, the
     Trustee and the Note Insurer shall be entitled to recover such replacement
     Note (or such payment) from the Person to whom it was delivered or any
     Person taking such replacement Note from such Person to whom such
     replacement Note was delivered or any assignee of such Person, except a
     bona fide purchaser, and shall be entitled to recover upon the security or
     indemnity provided therefor to the extent of any loss, damage, cost or
     expense incurred by the Issuer or the Trustee in connection therewith.

          (b) Upon the issuance of any replacement Note under this Section, the
     Issuer may require the payment by the Holder of such Note of a sum
     sufficient to cover any tax or other governmental charge that may be
     imposed in relation thereto and any other reasonable expenses (including
     the fees and expenses of the Trustee) connected therewith.

          (c) Every replacement Note issued pursuant to this Section in
     replacement of any mutilated, destroyed, lost or stolen Note shall
     constitute an original additional contractual obligation of the Issuer,
     whether or not the mutilated, destroyed, lost or stolen Note shall be at
     any time enforceable by anyone, and shall be entitled to all the benefits
     of this Indenture equally and proportionately with any and all other Notes
     duly issued hereunder.

          (d) The provisions of this Section are exclusive and shall preclude
     (to the extent lawful) all other rights and remedies with respect to the
     replacement or payment of mutilated, destroyed, lost or stolen Notes.

     SECTION 2.6 Persons Deemed Owner. Prior to due presentment for registration
of transfer of any Note, the Issuer, the Trustee, the Note Insurer and any agent
of the Issuer, the Trustee or the Note Insurer may treat the Person in whose
name any Note is registered (as of the applicable Record Date) as the owner of
such Note for the purpose of receiving payments of principal of and interest, if
any, on such Note, for all other purposes whatsoever and whether or not such
Note be overdue, and none of the Issuer, the Note Insurer, the Trustee nor any
agent of the Issuer, the Note Insurer or the Trustee shall be affected by notice
to the contrary.

     SECTION 2.7 Payment of Principal and Interest; Defaulted Interest.

          (a) The Notes shall accrue interest as provided in the forms of the
     Class A-1 Note, the Class A-2 Note, the Class A-3 Note, the Class A-4 Note
     set forth in Exhibits A-1, A-2, A-3 and A-4, respectively, and such
     interest shall be payable on each Payment Date as specified therein. Any
     installment of interest or principal, if any, payable on any Note which is
     punctually paid or duly provided for by the Issuer on the applicable
     Payment Date shall be paid to the Person in whose name such Note (or one or
     more Predecessor Notes) is registered on the related Record Date, by check
     mailed first-class, postage prepaid, to such Person's address as it appears
     on the Note Register on such Record Date, or by wire transfer in
     immediately available funds to the account designated in writing to the
     Trustee by such Person at least five Business Days prior to the related
     Record Date, except that, unless Definitive Notes have been issued pursuant
     to Section 2.12, with respect to Notes registered on the related Record
     Date in the name of the nominee of the Clearing Agency (initially, such


                                      -15-


     nominee to be Cede & Co.), payment will be made by wire transfer in
     immediately available funds to the account designated by such nominee,
     except for the final installment of principal payable with respect to such
     Note on a Payment Date or on the Final Scheduled Payment Date (and except
     for the Redemption Price for any Note called for redemption pursuant to
     Section 10.1), which shall be payable as provided below. The funds
     represented by any such checks returned undelivered shall be held in
     accordance with Section 3.3.

          (b) The principal of each Note shall be payable in installments on
     each Payment Date as provided in the forms of the Class A-1 Note, the Class
     A-2 Note, the Class A-3 Note, the Class A-4 Note set forth in Exhibits A-1,
     A-2, A-3 and A-4, respectively. Notwithstanding the foregoing, the entire
     unpaid principal amount of the Notes shall be due and payable, if not
     previously paid, on the date on which an Event of Default shall have
     occurred and be continuing in the manner and under the circumstances
     provided in Section 5.2. All principal payments on each class of Notes
     shall be made pro rata to the Noteholders of such class entitled thereto.
     Upon written notice from the Issuer, the Trustee shall notify the Person in
     whose name a Note is registered at the close of business on the Record Date
     preceding the Payment Date on which the Issuer expects that the final
     installment of principal of and interest on such Note will be paid. Such
     notice shall be mailed or transmitted by facsimile prior to such final
     Payment Date and shall specify that such final installment will be payable
     only upon presentation and surrender of such Note and shall specify the
     place where such Note may be presented and surrendered for payment of such
     installment. Notices in connection with redemptions of Notes shall be
     mailed to Noteholders as provided in Section 10.2.

          (c) If the Issuer defaults in a payment of interest on the Notes, the
     Issuer shall pay defaulted interest (plus interest on such defaulted
     interest to the extent lawful) at the applicable Interest Rate in any
     lawful manner. The Issuer may pay such amounts to the Persons who are
     Noteholders on a subsequent special record date, which date shall be at
     least five Business Days prior to the Payment Date. The Issuer shall fix or
     cause to be fixed any such special record date and Payment Date, and, at
     least 15 days before any such special record date, the Issuer shall mail to
     each Noteholder and the Trustee a notice that states the special record
     date, the Payment Date and the amount of defaulted interest to be paid.

          (d) Promptly following the date on which all principal of and interest
     on the Notes has been paid in full and the Notes have been surrendered to
     the Trustee, the Trustee shall, if the Note Insurer has paid any amount in
     respect of the Notes under the Note Policy or otherwise which has not been
     reimbursed to it, deliver such surrendered Notes to the Note Insurer.

     SECTION 2.8 Cancellation. Subject to Section 2.7(d), all Notes surrendered
for payment, registration of transfer, exchange or redemption shall, if
surrendered to any Person other than the Trustee, be delivered to the Trustee
and shall be promptly canceled by the Trustee. Subject to Section 2.7(d), the
Issuer may at any time deliver to the Trustee for cancellation any Notes
previously authenticated and delivered hereunder which the Issuer may have
acquired in any manner whatsoever, and all Notes so delivered shall be promptly
canceled by the Trustee. No Notes shall be authenticated in lieu of or in


                                      -16-


exchange for any Notes canceled as provided in this Section, except as expressly
permitted by this Indenture. Subject to Section 2.7(d), all canceled Notes may
be held or disposed of by the Trustee in accordance with its standard retention
or disposal policy as in effect at the time unless the Issuer shall direct by an
Issuer Order that they be destroyed or returned to it; provided that such Issuer
Order is timely and the Notes have not been previously disposed of by the
Trustee.

     SECTION 2.9 Release of Collateral. The Trustee shall, on or after the
Termination Date, release any remaining portion of the Trust Estate from the
lien created by this Indenture and deposit in the Collection Account any funds
then on deposit in any other Trust Account. The Trustee shall release property
from the lien created by this Indenture pursuant to this Section 2.9 only upon
receipt of an Issuer Request accompanied by an Officer's Certificate and an
Opinion of Counsel meeting the applicable requirements of Section 11.1.

     SECTION 2.10 Book-Entry Notes. The Notes, upon original issuance, will be
issued in the form of typewritten Notes representing the Book-Entry Notes, to be
delivered to DTC or to the Trustee as custodian for the initial Clearing Agency,
by, or on behalf of, the Issuer. Such Notes shall initially be registered on the
Note Register in the name of Cede & Co., the nominee of the initial Clearing
Agency, and no Note Owner will receive a Definitive Note representing such Note
Owner's interest in such Note, except as provided in Section 2.12. Unless and
until definitive, fully registered Notes (the "Definitive Notes") have been
issued to Note Owners pursuant to Section 2.12:

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

               (ii) the Note Registrar and the Trustee shall be entitled to deal
          with the Clearing Agency for all purposes of this Indenture (including
          the payment of principal of and interest on the Notes and the giving
          of instructions or directions hereunder) as the sole Holder of the
          Notes, and shall have no obligation to the Note Owners;

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

               (iv) the rights of Note Owners shall be exercised only through
          the Clearing Agency and shall be limited to those established by law
          and agreements between such Note Owners and the Clearing Agency and/or
          the Clearing Agency Participants. Unless and until Definitive Notes
          are issued pursuant to Section 2.12, the Clearing Agency will make
          book-entry transfers among the Clearing Agency Participants and
          receive and transmit payments of principal of and interest on the
          Notes to such Clearing Agency Participants;

               (v) whenever this Indenture requires or permits actions to be
          taken based upon instructions or directions of Holders of Notes
          evidencing a specified percentage of the Outstanding Amount of the
          Notes, the Clearing Agency shall be deemed to represent such
          percentage only to the extent that it has received instructions to
          such effect from Note Owners and/or Clearing Agency Participants
          owning or representing, respectively, such required percentage of the
          beneficial interest in the Notes and has delivered such instructions
          to the Trustee;


                                      -17-


               (vi) Note Owners may receive copies of any reports sent to
          Noteholders pursuant to this Indenture, upon written request, together
          with a certification that they are Note Owners and payment of
          reproduction and postage expenses associated with the distribution of
          such reports, from the Trustee at the Corporate Trust Office; and

               (vii) Note Owners may only hold positions in the Book-Entry Notes
          in minimum denominations of $25,000.

     SECTION 2.11 Notices to Clearing Agency. Whenever a notice or other
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes shall have been issued to Note Owners pursuant to Section
2.12, the Trustee shall give all such notices and communications specified
herein to be given to Holders of the Notes to the Clearing Agency and shall have
no obligation to deliver such notices or communications to the Note Owners.

     SECTION 2.12 Definitive Notes. If (i) the Servicer advises the Trustee in
writing that the Clearing Agency is no longer willing or able to properly
discharge its responsibilities with respect to the Notes, and the Servicer is
unable to locate a qualified successor, (ii) the Servicer at its option advises
the Trustee in writing that it elects to terminate the book-entry system through
the Clearing Agency or (iii) after the occurrence of an Event of Default, Note
Owners representing beneficial interests aggregating at least a majority of the
Outstanding Amount of the Notes advise the Trustee through the Clearing Agency
in writing that the continuation of a book entry system through the Clearing
Agency is no longer in the best interests of such Note Owners, then the Clearing
Agency shall notify all Note Owners and the Trustee of the occurrence of any
such event and of the availability of Definitive Notes to Note Owners requesting
the same. Upon surrender to the Trustee of the typewritten Note or Notes
representing the Book-Entry Notes by the Clearing Agency, accompanied by
registration instructions, the Issuer shall execute and the Trustee shall
authenticate the Definitive Notes in accordance with the instructions of the
Clearing Agency. None of the Issuer, the Note Registrar or the Trustee shall be
liable for any delay in delivery of such instructions and may conclusively rely
on, and shall be protected in relying on, such instructions. Upon the issuance
of Definitive Notes, the Trustee shall recognize the Holders of the Definitive
Notes as Noteholders.

     SECTION 2.13 Restrictions on Transfer of Notes

          (a) The Notes have not been registered or qualified under the
     Securities Act of 1933, as amended (the "1933 Act"), or any State
     securities laws or "Blue Sky" laws, and the Notes are being offered and
     sold in reliance upon exemptions from the registration requirements of the
     1933 Act and such Blue Sky or State securities laws. No transfer, sale,
     pledge or other disposition of any Note shall be made unless such
     disposition is made pursuant to an effective registration statement under
     the 1933 Act and effective registration or qualification under applicable
     State securities laws or "Blue Sky" laws, or is made in a transaction which
     does not require such registration or qualification. In the event that a


                                      -18-


     transfer of an Ownership Interest in a Book-Entry Note is to be made in
     reliance upon an exemption from the 1933 Act, the transferee will be deemed
     to have made the same representations and warranties as required of an
     initial purchaser of such Ownership Interest, as set forth in Section
     2.13(b) below. In the event that a transfer of an Ownership Interest in a
     Note which is not a Book-Entry Note is to be made in reliance upon an
     exemption from the 1933 Act, the Trustee or the Note Registrar shall
     require, in order to assure compliance with the 1933 Act, that the
     Noteholder desiring to effect such disposition and such Noteholder's
     prospective transferee each (A) certify to the Trustee or the Note
     Registrar in writing the facts surrounding such disposition pursuant to a
     letter, substantially in the form of Exhibit B hereto, or (B) provide to
     the Trustee or the Note Registrar such other evidence satisfactory to the
     Transferor, the Trustee and the Note Registrar that the transfer is in
     compliance with the 1933 Act. The Trustee may also, unless such transfer
     occurs more than three years after the Closing Date or is made pursuant to
     Rule 144A promulgated under the 1933 Act, require an opinion of counsel
     satisfactory to it that such transfer may be made pursuant to an exemption
     from the 1933 Act, which opinion of counsel shall not be an expense of the
     Trustee. None of the Seller, the Servicer, the Issuer, the Owner Trustee or
     the Trustee is obligated under this Indenture to register the Notes under
     the 1933 Act or any other securities law or to take any action not
     otherwise required under this Indenture to permit the transfer of such
     Notes without such registration or qualification.

          Notwithstanding the foregoing, any transfer of a Note from a
     Noteholder to the Seller or an Affiliate of the Seller shall be deemed to
     have been made pursuant to an exemption from the registration requirements
     of the 1933 Act, applicable State securities laws and "Blue Sky" laws, and
     none of the conditions precedent set forth in this Section 2.13(a) to the
     transfer of the Notes shall be applicable to such transfer and such
     transferee shall not be deemed to have made the representations and
     warranties in Section 2.13(b).

          (b) Each Person (other than the Seller or an Affiliate of the Seller)
     who has or who acquires an Ownership Interest in a Book-Entry Note in
     reliance upon an exemption from the 1933 Act shall be deemed by the
     acceptance or acquisition of such Ownership Interest to have represented
     and agreed, as follows:

               (i) Such Person is a qualified institutional buyer as defined in
          Rule 144A under the 1933 Act, is aware that the seller of the Note may
          be relying on the exemption from the registration requirements of the
          1933 Act provided by Rule 144A and is acquiring such Note for its own
          account, for the account of one or more qualified institutional buyers
          for whom it is authorized to act.

               (ii) Such Person understands that the Notes have not been and
          will not be registered under the 1933 Act and may be offered, sold,
          pledged or otherwise transferred only to a person whom the seller
          reasonably believes is a qualified institutional buyer in a
          transaction meeting the requirements of Rule 144A under the 1933 Act
          and in accordance with any applicable securities laws of any State.


                                      -19-


               (iii) Such Person understands that a single certificate in
          respect of each Class of Notes has been registered in the name of the
          nominee of DTC, or in the case of Definitive Notes, such Definitive
          Notes have been registered in the name of such Person or its nominee,
          and bears a legend to the following effect:

               "THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED
               UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
               "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE
               OF THE UNITED STATES ("BLUE SKY LAWS"), AND THIS
               NOTE MAY NOT BE OFFERED, RESOLD, PLEDGED OR
               OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM
               THE SELLER REASONABLY BELIEVES IS A QUALIFIED
               INSTITUTIONAL BUYER WITHIN THE MEANING OF RULE
               144A UNDER THE 1933 ACT IN A TRANSACTION MEETING
               THE REQUIREMENTS OF RULE 144A, (B) PURSUANT TO AN
               EFFECTIVE REGISTRATION STATEMENT UNDER THE 1933
               ACT, (C) PURSUANT TO AN EXEMPTION FROM
               REGISTRATION PROVIDED UNDER THE 1933 ACT (IF
               AVAILABLE), OR (D) TO THE SELLER OR AN AFFILIATE
               OF THE SELLER, IN EACH CASE IN ACCORDANCE WITH THE
               INDENTURE AND ALL APPLICABLE SECURITIES LAWS OF
               ANY STATE OF THE UNITED STATES OR ANY OTHER
               APPLICABLE JURISDICTION. NO REPRESENTATION IS MADE
               AS TO THE AVAILABILITY OF THE EXEMPTION PROVIDED
               BY RULE 144A FOR RESALES OF THIS NOTE."

                                   ARTICLE III
                                    COVENANTS
                                    ---------

     SECTION 3.1 Payment of Principal and Interest. The Issuer will duly and
punctually pay the principal of and interest on the Notes in accordance with the
terms of the Notes and this Indenture. Without limiting the foregoing, the
Issuer will cause to be distributed on each Payment Date all amounts deposited
in the Note Distribution Account pursuant to the Sale and Servicing Agreement
(i) for the benefit of the Class A-1 Notes, to the Class A-1 Noteholders, (ii)
for the benefit of the Class A-2 Notes, to the Class A-2 Noteholders, (iii) for
the benefit of the Class A-3 Notes, to the Class A-3 Noteholders and (iv) for
the benefit of the Class A-4 Notes, to the Class A-4 Noteholders. Amounts
properly withheld under the Code or any applicable State law by any Person from
a payment to any Noteholder of interest and/or principal shall be considered as
having been paid by the Issuer to such Noteholder for all purposes of this
Indenture.

     SECTION 3.2 Maintenance of Office or Agency. The Issuer will maintain in
Minneapolis, Minnesota, an office or agency where Notes may be surrendered for
registration of transfer or exchange, and where notices and demands to or upon
the Issuer in respect of the Notes and this Indenture may be served. The Issuer
hereby initially appoints the Trustee to serve as its agent for the foregoing
purposes. The Issuer will give prompt written notice to the Trustee of the
location, and of any change in the location, of any such office or agency. If at


                                      -20-


any time the Issuer shall fail to maintain any such office or agency or shall
fail to furnish the Trustee with the address thereof, such surrenders, notices
and demands may be made or served at the Corporate Trust Office, and the Issuer
hereby appoints the Trustee as its agent to receive all such surrenders, notices
and demands.

     SECTION 3.3 Money for Payments to be Held in Trust.

          (a) On or before each Payment Date and Redemption Date, the Issuer
     shall deposit or cause to be deposited in the Note Distribution Account
     from the Collection Account an aggregate sum sufficient to pay the amounts
     then becoming due under the Notes, such sum to be held in trust for the
     benefit of the Persons entitled thereto and (unless the Note Paying Agent
     is the Trustee) shall promptly notify the Trustee of its action or failure
     so to act.

          (b) The Issuer shall cause each Note Paying Agent other than the
     Trustee to execute and deliver to the Trustee and the Note Insurer an
     instrument in which such Note Paying Agent shall agree with the Trustee
     (and if the Trustee acts as Note Paying Agent, it hereby so agrees),
     subject to the provisions of this Section, that such Note Paying Agent
     shall:

               (i) hold all sums held by it for the payment of amounts due with
          respect to the Notes in trust for the benefit of the Persons entitled
          thereto until such sums shall be paid to such Persons or otherwise
          disposed of as herein provided and pay such sums to such Persons as
          herein provided;

               (ii) give the Trustee notice of any default by the Issuer (or any
          other obligor upon the Notes) of which it has actual knowledge in the
          making of any payment required to be made with respect to the Notes;

               (iii) at any time during the continuance of any such default,
          upon the written request of the Trustee, forthwith pay to the Trustee
          all sums so held in trust by such Note Paying Agent;

               (iv) immediately resign as a Note Paying Agent and forthwith pay
          to the Trustee all sums held by it in trust for the payment of Notes
          if at any time it ceases to meet the standards required to be met by a
          Note Paying Agent at the time of its appointment; and

               (v) comply with all requirements of the Code with respect to the
          withholding from any payments made by it on any Notes of any
          applicable withholding taxes imposed thereon and with respect to any
          applicable reporting requirements in connection therewith.

          (c) The Issuer may at any time, for the purpose of obtaining the
     satisfaction and discharge of this Indenture or for any other purpose, by
     Issuer Order direct any Note Paying Agent to pay to the Trustee all sums
     held in trust by such Note Paying Agent, such sums to be held by the
     Trustee upon the same trusts as those upon which the sums were held by such
     Note Paying Agent; and upon such a payment by any Note Paying Agent to the
     Trustee, such Note Paying Agent shall be released from all further
     liability with respect to such money.


                                      -21-


          (d) Subject to applicable laws with respect to the escheat of funds,
     any money held by the Trustee or any Note Paying Agent in trust for the
     payment of any amount due with respect to any Note and remaining unclaimed
     for two years after such amount has become due and payable shall be
     discharged from such trust and be paid to the Issuer on Issuer Request with
     the consent of the Note Insurer (unless an Insurer Default shall have
     occurred and be continuing) and shall be deposited by the Trustee in the
     Collection Account; and the Holder of such Note shall thereafter, as an
     unsecured general creditor, look only to the Issuer for payment thereof
     (but only to the extent of the amounts so paid to the Issuer), and all
     liability of the Trustee or such Note Paying Agent with respect to such
     trust money shall thereupon cease; provided, however, that if such money or
     any portion thereof had been previously deposited by the Note Insurer with
     the Trustee for the payment of principal or interest on the Notes, to the
     extent any amounts are owing to the Note Insurer, such amounts shall be
     paid promptly to the Note Insurer upon receipt of a written request by the
     Note Insurer to such effect, and provided, further, that the Trustee or
     such Note Paying Agent, before being required to make any such repayment,
     shall at the expense of the Issuer cause to be published once, in a
     newspaper published in the English language, customarily published on each
     Business Day and of general circulation in the City of New York, notice
     that such money remains unclaimed and that, after a date specified therein,
     which shall not be less than 30 days from the date of such publication, any
     unclaimed balance of such money then remaining will be repaid to the
     Issuer. The Trustee shall also adopt and employ, at the expense of the
     Issuer, any other reasonable means of notification of such repayment
     (including mailing notice of such repayment to Holders whose Notes have
     been called but have not been surrendered for redemption or whose right to
     or interest in moneys due and payable but not claimed is determinable from
     the records of the Trustee or of any Note Paying Agent, at the last address
     of record for each such Holder).

     SECTION 3.4 Existence. Except as otherwise permitted by the provisions of
Section 3.10, the Issuer will keep in full effect its existence, rights and
franchises as a statutory trust under the laws of the State of Delaware (unless
it becomes, or any successor Issuer hereunder is or becomes, organized under the
laws of any other State or of the United States of America, in which case the
Issuer will keep in full effect its existence, rights and franchises under the
laws of such other jurisdiction) and will obtain and preserve its qualification
to do business in each jurisdiction in which such qualification is or shall be
necessary to protect the validity and enforceability of this Indenture, the
Notes, the Collateral and each other instrument or agreement included in the
Trust Estate.

     SECTION 3.5 Protection of Trust Estate. The Issuer intends the security
interest Granted pursuant to this Indenture in favor of the Issuer Secured
Parties to be prior to all other liens in respect of the Trust Estate, and the
Issuer shall take all actions necessary to obtain and maintain, in favor of the
Trustee, for the benefit of the Issuer Secured Parties, a first lien on and a
first priority, perfected security interest in the Trust Estate. The Issuer will
from time to time prepare (or shall cause to be prepared), execute and deliver
all such supplements and amendments hereto and all such financing statements,
continuation statements, instruments of further assurance and other instruments,
and will take such other action necessary or advisable to:


                                      -22-


               (i) Grant more effectively all or any portion of the Trust
          Estate;

               (ii) maintain or preserve the lien and security interest (and the
          priority thereof) in favor of the Trustee for the benefit of the
          Issuer Secured Parties created by this Indenture or carry out more
          effectively the purposes hereof;

               (iii) perfect, publish notice of or protect the validity of any
          Grant made or to be made by this Indenture;

               (iv) enforce any of the Collateral;

               (v) preserve and defend title to the Trust Estate and the rights
          of the Trustee in such Trust Estate against the claims of all persons
          and parties; and

               (vi) pay all taxes or assessments levied or assessed upon the
          Trust Estate when due.

     The Issuer hereby designates the Trustee its agent and attorney-in-fact to
execute any financing statement, continuation statement or other instrument
required by the Trustee pursuant to this Section.

     SECTION 3.6 Opinions as to Trust Estate.

          (a) On the Closing Date, and on the date of execution of each
     indenture supplemental hereto, the Issuer shall furnish to the Trustee and
     the Note Insurer an Opinion of Counsel either stating that, in the opinion
     of such counsel, such action has been taken with respect to the recording
     and filing of this Indenture, any indentures supplemental hereto, and any
     other requisite documents, and with respect to the filing of any financing
     statements and continuation statements, as are necessary to perfect and
     make effective the first priority lien and security interest in favor of
     the Trustee in the Receivables, for the benefit of the Issuer Secured
     Parties, created by this Indenture and reciting the details of such action,
     or stating that, in the opinion of such counsel, no such action is
     necessary to make such lien and security interest effective.

          (b) Within 90 days after the beginning of each calendar year,
     commencing in 2007, the Issuer shall furnish to the Trustee and the Note
     Insurer an Opinion of Counsel either stating that, in the opinion of such
     counsel, such action has been taken with respect to the recording, filing,
     re-recording and re-filing of this Indenture, any indentures supplemental
     hereto and any other requisite documents and with respect to the filing of
     any financing statements and continuation statements as are necessary to
     maintain the first priority lien and security interest created by this
     Indenture in the Receivables and reciting the details of such action or
     stating that in the opinion of such counsel no such action is necessary to
     maintain such lien and security interest. Such Opinion of Counsel shall
     also describe any action necessary (as of the date of such opinion) to be
     taken in the following year to maintain the lien and security interest of
     this Indenture.


                                      -23-


     SECTION 3.7 Performance of Obligations; Servicing of Receivables.

          (a) The Issuer will not take any action and will use its best efforts
     not to permit any action to be taken by others that would release any
     Person from any of such Person's material covenants or obligations under
     any instrument or agreement included in the Trust Estate or that would
     result in the amendment, hypothecation, subordination, termination or
     discharge of or impair the validity or effectiveness of, any such
     instrument or agreement, except as ordered by any bankruptcy or other court
     or as expressly provided in this Indenture, the Basic Documents or such
     other instrument or agreement.

          (b) The Issuer may contract with other Persons acceptable to the Note
     Insurer (so long as no Insurer Default shall have occurred and be
     continuing) to assist it in performing its duties under this Indenture, and
     any performance of such duties by a Person identified to the Trustee and
     the Note Insurer in an Officer's Certificate of the Issuer shall be deemed
     to be action taken by the Issuer. Initially, the Issuer has contracted with
     the Servicer to assist the Issuer in performing its duties under this
     Indenture.

          (c) The Issuer will punctually perform and observe all of its
     obligations and agreements contained in this Indenture, the Basic Documents
     and in the instruments and agreements included in the Trust Estate,
     including preparing (or causing to be prepared) and filing (or causing to
     be filed) all UCC financing statements and continuation statements required
     to be filed by the terms of this Indenture and the Sale and Servicing
     Agreement in accordance with and within the time periods provided for
     herein and therein. Except as otherwise expressly provided therein, the
     Issuer shall not waive, amend, modify, supplement or terminate any Basic
     Document or any provision thereof without the consent of the Trustee, the
     Note Insurer or, if an Insurer Default has occurred and is continuing, a
     Note Majority.

          (d) If a responsible officer of the Owner Trustee shall have written
     notice or actual knowledge of the occurrence of a Servicer Termination
     Event under the Sale and Servicing Agreement, the Issuer shall promptly
     notify the Trustee, the Note Insurer and the Rating Agencies thereof in
     accordance with Section 11.4, and shall specify in such notice the action,
     if any, the Issuer is taking in respect of such default. If a Servicer
     Termination Event shall arise from the failure of the Servicer to perform
     any of its duties or obligations under the Sale and Servicing Agreement
     with respect to the Receivables, the Issuer shall take all reasonable steps
     available to it to remedy such failure.

          (e) The Issuer agrees that it will not waive timely performance or
     observance by the Servicer or the Seller of their respective duties under
     the Basic Documents (x) without the prior consent of the Note Insurer
     (unless an Insurer Default shall have occurred and be continuing) or (y) if
     the effect thereof would adversely affect the Holders of the Notes.

     SECTION 3.8 Negative Covenants. So long as any Notes are Outstanding, the
Issuer shall not:


                                      -24-


               (i) except as expressly permitted by this Indenture or the Basic
          Documents, sell, transfer, exchange or otherwise dispose of any of the
          properties or assets of the Issuer, including those included in the
          Trust Estate, without the satisfaction of the Rating Agency Condition
          and unless directed to do so by the Controlling Party or unless the
          Controlling Party has approved such disposition;

               (ii) claim any credit on, or make any deduction from the
          principal or interest payable in respect of, the Notes (other than
          amounts properly withheld from such payments under the Code) or assert
          any claim against any present or former Noteholder by reason of the
          payment of the taxes levied or assessed upon any part of the Trust
          Estate; or

               (iii) (A) permit the validity or effectiveness of this Indenture
          to be impaired, or permit the lien in favor of the Trustee created by
          this Indenture to be amended, hypothecated, subordinated, terminated
          or discharged, or permit any Person to be released from any covenants
          or obligations with respect to the Notes under this Indenture or any
          other Basic Document except as may be expressly permitted hereby or
          thereby, (B) permit any lien, charge, excise, claim, security
          interest, mortgage or other encumbrance (other than the lien of this
          Indenture) to be created on or extend to or otherwise arise upon or
          burden the Trust Estate, any Collateral or any part thereof or any
          interest therein or the proceeds thereof (other than tax liens,
          mechanics' liens and other liens that arise by operation of law, in
          each case on a Financed Vehicle and arising solely as a result of an
          action or omission of the related Obligor), (C) permit the lien of
          this Indenture not to constitute a valid first priority (other than
          with respect to any such tax, mechanics' or other lien) perfected
          security interest in the Trust Estate or any Collateral; or (D) amend,
          modify or fail to comply with the provisions of the Basic Documents
          without the prior written consent of the Controlling Party, and if
          such amendments or modifications would adversely affect the interests
          of any Noteholder in any material respect, the satisfaction of the
          Rating Agency Condition; or

               (iv) engage in any business or activity other than as permitted
          by the Trust Agreement; or

               (v) incur or assume any indebtedness or guarantee any
          indebtedness of any Person, except for such indebtedness incurred
          pursuant to Section 3.15; or

               (vi) dissolve or liquidate in whole or in part or merge or
          consolidate with any other Person, other than in compliance with
          Section 3.10; or

               (vii) take any action that would result in the Issuer becoming
          taxable as a corporation for federal income tax purposes or for the
          purposes of any applicable State tax.

     SECTION 3.9 Annual Statement as to Compliance. The Issuer will deliver to
the Trustee and the Note Insurer, on or before March 31 of each year, beginning
March 31, 2007, an Officer's Certificate, dated as of December 31 of the
preceding calendar year, stating, as to the Authorized Officer signing such
Officer's Certificate, that


                                      -25-


               (i) a review of the activities of the Issuer during such
          preceding year (or such shorter period, in the case of the first such
          Officer's Certificate) and of its performance under this Indenture has
          been made under such Authorized Officer's supervision; and

               (ii) to the best of such Authorized Officer's knowledge, based on
          such review, the Issuer has complied with all conditions and covenants
          under this Indenture throughout such year (or such shorter period, in
          the case of the first such Officer's Certificate), or, if there has
          been a default in the compliance of any such condition or covenant,
          specifying each such default known to such Authorized Officer and the
          nature and status thereof.

     SECTION 3.10 Issuer May Consolidate, Etc. Only on Certain Terms.

          (a) The Issuer shall not consolidate or merge with or into any other
     Person, unless:

               (i) the Person (if other than the Issuer) formed by or surviving
          such consolidation or merger shall be a Delaware Statutory Trust or a
          similar trust organized and existing under the laws of any other State
          and shall expressly assume, by an indenture supplemental hereto,
          executed and delivered to the Trustee, in form satisfactory to the
          Trustee and the Note Insurer (so long as no Insurer Default shall have
          occurred and be continuing), the due and punctual payment of the
          principal of and interest on all Notes and the performance or
          observance of every agreement and covenant of this Indenture on the
          part of the Issuer to be performed or observed, all as provided
          herein;

               (ii) immediately after giving effect to such transaction, no
          Default or Event of Default shall have occurred and be continuing;

               (iii) the Rating Agency Condition shall have been satisfied with
          respect to such transaction;

               (iv) the Issuer shall have received an Opinion of Counsel (and
          shall have delivered copies thereof to the Trustee and the Note
          Insurer (so long as no Insurer Default shall have occurred and be
          continuing)) to the effect that such transaction will not have any
          material adverse tax consequence to the Trust, the Note Insurer, any
          Noteholder or any Certificateholder;

               (v) any action as is necessary to maintain the lien and security
          interest created by this Indenture shall have been taken;

               (vi) the Issuer shall have delivered to the Trustee and the Note
          Insurer an Officer's Certificate and an Opinion of Counsel each
          stating that such consolidation or merger and such supplemental


                                      -26-


          indenture comply with this Article III and that all conditions
          precedent herein provided for relating to such transaction have been
          complied with; and

               (vii) so long as no Insurer Default shall have occurred and be
          continuing, the Issuer shall have given the Note Insurer written
          notice of such consolidation or merger at least 20 Business Days prior
          to the consummation of such action and shall have received the prior
          written approval of the Note Insurer of such consolidation or merger
          and the Issuer or the Person (if other than the Issuer) formed by or
          surviving such consolidation or merger has a net worth, immediately
          after such consolidation or merger, that is (a) greater than zero and
          (b) not less than the net worth of the Issuer immediately prior to
          giving effect to such consolidation or merger.

          (b) The Issuer shall not convey or transfer all or substantially all
     of its properties or assets, including those included in the Trust Estate,
     to any Person, unless

               (i) the Person that acquires by conveyance or transfer the
          properties and assets of the Issuer the conveyance or transfer of
          which is hereby restricted shall (A) be a Delaware Statutory Trust or
          a similar trust organized and existing under the laws of any other
          State, (B) expressly assume, by an indenture supplemental hereto,
          executed and delivered to the Trustee, in form satisfactory to the
          Trustee, and the Note Insurer (so long as no Insurer Default shall
          have occurred and be continuing), the due and punctual payment of the
          principal of and interest on all Notes and the performance or
          observance of every agreement and covenant of this Indenture and each
          of the Basic Documents on the part of the Issuer to be performed or
          observed, all as provided herein, (C) expressly agree by means of such
          supplemental indenture that all right, title and interest so conveyed
          or transferred shall be subject and subordinate to the rights of
          Holders of the Notes, (D) unless otherwise provided in such
          supplemental indenture, expressly agree to indemnify, defend and hold
          harmless the Issuer against and from any loss, liability or expense
          arising under or related to this Indenture and the Notes and (E)
          expressly agree by means of such supplemental indenture that such
          Person (or if a group of persons, then one specified Person) shall
          prepare (or cause to be prepared) and make all filings with the
          Commission (and any other appropriate Person) required by the Exchange
          Act in connection with the Notes;

               (ii) immediately after giving effect to such transaction, no
          Default or Event of Default shall have occurred and be continuing;

               (iii) the Rating Agency Condition shall have been satisfied with
          respect to such transaction;

               (iv) the Issuer shall have received an Opinion of Counsel (and
          shall have delivered copies thereof to the Trustee and the Note
          Insurer (so long as no Insurer Default shall have occurred and be
          continuing)) to the effect that such transaction will not have any
          material adverse tax consequence to the Trust, the Note Insurer, any
          Noteholder or any Certificateholder;


                                      -27-


               (v) any action as is necessary to maintain the lien and security
          interest created by this Indenture shall have been taken;

               (vi) the Issuer shall have delivered to the Trustee and the Note
          Insurer an Officers' Certificate and an Opinion of Counsel each
          stating that such conveyance or transfer and such supplemental
          indenture comply with this Article III and that all conditions
          precedent herein provided for relating to such transaction have been
          complied with; and

               (vii) so long as no Insurer Default shall have occurred and be
          continuing, the Issuer shall have given the Note Insurer written
          notice of such conveyance or transfer at least 20 Business Days prior
          to the consummation of such action and shall have received the prior
          written approval of the Note Insurer of such conveyance or transfer
          and the Issuer or the Person (if other than the Issuer) formed by or
          surviving such conveyance or transfer has a net worth, immediately
          after such conveyance or transfer, that is (a) greater than zero and
          (b) not less than the net worth of the Issuer immediately prior to
          giving effect to such conveyance or transfer.

     SECTION 3.11 Successor or Transferee.

          (a) Upon any consolidation or merger of the Issuer in accordance with
     Section 3.10(a), the Person formed by or surviving such consolidation or
     merger (if other than the Issuer) shall succeed to, and be substituted for,
     and may exercise every right and power of, the Issuer under this Indenture
     with the same effect as if such Person had been named as the Issuer herein.

          (b) Upon a conveyance or transfer of all the assets and properties of
     the Issuer pursuant to Section 3.10(b), CPS Auto Receivables Trust 2006-B
     will be released from every covenant and agreement of this Indenture to be
     observed or performed on the part of the Issuer with respect to the Notes
     immediately upon the delivery of written notice to the Trustee stating that
     CPS Auto Receivables Trust 2006-B is to be so released.

     SECTION 3.12 No Other Business. The Issuer shall not engage in any business
other than financing, purchasing, owning, selling and managing the Receivables
in the manner contemplated by this Indenture and the Basic Documents and
activities incidental thereto. After the end of the Funding Period, the Issuer
will not purchase any additional Receivables.

     SECTION 3.13 No Borrowing. The Issuer shall not issue, incur, assume,
guarantee or otherwise become liable, directly or indirectly, for any
Indebtedness except for (i) the Notes (ii) obligations owing from time to time
to the Note Insurer under the Insurance Agreement and (iii) any other
Indebtedness permitted by or arising under the Basic Documents. The proceeds of
the Notes shall be used exclusively to fund the Issuer's purchase of the
Receivables and the other assets specified in the Sale and Servicing Agreement,
to fund the Pre-Funding Account, the Capitalized Interest Account and (on behalf
of the Seller) the Spread Account and to pay the Issuer's organizational,
transactional and start-up expenses.


                                      -28-


     SECTION 3.14 Servicer's Obligations. The Issuer shall cause the Servicer to
comply with Sections 4.9, 4.10, 4.11 and 5.11 of the Sale and Servicing
Agreement.

     SECTION 3.15 Guarantees, Loans, Advances and Other Liabilities. Except as
contemplated by the Basic Documents, the Issuer shall not make any loan or
advance or credit to, or guarantee (directly or indirectly or by an instrument
having the effect of assuring another's payment or performance on any obligation
or capability of so doing or otherwise), endorse or otherwise become
contingently liable, directly or indirectly, in connection with the obligations,
stocks or dividends of, or own, purchase, repurchase or acquire (or agree
contingently to do so) any stock, obligations, assets or securities of, or any
other interest in, or make any capital contribution to, any other Person.

     SECTION 3.16 Capital Expenditures. The Issuer shall not make any
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

     SECTION 3.17 Compliance with Laws. The Issuer shall comply with the
requirements of all applicable laws, the non-compliance with which would,
individually or in the aggregate, materially and adversely affect the ability of
the Issuer to perform its obligations under the Notes, this Indenture or any
other Basic Document.

     SECTION 3.18 Restricted Payments. The Issuer shall not, directly or
indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Owner Trustee or any owner of a beneficial interest in the
Issuer or otherwise with respect to any ownership or equity interest or security
in or of the Issuer or to the Servicer, (ii) redeem, purchase, retire or
otherwise acquire for value any such ownership or equity interest or security or
(iii) set aside or otherwise segregate any amounts for any such purpose;
provided, however, that the Issuer may make, or cause to be made, distributions
to the Servicer, the Owner Trustee, the Trustee, the Collateral Agent, the
Backup Servicer, the Note Insurer, the Noteholders and the Certificateholders as
permitted by, and to the extent funds are available for such purpose under, the
Sale and Servicing Agreement, the Trust Agreement or any other Basic Document.
The Issuer will not, directly or indirectly, make payments to or distributions
from the Collection Account except in accordance with this Indenture and the
Basic Documents.

     SECTION 3.19 Notice of Events of Default. Upon a responsible officer of the
Owner Trustee having notice or actual knowledge thereof, the Issuer agrees to
give the Trustee, the Note Insurer and the Rating Agencies prompt written notice
of each Event of Default hereunder and each default on the part of the Servicer
or the Seller of its obligations under any of the Basic Documents.

     SECTION 3.20 Further Instruments and Acts. Upon request of the Trustee or
the Note Insurer, the Issuer will execute and deliver such further instruments
and do such further acts as may be reasonably necessary or proper to carry out
more effectively the purpose of this Indenture.


                                      -29-


     SECTION 3.21 Amendments of Sale and Servicing Agreement and Trust
Agreement. The Issuer shall not agree to any amendment to Section 13.1 of the
Sale and Servicing Agreement or Section 11.1 of the Trust Agreement to eliminate
the requirements thereunder that the Trustee, the Note Insurer or the Holders of
the Notes consent to amendments thereto as provided therein.

     SECTION 3.22 Income Tax Characterization. For purposes of federal income
tax, State and local income tax, franchise tax and any other income taxes, the
Issuer and each Noteholder, by its acceptance of its Note or in the case of a
Note Owner, by its acceptance of a beneficial interest in a Note, will treat the
Notes as indebtedness of the Issuer and hereby instructs the Trustee to treat
the Notes as indebtedness of the Issuer for federal and State tax reporting
purposes.

     SECTION 3.23 Separate Existence of the Issuer. During the term of this
Indenture, the Issuer shall observe the applicable legal requirements for the
recognition of the Issuer as a legal entity separate and apart from its
Affiliates, including as follows:

          (a) The Issuer shall maintain business records and books of account
     separate from those of its Affiliates;

          (b) Except as otherwise provided in the Basic Documents, the Issuer
     shall not commingle its assets and funds with those of its Affiliates;

          (c) The Issuer shall at all times hold itself out to the public under
     the Issuer's own name as a legal entity separate and distinct from its
     Affiliates; and

          (d) All transactions and dealings between the Issuer and its
     Affiliates will be conducted on an arm's-length basis.


     SECTION 3.24 Representations and Warranties of the Issuer.

     The Issuer hereby makes the following representations and warranties as to
the Trust Estate to the Note Insurer and the Trustee for the benefit of the
Noteholders:

               (i) Creation of Security Interest. This Indenture creates a valid
          and continuing security interest (as defined in the UCC) in the Trust
          Estate in favor of the Trustee for the benefit of the Noteholders and
          the Note Insurer, which security interest is prior to all other Liens
          (except, as to priority, for any tax liens or mechanics' lien which
          may arise after the Closing Date or as a result of an Obligor's
          failure to pay its obligations, as applicable) and is enforceable as
          such as against creditors of and purchasers from the Issuer.

               (ii) Perfection of Security Interest in Trust Property. The
          Issuer has caused, on or prior to the Closing Date, the filing of all
          appropriate financing statements in the proper filing office in the
          appropriate jurisdictions under applicable law in order to perfect the
          security interest in the Trust Estate Granted to the Trustee for the
          benefit of the Noteholders and the Note Insurer hereunder.


                                      -30-


               (iii) No other Security Interests. Other than the security
          interest Granted to the Trustee for the benefit of the Noteholders and
          the Note Insurer hereunder, the Issuer has not pledged, assigned,
          sold, granted a security interest in, or otherwise conveyed any of the
          Trust Estate. The Issuer has not authorized the filing of and is not
          aware of any financing statements filed against the Issuer that
          include a description of collateral covering the Trust Estate other
          than any financing statement relating to the security interest Granted
          to the Trustee for the benefit of the Noteholders and the Note Insurer
          hereunder or that has been terminated. The Issuer is not aware of any
          judgment or tax lien filings against the Issuer.

               (iv) Notations on Contracts; Financing Statement Disclosure. The
          Servicer has in its possession copies of all the original Contracts
          that constitute or evidence the Initial Receivables and, from and
          after each Subsequent Transfer Date, will have in its possession
          copies of all the original Contracts that constitute or evidence the
          related Subsequent Receivables. The Contracts that constitute or
          evidence the Receivables do not and will not have any marks or
          notations indicating that they have been pledged, assigned or
          otherwise conveyed to any Person other than the Issuer and/or the
          Trustee for the benefit of the Noteholders and the Note Insurer. All
          financing statements filed or to be filed against the Issuer in favor
          of the Trustee in connection herewith describing the Trust Estate
          contain a statement to the following effect: "A purchase of or
          security interest in any collateral described in this financing
          statement will violate the rights of Wells Fargo Bank, National
          Association, as Trustee and secured party."

               (v) Title. Immediately prior to the Grant herein contemplated,
          the Issuer had good and marketable title to each Receivable and the
          other property Granted hereunder 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 Noteholders and the Note Insurer shall
          have good and marketable title to each such Receivable and other
          property 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.

     The representations and warranties of the Issuer in this Section 3.24 may
not be waived, modified or amended in any material respect without the prior
written consent of the Trustee, the Note Insurer and the Rating Agencies, and
shall survive the satisfaction and discharge of this Indenture.

                                   ARTICLE IV
                           SATISFACTION AND DISCHARGE
                           --------------------------

     SECTION 4.1 Satisfaction and Discharge of Indenture. This Indenture shall
cease to be of further effect with respect to the Notes except as to (i) rights
of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal thereof and interest thereon, (iv) Sections 3.3, 3.4, 3.5, 3.8,


                                      -31-


3.10, 3.12, 3.13, 3.20, 3.21, 3.22 and 11.17, (v) the rights, obligations and
immunities of the Trustee hereunder (including the rights of the Trustee under
Section 6.7 and the obligations of the Trustee under Section 4.2) and (vi) the
rights of Noteholders as beneficiaries hereof with respect to the property so
deposited with the Trustee payable to all or any of them, and the Trustee, on
demand of and at the expense of the Issuer, shall execute proper instruments
acknowledging satisfaction and discharge of this Indenture with respect to the
Notes, when

          (a) all Notes theretofore authenticated and delivered (other than (i)
     Notes that have been destroyed, lost or stolen and that have been replaced
     or paid as provided in Section 2.5 and (ii) Notes for whose payment money
     has theretofore been deposited in trust or segregated and held in trust by
     the Issuer and thereafter repaid to the Issuer or discharged from such
     trust, as provided in Section 3.3) have been delivered to the Trustee for
     cancellation and the Note Policy has expired and been returned to the Note
     Insurer for cancellation;

          (b) the Issuer has paid or caused to be paid all Insurer Secured
     Obligations and all Trustee Secured Obligations; and

          (c) the Issuer has delivered to the Trustee and the Note Insurer an
     Officer's Certificate and an Opinion of Counsel, each meeting the
     applicable requirements of Section 11.1(a) and each stating that all
     conditions precedent herein provided for relating to the satisfaction and
     discharge of this Indenture have been complied with.

     SECTION 4.2 Application of Trust Money. All moneys deposited with the
Trustee pursuant to Section 4.1 hereof shall be held in trust and applied by it,
in accordance with the provisions of the Notes and this Indenture, to the
payment, either directly or through any Note Paying Agent, as the Trustee may
determine, to the Holders of the particular Notes for the payment or redemption
of which such moneys have been deposited with the Trustee, of all sums due and
to become due thereon for principal and interest; but such moneys need not be
segregated from other funds except to the extent required herein or in the Sale
and Servicing Agreement or required by law.

     SECTION 4.3 Repayment of Moneys Held by Note Paying Agent. In connection
with the satisfaction and discharge of this Indenture with respect to the Notes,
all moneys then held by any Note Paying Agent other than the Trustee under the
provisions of this Indenture with respect to such Notes shall, upon demand of
the Issuer, be paid to the Trustee to be held and applied according to Section
3.3 and thereupon such Note Paying Agent shall be released from all further
liability with respect to such moneys.

                                    ARTICLE V
                                    REMEDIES
                                    --------

     SECTION 5.1 Events of Default.

          (a) "Event of Default", wherever used herein, means any one of the
     following events (whatever the reason for such Event of Default and whether
     it shall be voluntary or involuntary or be effected by operation of law or
     pursuant to any judgment, decree or order of any court or any order, rule
     or regulation of any administrative or governmental body):


                                      -32-


               (i) so long as an Insurer Default shall have occurred and be
          continuing, default in the payment of any interest on any Note when
          the same becomes due and payable, and such default shall continue for
          a period of five days (solely for purposes of this clause, a payment
          on the Notes funded by the Note Insurer or the Collateral Agent from
          the Spread Account shall be deemed to be a payment made by the
          Issuer); or

               (ii) so long as an Insurer Default shall have occurred and be
          continuing, default in the payment of the principal of or any
          installment of the principal of any Note when the same becomes due and
          payable and such default shall continue for a period of five days
          (solely for purposes of this clause, a payment on the Notes funded by
          the Note Insurer or the Collateral Agent from the Spread Account shall
          be deemed to be a payment made by the Issuer); or

               (iii) so long as no Insurer Default shall have occurred and be
          continuing, an Insurance Agreement Event of Default shall have
          occurred; provided, however, that the occurrence of an Insurance
          Agreement Event of Default may not form the basis of an Event of
          Default unless the Note Insurer shall, upon prior written notice to
          the Rating Agencies, have delivered to the Issuer and the Trustee and
          not rescinded a written notice specifying that such Insurance
          Agreement Event of Default constitutes an Event of Default under this
          Indenture; or

               (iv) so long as an Insurer Default shall have occurred and be
          continuing, a default in the observance or performance of any covenant
          or agreement of the Issuer made in this Indenture (other than a
          covenant or agreement, a default in the observance or performance of
          which is elsewhere in this Section specifically dealt with), or any
          representation or warranty of the Issuer made in this Indenture or in
          any certificate or other writing delivered pursuant hereto or in
          connection herewith proving to have been incorrect in any material
          respect as of the time when the same shall have been made, and such
          default shall continue or not be cured, or the circumstance or
          condition in respect of which such misrepresentation or warranty was
          incorrect shall not have been eliminated or otherwise cured, for a
          period of 30 days (or for such longer period, not in excess of 90
          days, as may be reasonably necessary to remedy such default; provided
          that such default is capable of remedy within 90 days or less and the
          Servicer on behalf of the Owner Trustee delivers an Officer's
          Certificate to the Trustee to the effect that the Issuer has
          commenced, or will promptly commence and diligently pursue, all
          reasonable efforts to remedy such default) after there shall have been
          given, by registered or certified mail, to the Issuer by the Trustee
          or to the Issuer and the Trustee by the Holders of at least 25% of the
          Outstanding Amount of each class of Notes, a written notice specifying
          such default or incorrect representation or warranty and requiring it
          to be remedied and stating that such notice is a "Notice of Default"
          hereunder; or


                                      -33-


               (v) so long as an Insurer Default shall have occurred and be
          continuing, the occurrence of an Insolvency Event with respect to the
          Issuer, the Servicer or the Seller (or, so long as CPS is Servicer,
          any of the Servicer's Specified Affiliates).

          (b) The Issuer shall deliver to the Trustee and the Note Insurer,
     within five days after the occurrence thereof, written notice in the form
     of an Officer's Certificate of any event which with the giving of notice
     and the lapse of time would become an Event of Default under clause (iii),
     its status and what action the Issuer is taking or proposes to take with
     respect thereto.

     SECTION 5.2 Rights Upon Event of Default.

          (a) So long as no Insurer Default has occurred and is continuing, if
     an Event of Default shall have occurred and be continuing, then the
     Controlling Party shall have the right, but not the obligation, upon prior
     written notice to each Rating Agency, to declare by written notice to the
     Issuer and the Trustee that the Notes become immediately due and payable,
     and upon any such declaration the unpaid principal amount of the Notes,
     together with accrued and unpaid interest thereon, shall become immediately
     due and payable. The Trustee will have no discretion with respect to the
     acceleration of the Notes under the foregoing circumstances. If an Event of
     Default shall have occurred and be continuing, the Controlling Party may
     exercise any of the remedies specified in Section 5.4. In the event of any
     acceleration of the Notes, the Trustee shall continue to make claims under
     the Note Policy pursuant to the Sale and Servicing Agreement for Insured
     Payments on the Notes. Subject to the terms of the Note Policy, payments
     under the Note Policy following acceleration of any Notes shall be applied
     by the Trustee:

                    FIRST: to Noteholders for amounts due and unpaid on the
               Notes for interest, ratably, without preference or priority of
               any kind, according to the amounts due and payable on the Notes
               for interest;

                    SECOND: to the Noteholders for amounts due and unpaid on the
               Notes for principal, ratably and without preference or priority
               of any kind, according to the amounts then due and payable on the
               Notes for principal.

          (b) In the event any Notes are accelerated due to an Event of Default,
     the Note Insurer shall have the right (in addition to its obligation to pay
     Scheduled Payments on the Notes in accordance with the Note Policy), but
     not the obligation, to make payments under the Note Policy or otherwise of
     interest and principal due on such Notes, in whole or in part, on any date
     or dates following such acceleration as the Note Insurer, in its sole
     discretion, shall elect.

          (c) If an Insurer Default shall have occurred and be continuing and an
     Event of Default shall have occurred and be continuing, the Trustee in its
     discretion may, or if so requested in writing by a Note Majority, shall
     declare by written notice to the Issuer that the Notes become, whereupon
     they shall become, immediately due and payable at par, together with
     accrued interest thereon.


                                      -34-


          (d) At any time after such declaration of acceleration of maturity has
     been made and before a judgment or decree for payment of the money due has
     been obtained by the Trustee as hereinafter provided in this Article V, the
     Note Insurer in its sole discretion, or if an Insurer Default has occurred
     and is continuing, a Note Majority, by written notice to the Issuer and the
     Trustee, may rescind and annul such declaration and its consequences if:

               (i) the Issuer has paid or deposited with the Trustee a sum
          sufficient to pay

                    (A) all payments of principal of and interest on all Notes
               and all other amounts that would then be due hereunder or upon
               such Notes if the Event of Default giving rise to such
               acceleration had not occurred; and

                    (B) all sums paid or advanced by the Trustee hereunder and
               the reasonable compensation, expenses, disbursements and advances
               of the Trustee and its agents and counsel; and

               (ii) all Events of Default, other than the nonpayment of the
          principal of the Notes that has become due solely by such
          acceleration, have been cured or waived as provided in Section 5.13.

     No such rescission shall affect any subsequent default or impair any right
consequent thereto.

     SECTION 5.3 Collection of Indebtedness and Suits for Enforcement by
Trustee.

          (a) The Issuer covenants that if (i) default is made in the payment of
     any interest on any Note when the same becomes due and payable, and such
     default continues for a period of five days, or (ii) default is made in the
     payment of the principal of or any installment of the principal of any Note
     when the same becomes due and payable and such default continues for a
     period of five days, the Issuer will, upon demand of the Trustee, pay to
     it, for the benefit of the Holders of the Notes, the whole amount then due
     and payable on such Notes for principal and interest, with interest upon
     the overdue principal, and, to the extent payment at such rate of interest
     shall be legally enforceable, upon overdue installments of interest, at the
     applicable Interest Rate and in addition thereto such further amount as
     shall be sufficient to cover the costs and expenses of collection,
     including the reasonable compensation, expenses, disbursements and advances
     of the Trustee and its agents and counsel.

          (b) Each Issuer Secured Party hereby irrevocably and unconditionally
     appoints the Controlling Party as the true and lawful attorney-in-fact of
     such Issuer Secured Party for so long as such Issuer Secured Party is not
     the Controlling Party, with full power of substitution, to execute,
     acknowledge and deliver any notice, document, certificate, paper, pleading
     or instrument and to do in the name of the Controlling Party as well as in


                                      -35-


     the name, place and stead of such Issuer Secured Party such acts, things
     and deeds for or on behalf of and in the name of such Issuer Secured Party
     under this Indenture (including specifically under Section 5.4) and under
     the Basic Documents which such Issuer Secured Party could or might do or
     which may be necessary, desirable or convenient in such Controlling Party's
     sole discretion to effect the purposes contemplated hereunder and under the
     Basic Documents and, without limitation, following the occurrence of an
     Event of Default, exercise full right, power and authority to take, or
     defer from taking, any and all acts with respect to the administration,
     maintenance or disposition of the Trust Estate.

          (c) If an Event of Default occurs and is continuing, the Trustee may
     in its discretion subject to the consent of the Controlling Party and
     shall, at the direction of the Controlling Party, proceed to protect and
     enforce its rights and the rights of the Noteholders by such appropriate
     Proceedings as the Trustee or the Controlling Party shall deem most
     effective to protect and enforce any such rights, whether for the specific
     enforcement of any covenant or agreement in this Indenture or in aid of the
     exercise of any power granted herein, or to enforce any other proper remedy
     or legal or equitable right vested in the Trustee by this Indenture or by
     law.

          (d) In case there shall be pending, relative to the Issuer or any
     other obligor upon the Notes or any Person having or claiming an ownership
     interest in the Trust Estate, proceedings under Title 11 of the United
     States Code or any other applicable Federal or State bankruptcy, insolvency
     or other similar law, or in case a receiver, assignee or trustee in
     bankruptcy or reorganization, liquidator, sequestrator or similar official
     shall have been appointed for or taken possession of the Issuer or its
     property or such other obligor or Person, or in case of any other
     comparable judicial proceedings relative to the Issuer or other obligor
     upon the Notes, or to the creditors or property of the Issuer or such other
     obligor, the Trustee, irrespective of whether the principal of any Notes
     shall then be due and payable as therein expressed or by declaration or
     otherwise and irrespective of whether the Trustee shall have made any
     demand pursuant to the provisions of this Section, subject to the direction
     of the Controlling Party, shall be entitled and empowered, by intervention
     in such proceedings or otherwise:

               (i) to file and prove a claim or claims for the whole amount of
          principal and interest owing and unpaid in respect of the Notes and to
          file such other papers or documents as may be necessary or advisable
          in order to have the claims of the Trustee (including any claim for
          reasonable compensation to the Trustee and each predecessor Trustee,
          and their respective agents, attorneys and counsel, and for
          reimbursement of all expenses and liabilities incurred, and all
          advances made, by the Trustee and each predecessor Trustee, except as
          a result of negligence, bad faith or willful misconduct) and of the
          Noteholders allowed in such proceedings;

               (ii) unless prohibited by applicable law and regulations, to vote
          on behalf of the Holders of Notes in any election of a trustee, a
          standby trustee or person performing similar functions in any such
          proceedings;


                                      -36-


               (iii) to collect and receive any moneys or other property payable
          or deliverable on any such claims and to distribute all amounts
          received with respect to the claims of the Noteholders and of the
          Trustee on their behalf; and

               (iv) to file such proofs of claim and other papers or documents
          as may be necessary or advisable in order to have the claims of the
          Trustee or the Holders of Notes allowed in any judicial proceedings
          relative to the Issuer, its creditors and its property;

          and any trustee, receiver, liquidator, custodian or other similar
     official in any such proceeding is hereby authorized by each of such
     Noteholders to make payments to the Trustee, and, in the event that the
     Trustee shall consent to the making of payments directly to such
     Noteholders, to pay to the Trustee such amounts as shall be sufficient to
     cover reasonable compensation to the Trustee, each predecessor Trustee and
     their respective agents, attorneys and counsel, and all other expenses and
     liabilities incurred, and all advances made, by the Trustee and each
     predecessor Trustee except as a result of negligence or bad faith.

          (e) Nothing herein contained shall be deemed to authorize the Trustee
     to authorize or consent to or vote for or accept or adopt on behalf of any
     Noteholder any plan of reorganization, arrangement, adjustment or
     composition affecting the Notes or the rights of any Holder thereof or to
     authorize the Trustee to vote in respect of the claim of any Noteholder in
     any such proceeding except, as aforesaid, to vote for the election of a
     trustee in bankruptcy or similar person.

          (f) All rights of action and of asserting claims under this Indenture
     or the Sale and Servicing Agreement or under any of the Notes, may be
     enforced by the Trustee without the possession of any of the Notes or the
     production thereof in any trial or other proceedings relative thereto, and
     any such action or proceedings instituted by the Trustee shall be brought
     in its own name as trustee of an express trust, and any recovery of
     judgment, subject to the payment of the expenses, disbursements and
     compensation of the Trustee, each predecessor Trustee and their respective
     agents and attorneys, shall be for the ratable benefit of the Holders of
     the Notes.

          (g) In any proceedings brought by the Trustee (and also any
     proceedings involving the interpretation of any provision of this Indenture
     or the Sale and Servicing Agreement), the Trustee shall be held to
     represent all the Holders of the Notes, and it shall not be necessary to
     make any Noteholder a party to any such proceedings.

     SECTION 5.4 Remedies. If an Event of Default shall have occurred and be
continuing, the Controlling Party may do one or more of the following (subject
to Section 5.5):

               (i) institute or direct the Trustee to institute Proceedings in
          its own name and as trustee of an express trust for the collection of
          all amounts then payable on the Notes or under this Indenture with
          respect thereto, whether by declaration or otherwise, enforce any
          judgment obtained, and collect from the Issuer and any other obligor
          upon such Notes moneys adjudged due;


                                      -37-


               (ii) institute or direct the Trustee to institute Proceedings
          from time to time for the complete or partial foreclosure of this
          Indenture with respect to the Trust Estate;

               (iii) exercise or direct the Trustee to exercise any remedies of
          a secured party under the UCC and take any other appropriate action to
          protect and enforce the rights and remedies of the Trustee and the
          Issuer Secured Parties; and

               (iv) sell or direct the Trustee to sell the Trust Estate or any
          portion thereof or rights or interest therein, at one or more public
          or private sales called and conducted in any manner permitted by law;
          provided, however, that if the Trustee is the Controlling Party, the
          Trustee may not sell or otherwise liquidate the Trust Estate following
          an Event of Default unless (A) such Event of Default is of the type
          described in Section 5.1(i) or (ii) or (B) either (x) the Holders of
          100% of the Outstanding Amount of the Notes consent thereto, or (y)
          the proceeds of such sale or liquidation distributable to the
          Noteholders are sufficient to discharge in full all amounts then due
          and unpaid upon such Notes for principal and interest.

     In determining such sufficiency or insufficiency with respect to clause
(y), the Trustee may, but need not, obtain and rely upon an opinion of an
Independent investment banking or accounting firm of national reputation as to
the feasibility of such proposed action and as to the sufficiency of the Trust
Estate for such purpose.

     SECTION 5.5 Optional Preservation of the Receivables. If the Trustee is the
Controlling Party and if the Notes have been declared to be due and payable
under Section 5.2 following an Event of Default and such declaration and its
consequences have not been rescinded and annulled, the Trustee may, but need
not, elect to maintain possession of the Trust Estate. It is the desire of the
parties hereto and the Noteholders that there be at all times sufficient funds
for the payment of principal of and interest on the Notes and amounts due to the
Note Insurer, and the Trustee shall take such desire into account when
determining whether or not to maintain possession of the Trust Estate. In
determining whether to maintain possession of the Trust Estate, the Trustee may,
but need not, obtain and rely upon an opinion of an Independent investment
banking or accounting firm of national reputation as to the feasibility of such
proposed action and as to the sufficiency of the Trust Estate for such purpose.

     SECTION 5.6 Priorities.

          (a) Following (1) the acceleration of the Notes pursuant to Section
     5.2 or (2) if an Insurer Default shall have occurred and be continuing, the
     occurrence of an Event of Default pursuant to Section 5.1(a)(i), 5.1(a)(ii)
     or 5.1(a)(v) of this Indenture, the Total Distribution Amount, including
     any money or property collected pursuant to Section 5.4 of this Indenture
     shall be applied by the Trustee on the related Payment Date in the
     following order of priority:

                    FIRST: amounts due and owing and required to be distributed
               pursuant to priorities (i) through (iv) of Section 5.7(a) of the
               Sale and Servicing Agreement and not previously distributed to
               the Persons set forth therein, in the order of such priorities


                                      -38-


               and without preference or priority of any kind within such
               priorities, and, if applicable, subject to the monetary
               limitations set forth therein;

                    SECOND: to the Noteholders for amounts due and unpaid on the
               Notes for interest, ratably, without preference or priority of
               any kind, according to the amounts due and payable on the Notes
               for interest;

                    THIRD: to the Noteholders for amounts due and unpaid on the
               Notes for principal, ratably and without preference of priority
               of any kind, to the Noteholders of each Class of Notes, according
               to the amounts due and payable on the Notes, until the
               outstanding principal amount of the Notes has been reduced to
               zero;

                    FOURTH: amounts due and owing and required to be distributed
               to the Note Insurer pursuant to priorities (viii) and (xii) of
               Section 5.7(a) of the Sale and Servicing Agreement and not
               previously distributed;

                    FIFTH: amounts due and owing and required to be distributed
               to the Residual Certificateholders, pro rata, pursuant to
               priorities (vi) and (xiv) of Section 5.7(a) of the Sale and
               Servicing Agreement and not previously distributed;

                    SIXTH: in the event any Person other than the Backup
               Servicer becomes the successor Servicer, to such successor
               Servicer, to the extent not previously paid by the predecessor
               Servicer pursuant to the Sale and Servicing Agreement, or
               pursuant to priority FIRST hereof, reasonable transition expenses
               (up to a maximum of $50,000 for all such expenses during the term
               of this Indenture) incurred in becoming the successor Servicer
               and all other amounts due and owing to the Backup Servicer
               pursuant to Section 5.7(a)(xiii) of the Sale and Servicing
               Agreement;

                    SEVENTH: to the Residual Certificateholders, pro rata, in
               reduction of the Residual Certificate Notional Balance until the
               Residual Certificate Notional Balance equals zero; and

                    EIGHTH: to the Residual Certificateholders, pro rata, any
               remaining amount;

     provided that any amounts collected from the Pre-Funding Account or the
     Capitalized Interest Account shall be applied solely to the payment of
     amounts due and unpaid on the Notes FIRST, in accordance with Section
     10.1(b) and SECOND, in accordance with Section 5.8(a)(ii) of the Sale and
     Servicing Agreement and THIRD, in accordance with priorities FIRST through
     EIGHTH above.


                                      -39-


          (b) The Trustee may fix a record date and payment date for any payment
     to Noteholders pursuant to this Section. At least 15 days before such
     record date the Issuer shall mail to each Noteholder and the Trustee a
     notice that states such record date, the payment date and the amount to be
     paid.

     SECTION 5.7 Limitation of Suits. No Holder of any Note shall have any right
to institute any proceeding, judicial or otherwise, with respect to this
Indenture, or for the appointment of a receiver or trustee, or for any other
remedy hereunder, unless:

               (i) such Holder has previously given written notice to the
          Trustee of a continuing Event of Default;

               (ii) the Holders of not less than 25% of the Outstanding Amount
          of each class of Notes have made written request to the Trustee to
          institute such proceeding in respect of such Event of Default in its
          own name as Trustee hereunder;

               (iii) such Holder or Holders have offered to the Trustee
          indemnity reasonably satisfactory to it against the costs, expenses
          and liabilities to be incurred in complying with such request;

               (iv) the Trustee for 60 days after its receipt of such notice,
          request and offer of indemnity has failed to institute such
          proceedings;

               (v) no direction inconsistent with such written request has been
          given to the Trustee during such 60-day period by a Note Majority; and

               (vi) an Insurer Default shall have occurred and be continuing;

     it being understood and intended that no one or more Holders of Notes shall
have any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders of Notes or to obtain or to seek to obtain priority or preference
over any other Holders or to enforce any right under this Indenture, except in
the manner herein provided.

     In the event an Insurer Default has occurred and is continuing and the
Trustee shall receive conflicting or inconsistent requests and indemnity from
two or more groups of Holders of Notes, each representing less than a majority
of the Outstanding Amount of each class of Notes, the Trustee in its sole
discretion may determine what action, if any, shall be taken, notwithstanding
any other provisions of this Indenture.

     SECTION 5.8 Unconditional Rights of Noteholders To Receive Principal and
Interest. Notwithstanding any other provisions of this Indenture, the Holder of
any Note shall have the right, which is absolute and unconditional, to receive
payment of the principal of and interest, if any, on such Note on or after the
respective due dates thereof expressed in such Note or in this Indenture (or, in
the case of redemption, on or after the Redemption Date) and to institute suit
for the enforcement of any such payment, and such right shall not be impaired
without the consent of such Holder.


                                      -40-


     SECTION 5.9 Restoration of Rights and Remedies. If the Controlling Party or
any Noteholder has instituted any proceeding to enforce any right or remedy
under this Indenture and such proceeding has been discontinued or abandoned for
any reason or has been determined adversely to the Trustee or to such
Noteholder, then and in every such case the Issuer, the Trustee and the
Noteholders shall, subject to any determination in such Proceeding, be restored
severally and respectively to their former positions hereunder, and thereafter
all rights and remedies of the Trustee and the Noteholders shall continue as
though no such proceeding had been instituted.

     SECTION 5.10 Rights and Remedies Cumulative. No right or remedy herein
conferred upon or reserved to the Controlling Party or to the Noteholders is
intended to be exclusive of any other right or remedy, and every right and
remedy shall, to the extent permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or otherwise. The assertion or employment of any right or remedy
hereunder, or otherwise, shall not prevent the concurrent assertion or
employment of any other appropriate right or remedy.

     SECTION 5.11 Delay or Omission Not a Waiver. No delay or omission of the
Controlling Party or any Holder of any Note to exercise any right or remedy
accruing upon any Default or Event of Default shall impair any such right or
remedy or constitute a waiver of any such Default or Event of Default or an
acquiescence therein. Every right and remedy given by this Article V or by law
to the Trustee or to the Noteholders may be exercised from time to time, and as
often as may be deemed expedient, by the Trustee or by the Noteholders, as the
case may be.

     SECTION 5.12 Control by Noteholders. If the Trustee is the Controlling
Party, a Note Majority shall have the right to direct the time, method and place
of conducting any proceeding for any remedy available to the Trustee with
respect to the Notes or exercising any trust or power conferred on the Trustee;
provided that

               (i) such direction shall not be in conflict with any rule of law
          or with this Indenture;

               (ii) subject to the express terms of Section 5.4, any direction
          to the Trustee to sell or liquidate the Trust Estate shall be by the
          Holders of Notes representing not less than 100% of the Outstanding
          Amount of the Notes;

               (iii) if the conditions set forth in Section 5.5 have been
          satisfied and the Trustee elects to retain the Trust Estate pursuant
          to such Section, then any direction to the Trustee by Holders of Notes
          representing less than 100% of the Outstanding Amount of each class of
          Notes to sell or liquidate the Trust Estate shall be of no force and
          effect; and

               (iv) the Trustee may take any other action deemed proper by the
          Trustee that is not inconsistent with such direction;


                                      -41-


     provided, however, that, subject to Section 6.1, the Trustee need not take
any action that it determines might involve it in liability or might materially
adversely affect the rights of any Noteholders not consenting to such action.

     SECTION 5.13 Waiver of Past Defaults. Prior to the declaration of the
acceleration of the maturity of the Notes as provided in Section 5.4, the Note
Insurer or, if an Insurer Default has occurred and is continuing, a Note
Majority may waive any past Default or Event of Default and its consequences
except a Default or Event of Default (i) in payment of principal of or interest
on any of the Notes or (ii) in respect of a covenant or provision hereof which
cannot be modified or amended without the consent of the Holder of each Note. In
the case of any such waiver, the Issuer, the Trustee and the Holders of the
Notes shall be restored to their former positions and rights hereunder,
respectively; but no such waiver shall extend to any subsequent or other Default
or Event of Default or impair any right consequent thereto.

     Upon any such waiver, such Default or Event of Default shall cease to exist
and be deemed to have been cured and not to have occurred, and any Event of
Default arising therefrom shall be deemed to have been cured and not to have
occurred, for every purpose of this Indenture; but no such waiver shall extend
to any subsequent or other Default or Event of Default or impair any right
consequent thereto.

     SECTION 5.14 Undertaking for Costs. All parties to this Indenture agree,
and each Holder of any Note by such Holder's acceptance thereof shall be deemed
to have agreed, that any court may in its discretion require, in any suit for
the enforcement of any right or remedy under this Indenture, or in any suit
against the Trustee for any action taken, suffered or omitted by it as Trustee,
the filing by any party litigant in such suit of an undertaking to pay the costs
of such suit, and that such court may in its discretion assess reasonable costs,
including reasonable attorneys' fees, against any party litigant in such suit,
having due regard to the merits and good faith of the claims or defenses made by
such party litigant; but the provisions of this Section shall not apply to (a)
any suit instituted by the Trustee, (b) any suit instituted by any Noteholder,
or group of Noteholders, in each case holding in the aggregate more than 10% of
the Outstanding Amount of each class of Notes or (c) any suit instituted by any
Noteholder for the enforcement of the payment of principal of or interest on any
Note on or after the respective due dates expressed in such Note and in this
Indenture (or, in the case of redemption, on or after the Redemption Date).

     SECTION 5.15 Waiver of Stay or Extension Laws. The Issuer covenants (to the
extent that it may lawfully do so) that it will not at any time insist upon, or
plead or in any manner whatsoever, claim or take the benefit or advantage of,
any stay or extension law wherever enacted, now or at any time hereafter in
force, that may affect the covenants or the performance of this Indenture; and
the Issuer (to the extent that it may lawfully do so) hereby expressly waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay or impede the execution of any power granted to the Trustee herein and any
right of the Issuer to take such action shall be suspended.

     SECTION 5.16 Subrogation. The Note Insurer shall, to the extent it makes
any payment with respect to the Notes, become subrogated to the rights of the
recipients of such payments to the extent of such payments. Subject to and
conditioned upon any payment with respect to the Notes by or on behalf of the


                                      -42-


Note Insurer, each Noteholder shall be deemed, without further action to have
directed the Trustee to assign to the Note Insurer all rights to the payment of
interest or principal with respect to the Notes which are then due for payment
to the extent of all payments made by the Note Insurer and the Note Insurer may
exercise any option, vote, right, power or the like with respect to the Notes to
the extent that it has made payment pursuant to the Note Policy. Notwithstanding
the foregoing, the order of priority of payments to be made pursuant to Section
5.7(a) of the Sale and Servicing Agreement shall not be modified by this clause.
To evidence such subrogation, the Note Registrar shall note the Note Insurer's
rights as subrogee upon the register of Noteholders upon receipt from the Note
Insurer of proof of payment by the Note Insurer of any Insured Payment.

     SECTION 5.17 Preference Claims; Direction of Proceedings. (a) In the event
that the Trustee has received a certified copy of an order of the appropriate
court that any scheduled payment paid on a Note has been avoided in whole or in
part as a preference payment under applicable bankruptcy law pursuant to a final
non-appealable order of a court having competent jurisdiction, the Trustee shall
so notify the Note Insurer, shall comply with the provisions of the Note Policy
to obtain payment by the Note Insurer of such avoided payment, and shall, at the
time it provides notice to the Note Insurer, notify Holders of the Notes by mail
that, in the event that any Noteholder's payment is so recoverable, such
Noteholder will be entitled to payment pursuant to the terms of the Note Policy.
Pursuant to the terms of the Note Policy, the Note Insurer will make such
payment on behalf of the Noteholder to the receiver, conservator,
debtor-in-possession or trustee in bankruptcy named in the order and not to the
Trustee or any Noteholder directly (unless a Noteholder has previously paid such
payment to the receiver, conservator, debtor-in-possession or trustee in
bankruptcy, in which case the Note Insurer will make such payment to the Trustee
for payment, in accordance with the instructions to be provided by the Note
Insurer, to such Noteholder upon proof of such payment reasonably satisfactory
to the Note Insurer).

     (b) The Trustee shall promptly notify the Note Insurer of any proceeding or
the institution of any action (of which a Responsible Officer of the Trustee has
actual knowledge) seeking the avoidance as a preferential transfer under
applicable bankruptcy, insolvency, receivership, rehabilitation or similar law
(a "Preference Claim") of any payment made with respect to the Notes. Each
Holder of the Notes, by its purchase of Notes, and the Trustee hereby agree that
so long as a Note Insurer Default shall not have occurred and be continuing, the
Note Insurer may at any time during the continuation of any proceeding relating
to a Preference Claim direct all matters relating to such Preference Claim
including (i) the direction of any appeal of any order relating to any
Preference Claim and (ii) the posting of any surety, supersedeas or performance
bond pending any such appeal at the expense of the Note Insurer, but subject to
the reimbursement as provided in the Insurance Agreement. In addition, and
without limitation of the foregoing, the Note Insurer shall be subrogated to,
and each Noteholder and the Trustee hereby delegate and assign, to the fullest
extent permitted by law, the rights of the Trustee and each Noteholder in the
conduct of any proceeding with respect to a Preference Claim, including all
rights of any party to an adversary proceeding action with respect to any court
order issued in connection with any such Preference Claim.


                                      -43-


                                   ARTICLE VI
                                   THE TRUSTEE
                                   -----------

     SECTION 6.1 Duties of Trustee.

          (a) If an Event of Default has occurred and is continuing, the Trustee
     shall exercise the rights and powers vested in it by this Indenture and the
     Basic Documents and use the same degree of care and skill in their exercise
     as a prudent person would exercise or use under the circumstances in the
     conduct of such person's own affairs.

          (b) Except during the continuance of an Event of Default:

               (i) the Trustee undertakes to perform such duties and only such
          duties as are specifically set forth in this Indenture and no implied
          covenants or obligations shall be read into this Indenture against the
          Trustee; and

               (ii) in the absence of bad faith on its part, the Trustee may
          conclusively rely, as to the truth of the statements and the
          correctness of the opinions expressed therein, upon certificates or
          opinions furnished to the Trustee and conforming to the requirements
          of this Indenture; however, the Trustee shall examine the certificates
          and opinions to determine whether or not they conform on their face to
          the requirements of this Indenture.

          (c) The Trustee may not be relieved from liability for its own
     negligent action, its own negligent failure to act or its own willful
     misconduct, except that:

               (i) this paragraph does not limit the effect of paragraph (b) of
          this Section;

               (ii) the Trustee shall not be liable for any error of judgment
          made in good faith by a Responsible Officer unless it is proved that
          the Trustee was negligent in ascertaining the pertinent facts; and

               (iii) the Trustee shall not be liable with respect to any action
          it takes or omits to take in good faith in accordance with a direction
          received by it pursuant to Section 5.12.

          (d) The Trustee shall not be liable for interest on any money received
     by it except as the Trustee may agree in writing with the Issuer.

          (e) Money held in trust by the Trustee need not be segregated from
     other funds except to the extent required by law or the terms of the Basic
     Documents.

          (f) No provision of this Indenture shall require the Trustee in any of
     its capacities to expend or risk its own funds or otherwise incur financial
     liability in the performance of any of its duties hereunder or in the
     exercise of any of its rights or powers, if it shall have reasonable
     grounds to believe that repayment of such funds or adequate indemnity
     against such risk or liability is not reasonably assured to it.


                                      -44-


          (g) Every provision of this Indenture relating to the conduct or
     affecting the liability of or affording protection to the Trustee shall be
     subject to the provisions of this Section.

          (h) The Trustee shall permit any representative of the Note Insurer,
     during the Trustee's normal business hours, to examine all books of
     account, records, reports and other papers of the Trustee relating to the
     Notes, to make copies and extracts therefrom and to discuss the Trustee's
     affairs and actions, as such affairs and actions relate to the Trustee's
     duties with respect to the Notes, with the Trustee's officers and employees
     responsible for carrying out the Trustee's duties with respect to the
     Notes.

          (i) The Trustee shall, and hereby agrees that it will, perform all of
     the obligations and duties required of it under the Basic Documents.

          (j) The Trustee shall, and hereby agrees that it will, hold the Note
     Policy in trust, and will hold any proceeds of any claim on the Note Policy
     in trust solely for the use and benefit of the Noteholders.

          (k) In no event shall Wells Fargo Bank, National Association, in any
     of its capacities hereunder, be deemed to have assumed any duties of the
     Owner Trustee under the Delaware Statutory Trust Statute, common law, or
     the Trust Agreement.

          (l) Except for actions expressly authorized by this Indenture, the
     Trustee shall take no action reasonably likely to impair the security
     interests created or existing under any Receivable or Financed Vehicle or
     to impair the value of any Receivable or Financed Vehicle.

          (m) All information obtained by the Trustee regarding the Obligors and
     the Receivables, whether upon the exercise of its rights under this
     Indenture or otherwise, shall be maintained by the Trustee in confidence
     and shall not be disclosed to any other Person, other than the Trustee's
     attorneys, accountants and agents unless such disclosure is required by
     this Indenture or any applicable law or regulation.

     SECTION 6.2 Rights of Trustee.

          (a) Subject to Sections 6.1 and 6.2, the Trustee shall be protected
     and shall incur no liability to the Issuer or any Issuer Secured Party in
     relying upon the accuracy, acting in reliance upon the contents, and
     assuming the genuineness of any notice, demand, certificate, signature,
     instrument or other document reasonably believed by the Trustee to be
     genuine and to have been duly executed by the appropriate signatory, and,
     except to the extent the Trustee has actual knowledge to the contrary or as
     required pursuant to Section 6.1 or Section 6.2(g) the Trustee shall not be
     required to make any independent investigation with respect thereto.

          (b) Before the Trustee acts or refrains from acting, it may require an
     Officer's Certificate. Subject to Section 6.1(c), the Trustee shall not be
     liable for any action it takes or omits to take in good faith in reliance
     on the Officer's Certificate.


                                      -45-


          (c) The Trustee may execute any of the trusts or powers hereunder or
     perform any duties hereunder either directly or by or through agents or
     attorneys or a custodian or nominee, and the Trustee shall not be
     responsible for any misconduct or negligence on the part of, or for the
     supervision of Consumer Portfolio Services, Inc., or any other such agent,
     attorney, custodian or nominee appointed with due care by it hereunder.

          (d) The Trustee shall not be liable for any action it takes or omits
     to take in good faith which it believes to be authorized or within its
     rights or powers; provided, however, that the Trustee's conduct does not
     constitute willful misconduct, negligence or bad faith.

          (e) The Trustee may consult with counsel, and the advice of such
     counsel or any opinion of counsel with respect to legal matters relating to
     the Basic Documents and the Notes shall be full and complete authorization
     and protection from liability in respect to any action taken, omitted or
     suffered by it hereunder in good faith and in accordance with the advice or
     opinion of such counsel.

          (f) The Trustee shall be under no obligation to institute, conduct or
     defend any litigation under this Indenture or in relation to this Indenture
     or any of the Basic Documents, at the request, order or direction of any of
     the Holders of Notes or the Controlling Party, pursuant to the provisions
     of this Indenture, unless such Holders of Notes or the Controlling Party
     shall have offered to the Trustee reasonable security or indemnity against
     the costs, expenses and liabilities that may be incurred therein or
     thereby; provided, however, that the Trustee shall, upon the occurrence of
     an Event of Default (that has not been cured or waived), exercise the
     rights and powers vested in it by this Indenture in accordance with Section
     6.1.

          (g) The Trustee shall not be bound to make any investigation into the
     facts or matters stated in any resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent, order, approval,
     bond or other paper or document, unless requested in writing to do so by
     the Note Insurer (so long as no Insurer Default shall have occurred and be
     continuing) or (if an Insurer Default shall have occurred and be
     continuing) by the Holders of Notes evidencing not less than 25% of the
     Outstanding Amount of each class thereof; provided, however, that if the
     payment within a reasonable time to the Trustee of the costs, expenses or
     liabilities likely to be incurred by it in the making of such investigation
     is, in the opinion of the Trustee, not reasonably assured to the Trustee by
     the security afforded to it by the terms of this Indenture or the Sale and
     Servicing Agreement, the Trustee may require reasonable indemnity against
     such cost, expense or liability as a condition to so proceeding; the
     reasonable expense of every such examination shall be paid by the Person
     making such request, or, if paid by the Trustee, shall be reimbursed by the
     Person making such request upon demand.

     SECTION 6.3 Individual Rights of Trustee. The Trustee in its individual or
any other capacity may become the owner or pledgee of Notes and may otherwise
deal with the Issuer or its Affiliates with the same rights it would have if it
were not the Trustee. Any Note Paying Agent, Note Registrar, co-registrar or
co-paying agent may do the same with like rights. However, the Trustee must
comply with Section 6.11.


                                      -46-


     SECTION 6.4 Trustee's Disclaimer. The Trustee shall not be responsible for
and makes no representation as to the validity or adequacy of this Indenture,
any Basic Documents, the Trust Estate, the Collateral or the Notes, it shall not
be accountable for the Issuer's use of the proceeds from the Notes, and it shall
not be responsible for any statement of the Issuer in this Indenture or in any
document issued in connection with the sale of the Notes or in the Notes other
than the Trustee's certificate of authentication.

     SECTION 6.5 Notice of Defaults. If an Event of Default occurs and is
continuing and if it is either known by, or written notice of the existence
thereof has been delivered to, a Responsible Officer of the Trustee, the Trustee
shall mail to each Noteholder notice of the Default within 30 days after such
knowledge or notice occurs. Except in the case of a Default in payment of
principal of or interest on any Note (including payments pursuant to the
mandatory redemption provisions of such Note, if any), the Trustee may withhold
the notice if and so long as a committee of its Responsible Officers in good
faith determines that withholding the notice is in the interests of Noteholders.

     SECTION 6.6 Reports by Trustee to Holders. The Trustee shall on behalf of
the Issuer deliver to each Noteholder such information as may be reasonably
required to enable such Holder to prepare its Federal and State income tax
returns.

     SECTION 6.7 Compensation and Indemnity.

          (a) Pursuant to Section 5.7(a) of the Sale and Servicing Agreement,
     the Issuer shall pay to the Trustee from time to time compensation for its
     services, as separately agreed. The Trustee's compensation shall not be
     limited by any law on compensation of a trustee of an express trust. The
     Issuer shall reimburse the Trustee, pursuant to Section 5.7(a) of the Sale
     and Servicing Agreement, for all reasonable out-of-pocket expenses incurred
     or made by it, including costs of collection, in addition to the
     compensation for its services. Such expenses shall include the reasonable
     compensation and expenses, disbursements and advances of the Trustee's
     agents, counsel, accountants and experts. The Issuer shall or shall cause
     the Servicer to indemnify the Trustee against any and all loss, liability
     or expense incurred by the Trustee without willful misfeasance, negligence
     or bad faith on the Trustee's part arising out of or in connection with the
     acceptance or the administration of this trust and the performance of its
     duties hereunder, including the costs and expenses of defending itself
     against any claim or liability in connection therewith and including any
     loss, liability or expense directly or indirectly incurred (regardless of
     negligence on the part of the Trustee or the Issuer) by the Trustee as a
     result of any penalty or other cost imposed by the Internal Revenue Service
     or other taxing authority (except any penalties arising out of fees paid to
     the Trustee or as a result of any action taken contrary to the Indenture)
     related to the tax status of the Issuer or the Notes. The Trustee shall
     notify the Issuer and the Servicer promptly of any claim for which it may
     seek indemnity. Failure by the Trustee to so notify the Issuer and the
     Servicer shall not relieve the Issuer of its obligations hereunder or the
     Servicer of its obligations under Article XII of the Sale and Servicing
     Agreement. The Trustee may have separate counsel and the Issuer shall or
     shall cause the Servicer to pay the fees and expenses of such counsel.
     Neither the Issuer nor the Servicer need reimburse any expense or indemnify
     against any loss, liability or expense incurred by the Trustee through the
     Trustee's own willful misconduct, negligence or bad faith.


                                      -47-


          (b) The Issuer's payment obligations to the Trustee pursuant to this
     Section shall survive the discharge of this Indenture. When the Trustee
     incurs expenses after the occurrence of a Default specified in Section
     5.1(a)(v) with respect to the Issuer, the expenses are intended to
     constitute expenses of administration under Title 11 of the United States
     Code or any other applicable Federal or State bankruptcy, insolvency or
     similar law. Notwithstanding anything else set forth in this Indenture or
     the Basic Documents, the recourse of the Trustee hereunder and under the
     Basic Documents shall be to the Trust Estate only and specifically shall
     not be recourse to the assets of the Seller, the Depositor, any Noteholder
     or any Residual Certificateholder. In addition, the Trustee agrees that its
     recourse to the Trust Estate and amounts held in the Spread Account shall
     be limited to the right to receive the distributions referred to in Section
     5.7(a) of the Sale and Servicing Agreement.

     SECTION 6.8 Replacement of Trustee. The Issuer may, with the consent of the
Note Insurer, and at the request of the Note Insurer (unless an Insurer Default
shall have occurred and be continuing), shall, remove the Trustee if:

               (i) the Trustee fails to comply with Section 6.11;

               (ii) an Insolvency Event with respect to the Trustee occurs; or

               (iii) the Trustee otherwise becomes incapable of acting.

     If the Trustee resigns or is removed or if a vacancy exists in the office
of the Trustee for any reason (the Trustee in such event being referred to
herein as the retiring Trustee), the Issuer shall promptly appoint a successor
Trustee acceptable to the Note Insurer (so long as an Insurer Default shall not
have occurred and be continuing). If the Issuer fails to appoint such a
successor Trustee, the Note Insurer may appoint a successor Trustee.

     A successor Trustee shall deliver a written acceptance of its appointment
to the retiring Trustee, the Note Insurer (provided that no Insurer Default
shall have occurred and be continuing) and the Issuer, whereupon, the
resignation or removal of the retiring Trustee shall become effective, and the
successor Trustee shall have all the rights, powers and duties of the retiring
Trustee under this Indenture, subject to satisfaction of the Rating Agency
Condition. The successor Trustee shall mail a notice of its succession to each
Noteholder. The retiring Trustee shall promptly transfer all property held by it
as Trustee to the successor Trustee.

     If a successor Trustee does not take office within 60 days after the
retiring Trustee resigns or is removed, the retiring Trustee, the Issuer, the
Note Insurer or a Note Majority may petition any court of competent jurisdiction
for the appointment of a successor Trustee.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee pursuant to any of the provisions of this Section shall not become
effective until acceptance of appointment by the successor Trustee pursuant to
Section 6.8.


                                      -48-


     Notwithstanding the replacement of the Trustee pursuant to this Section,
the Issuer's and the Servicer's obligations under Section 6.7 shall continue for
the benefit of the retiring Trustee.

     SECTION 6.9 Successor Trustee by Merger.

          (a) If the Trustee consolidates with, merges or converts into, or
     transfers all or substantially all its corporate trust business or assets
     to, another corporation or banking association, the resulting, surviving or
     transferee corporation without any further act shall be the successor
     Trustee. The Trustee shall provide the Rating Agencies and the Note Insurer
     with written notice of any such transaction.

          (b) In case at the time such successor or successors to the Trustee by
     merger, conversion or consolidation shall succeed to the trusts created by
     this Indenture any of the Notes shall have been authenticated but not
     delivered, any such successor to the Trustee may adopt the certificate of
     authentication of any predecessor trustee, and deliver such Notes so
     authenticated; and in case at that time any of the Notes shall not have
     been authenticated, any successor to the Trustee may authenticate such
     Notes either in the name of any predecessor hereunder or in the name of the
     successor to the Trustee; and in all such cases such certificates shall
     have the full force which it is anywhere in the Notes or in this Indenture
     provided that the certificate of the Trustee shall have.

     SECTION 6.10 Appointment of Co-Trustee or Separate Trustee.

          (a) Notwithstanding any other provisions of this Indenture, at any
     time, for the purpose of meeting any legal requirement of any jurisdiction
     in which any part of the Trust Estate may at the time be located, the
     Trustee with the consent of the Note Insurer (so long as an Insurer Default
     shall not have occurred and be continuing) shall have the power and may
     execute and deliver all instruments to appoint one or more Persons to act
     as a co-trustee or co-trustees, or separate trustee or separate trustees,
     of all or any part of the Trust Estate, and to vest in such Person or
     Persons, in such capacity and for the benefit of the Noteholders, such
     title to the Trust Estate, or any part hereof, and, subject to the other
     provisions of this Section, such powers, duties, obligations, rights and
     trusts as the Trustee may consider necessary or desirable. No co-trustee or
     separate trustee hereunder shall be required to meet the terms of
     eligibility as a successor trustee under Section 6.11 and no notice to
     Noteholders of the appointment of any co-trustee or separate trustee shall
     be required under Section 6.8 hereof.

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

               (i) all rights, powers, duties and obligations conferred or
          imposed upon the Trustee shall be conferred or imposed upon and
          exercised or performed by the Trustee and such separate trustee or
          co-trustee jointly (it being understood that such separate trustee or
          co-trustee is not authorized to act separately without the Trustee
          joining in such act), except to the extent that under any law of any
          jurisdiction in which any particular act or acts are to be performed
          the Trustee shall be incompetent or unqualified to perform such act or
          acts, in which event such rights, powers, duties and obligations


                                      -49-


          (including the holding of title to the Trust or any portion thereof in
          any such jurisdiction) shall be exercised and performed singly by such
          separate trustee or co-trustee, but solely at the direction of the
          Trustee;

               (ii) no trustee hereunder shall be personally liable by reason of
          any act or omission of any other trustee hereunder, including acts or
          omissions of predecessor or successor trustees; and

               (iii) the Trustee may at any time accept the resignation of or
          remove any separate trustee or co-trustee.

          (c) Any notice, request or other writing given to the Trustee shall be
     deemed to have been given to each of the then separate trustees and
     co-trustees, as effectively as if given to each of them. Every instrument
     appointing any separate trustee or co-trustee shall refer to this Agreement
     and the conditions of this Article VI. Each separate trustee and
     co-trustee, upon its acceptance of the trusts conferred, shall be vested
     with the estates or property specified in its instrument of appointment,
     either jointly with the Trustee or separately, as may be provided therein,
     subject to all the provisions of this Indenture, specifically including
     every provision of this Indenture relating to the conduct of, affecting the
     liability of, or affording protection to, the Trustee. Every such
     instrument shall be filed with the Trustee.

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

     SECTION 6.11 Eligibility: Disqualification. The Trustee, and any successor
thereto, shall at all times have a combined capital and surplus of at least
$50,000,000 as set forth in its most recent published annual report of condition
and subject to supervision or examination by federal or State authorities and
satisfactory to the Note Insurer; and having a rating, both with respect to
long-term and short-term unsecured obligations, of not less than investment
grade by the Rating Agencies. The Trustee shall provide copies of such reports
to the Note Insurer upon request.

     SECTION 6.12 Reserved.

     SECTION 6.13 Appointment and Powers. Subject to the terms and conditions
hereof, each of the Issuer Secured Parties hereby appoints Wells Fargo Bank,
National Association as the Trustee with respect to the Collateral, and Wells
Fargo Bank, National Association hereby accepts such appointment and agrees to
act as Trustee with respect to the Collateral for the Issuer Secured Parties, to
maintain custody and possession of such Collateral (except as otherwise provided
hereunder) and to perform the other duties of the Trustee in accordance with the


                                      -50-


provisions of this Indenture and the other Basic Documents. Each Issuer Secured
Party hereby authorizes the Trustee to take such action on its behalf, and to
exercise such rights, remedies, powers and privileges hereunder, as the
Controlling Party may direct and as are specifically authorized to be exercised
by the Trustee by the terms hereof, together with such actions, rights,
remedies, powers and privileges as are reasonably incidental thereto. The
Trustee shall act upon and in compliance with the written instructions of the
Controlling Party delivered pursuant to this Indenture promptly following
receipt of such written instructions; provided that the Trustee shall not act in
accordance with any instructions (i) which are not authorized by, or in
violation of the provisions of, this Indenture, (ii) which are in violation of
any applicable law, rule or regulation or (iii) for which the Trustee has not
received reasonable indemnity. Receipt of such instructions shall not be a
condition to the exercise by the Trustee of its express duties hereunder, except
where this Indenture provides that the Trustee is permitted to act only
following and in accordance with such instructions.

     SECTION 6.14 Performance of Duties. The Trustee shall have no duties or
responsibilities except those expressly set forth in this Indenture and the
other Basic Documents to which the Trustee is a party or as directed by the
Controlling Party in accordance with this Indenture. The Trustee shall not be
required to take any discretionary actions hereunder except at the written
direction and with the indemnification of the Controlling Party and as provided
in Section 5.12. The Trustee shall, and hereby agrees that it will, perform all
of the duties and obligations required of it under the Sale and Servicing
Agreement.

     SECTION 6.15 Limitation on Liability. Neither the Trustee nor any of its
directors, officers or employees shall be liable for any action taken or omitted
to be taken by it or them in good faith hereunder, or in connection herewith,
except that the Trustee shall be liable for its negligence, bad faith or willful
misconduct. Notwithstanding any term or provision of this Indenture, the Trustee
shall incur no liability to the Issuer or the Issuer Secured Parties for any
action taken or omitted by the Trustee in connection with the Collateral, except
for the negligence, bad faith or willful misconduct on the part of the Trustee,
and, further, shall incur no liability to the Issuer Secured Parties except for
negligence, bad faith or willful misconduct in carrying out its duties to the
Issuer Secured Parties. The Trustee shall at all times be free independently to
establish to its reasonable satisfaction, but shall have no duty to
independently verify, the existence or nonexistence of facts that are a
condition to the exercise or enforcement of any right or remedy hereunder or
under any of the Basic Documents. The Trustee may consult with counsel, and
shall not be liable for any action taken or omitted to be taken by it hereunder
in good faith and in accordance with the written advice of such counsel. The
Trustee shall not be under any obligation to exercise any of the remedial rights
or powers vested in it by this Indenture or to follow any direction from the
Controlling Party unless it shall have received reasonable security or indemnity
satisfactory to the Trustee against the costs, expenses and liabilities which
might be incurred by it.

     SECTION 6.16 Reserved.

     SECTION 6.17 Successor Trustee.

          (a) Merger. Any Person into which the Trustee may be converted or
     merged, or with which it may be consolidated, or to which it may sell or
     transfer its trust business and assets as a whole or substantially as a


                                      -51-


     whole, or any Person resulting from any such conversion, merger,
     consolidation, sale or transfer to which the Trustee is a party, shall
     (provided it is otherwise qualified to serve as the Trustee hereunder) be
     and become a successor Trustee hereunder and be vested with all of the
     title to and interest in the Collateral and all of the trusts, powers,
     discretions, immunities, privileges and other matters as was its
     predecessor without the execution or filing of any instrument or any
     further act, deed or conveyance on the part of any of the parties hereto,
     anything herein to the contrary notwithstanding, except to the extent, if
     any, that any such action is necessary to perfect, or continue the
     perfection of, the security interest of the Issuer Secured Parties in the
     Collateral; provided that any such successor shall also be the successor
     Trustee under Section 6.9.

          (b) Removal. The Trustee may be removed by the Note Insurer (or, if an
     Insurer Default has occurred and is continuing, by a Note Majority) at any
     time, with or without cause, by an instrument or concurrent instruments in
     writing delivered to the Trustee, the other Issuer Secured Party and the
     Issuer. A temporary successor may be removed at any time to allow a
     successor Trustee to be appointed pursuant to subsection (c) below. Any
     removal pursuant to the provisions of this subsection (b) shall take effect
     only upon the date which is the latest of (i) the effective date of the
     appointment of a successor Trustee and the acceptance in writing by such
     successor Trustee of such appointment and of its obligation to perform its
     duties hereunder in accordance with the provisions hereof, and (ii) receipt
     by the Controlling Party of an Opinion of Counsel to the effect described
     in Section 3.6.

          (c) Acceptance by Successor. The Controlling Party shall have the sole
     right to appoint each successor Trustee. Every temporary or permanent
     successor Trustee appointed hereunder shall execute, acknowledge and
     deliver to its predecessor and to the Trustee, each Issuer Secured Party
     and the Issuer an instrument in writing accepting such appointment
     hereunder and the relevant predecessor shall execute, acknowledge and
     deliver such other documents and instruments as will effectuate the
     delivery of all Collateral to the successor Trustee, whereupon such
     successor, without any further act, deed or conveyance, shall become fully
     vested with all the estates, properties, rights, powers, duties and
     obligations of its predecessor. Such predecessor shall, nevertheless, on
     the written request of either Issuer Secured Party or the Issuer, execute
     and deliver an instrument transferring to such successor all the estates,
     properties, rights and powers of such predecessor hereunder. In the event
     that any instrument in writing from the Issuer or an Issuer Secured Party
     is reasonably required by a successor Trustee to more fully and certainly
     vest in such successor the estates, properties, rights, powers, duties and
     obligations vested or intended to be vested hereunder in the Trustee, any
     and all such written instruments shall at the request of the temporary or
     permanent successor Trustee, be forthwith executed, acknowledged and
     delivered by the Trustee or the Issuer, as the case may be. The designation
     of any successor Trustee and the instrument or instruments removing any
     Trustee and appointing a successor hereunder, together with all other
     instruments provided for herein, shall be maintained with the records
     relating to the Collateral and, to the extent required by applicable law,
     filed or recorded by the successor Trustee in each place where such filing
     or recording is necessary to effect the transfer of the Collateral to the
     successor Trustee or to protect or continue the perfection of the security
     interests granted hereunder.


                                      -52-


     SECTION 6.18 Reserved.

     SECTION 6.19 Representations and Warranties of the Trustee. The Trustee
represents and warrants to the Issuer and to each Issuer Secured Party as
follows:

          (a) Due Organization. The Trustee is a national banking association,
     duly organized, validly existing and in good standing under the laws of the
     United States and is duly authorized and licensed under applicable law to
     conduct its business as presently conducted.

          (b) Corporate Power. The Trustee has all requisite right, power and
     authority to execute and deliver this Indenture and to perform all of its
     duties as Trustee hereunder.

          (c) Due Authorization. The execution and delivery by the Trustee of
     this Indenture and the other Basic Documents to which it is a party, and
     the performance by the Trustee of its duties hereunder and thereunder, have
     been duly authorized by all necessary corporate proceedings and no further
     approvals or filings, including any governmental approvals, are required
     for the valid execution and delivery by the Trustee, or the performance by
     the Trustee, of this Indenture and such other Basic Documents.

          (d) Valid and Binding Indenture. The Trustee has duly executed and
     delivered this Indenture and each other Basic Document to which it is a
     party, and each of this Indenture and each such other Basic Document
     constitutes the legal, valid and binding obligation of the Trustee,
     enforceable against the Trustee in accordance with its terms, except as (i)
     such enforceability may be limited by bankruptcy, insolvency,
     reorganization and similar laws relating to or affecting the enforcement of
     creditors' rights generally and (ii) the availability of equitable remedies
     may be limited by equitable principles of general applicability.

     SECTION 6.20 Waiver of Setoffs. The Trustee hereby expressly waives any and
all rights of setoff that the Trustee may otherwise at any time have under
applicable law with respect to any Trust Account and agrees that amounts in the
Trust Accounts shall at all times be held and applied solely in accordance with
the provisions hereof.

     SECTION 6.21 Control by the Controlling Party. The Trustee shall comply
with notices and instructions given by the Issuer only if accompanied by the
written consent of the Controlling Party, except that if any Event of Default
shall have occurred and be continuing, the Trustee shall act upon and comply
with notices and instructions given by the Controlling Party alone in the place
and stead of the Issuer.


                                      -53-


                                   ARTICLE VII
                         NOTEHOLDERS' LISTS AND REPORTS
                         ------------------------------

     SECTION 7.1 Issuer To Furnish To Trustee Names and Addresses of
Noteholders. The Issuer will furnish or cause to be furnished to the Trustee (a)
not more than five days after the earlier of (i) each Record Date and (ii) three
months after the last Record Date, a list, in such form as the Trustee may
reasonably require, of the names and addresses of the Holders as of such Record
Date, (b) at such other times as the Trustee may request in writing, within 30
days after receipt by the Issuer of any such request, a list of similar form and
content as of a date not more than 10 days prior to the time such list is
furnished; provided, however, that so long as the Trustee is the Note Registrar,
no such list shall be required to be furnished. If the Notes are Definitive
Notes, the Trustee or, if the Trustee is not the Note Registrar, the Issuer
shall furnish to the Note Insurer in writing on an annual basis on each March 31
and at such other times as the Note Insurer may request a copy of the list.

     SECTION 7.2 Preservation of Information; Communications to Noteholders. The
Trustee shall preserve, in as current a form as is reasonably practicable, the
names and addresses of the Holders contained in the most recent list furnished
to the Trustee as provided in Section 7.1 and the names and addresses of Holders
received by the Trustee in its capacity as Note Registrar. The Trustee may
destroy any list furnished to it as provided in such Section 7.1 upon receipt of
a new list so furnished.

                                  ARTICLE VIII
                COLLECTION OF MONEY AND RELEASES OF TRUST ESTATE
                ------------------------------------------------

     SECTION 8.1 Collection of Money. Except as otherwise expressly provided
herein, the Trustee may demand payment or delivery of, and shall receive and
collect, directly and without intervention or assistance of any fiscal agent or
other intermediary, all money and other property payable to or receivable by the
Trustee pursuant to this Indenture and the Sale and Servicing Agreement. The
Trustee shall apply all such money received by it as provided in this Indenture
and the Sale and Servicing Agreement. Except as otherwise expressly provided in
this Indenture or in the Sale and Servicing Agreement, if any default occurs in
the making of any payment or performance under any agreement or instrument that
is part of the Trust Estate, the Trustee may take such action as may be
appropriate to enforce such payment or performance, including the institution
and prosecution of appropriate proceedings. Any such action shall be without
prejudice to any right to claim a Default or Event of Default under this
Indenture and any right to proceed thereafter as provided in Article V.

     SECTION 8.2 Release of Trust Estate.

          (a) Subject to the payment of its fees and expenses pursuant to
     Section 6.7, the Trustee may, and when required by the provisions of this
     Indenture shall, execute instruments to release property from the lien of
     this Indenture, in a manner and under circumstances that are not
     inconsistent with the provisions of this Indenture. No party relying upon
     an instrument executed by the Trustee as provided in this Article VIII
     shall be bound to ascertain the Trustee's authority, inquire into the
     satisfaction of any conditions precedent or see to the application of any
     moneys.


                                      -54-


          (b) The Trustee shall, at such time as there are no Notes outstanding,
     all Issuer Secured Obligations have been paid in full and all sums due the
     Trustee pursuant to Section 6.7 have been paid, release any remaining
     portion of the Trust Estate that secured the Notes from the lien of this
     Indenture and release to the Issuer or any other Person entitled thereto
     any funds then on deposit in the Trust Accounts. The Trustee shall release
     property from the lien of this Indenture pursuant to this Section 8.2(b)
     only upon receipt of an Issuer Request accompanied by an Officer's
     Certificate and an Opinion of Counsel meeting the applicable requirements
     of Section 11.1.

     SECTION 8.3 Opinion of Counsel. The Trustee shall receive at least seven
days' notice when requested by the Issuer to take any action pursuant to Section
8.2(a), accompanied by copies of any instruments involved, and the Trustee shall
also require as a condition to such action, an Opinion of Counsel in form and
substance satisfactory to the Trustee, stating the legal effect of any such
action, outlining the steps required to complete the same, and concluding that
all conditions precedent to the taking of such action have been complied with
and such action will not materially and adversely affect the security for the
Notes or the rights of the Issuer Secured Parties in contravention of the
provisions of this Indenture; provided, however, that such Opinion of Counsel
shall not be required to express an opinion as to the fair value of the Trust
Estate. Counsel rendering any such opinion may rely, without independent
investigation, on the accuracy and validity of any certificate or other
instrument delivered to the Trustee in connection with any such action.

                                   ARTICLE IX
                             SUPPLEMENTAL INDENTURES
                             -----------------------

     SECTION 9.1 Supplemental Indentures Without Consent of Noteholders.

          (a) Without the consent of the Holders of any Notes but with the
     consent of the Note Insurer (unless an Insurer Default shall have occurred
     and be continuing) and with prior notice to the Rating Agencies by the
     Issuer, the Issuer and the Trustee, when authorized by an Issuer Order, at
     any time and from time to time, may enter into one or more indentures
     supplemental hereto (which shall conform to the provisions of the Trust
     Indenture Act as in force at the date of the execution thereof), in form
     satisfactory to the Trustee, for any of the following purposes; provided,
     however, if any party to this Indenture is unable to sign any supplemental
     indenture due to its dissolution, winding up or comparable circumstances,
     then the consent of the Note Insurer or a Note Majority shall be sufficient
     to amend this Indenture without such party's signature:

               (i) to correct or amplify the description of any property at any
          time subject to the lien of this Indenture, or better to assure,
          convey and confirm unto the Trustee any property subject or required
          to be subjected to the lien of this Indenture, or to subject to the
          lien of this Indenture additional property;

               (ii) to evidence the succession, in compliance with the
          applicable provisions hereof, of another person to the Issuer, and the
          assumption by any such successor of the covenants of the Issuer herein
          and in the Notes contained;


                                      -55-


               (iii) to add to the covenants of the Issuer, for the benefit of
          the Holders of the Notes, or to surrender any right or power herein
          conferred upon the Issuer;

               (iv) to convey, transfer, assign, mortgage or pledge any property
          to or with the Trustee;

               (v) to cure any ambiguity, to correct or supplement any provision
          herein or in any supplemental indenture which may be inconsistent with
          any other provision herein or in any supplemental indenture or to make
          any other provisions with respect to matters or questions arising
          under this Indenture or in any supplemental indenture; provided that
          such action shall not adversely affect the interests of the Holders of
          the Notes or the rating of the Notes; or

               (vi) to evidence and provide for the acceptance of the
          appointment hereunder by a successor trustee with respect to the Notes
          and to add to or change any of the provisions of this Indenture as
          shall be necessary to facilitate the administration of the trusts
          hereunder by more than one trustee, pursuant to the requirements of
          Article VI.

     The Trustee is hereby authorized to join in the execution of any such
supplemental indenture and to make any further appropriate agreements and
stipulations that may be therein contained not inconsistent with the foregoing.

          (b) The Issuer and the Trustee, when authorized by an Issuer Order,
     may, also without the consent of any of the Holders of the Notes but with
     prior notice to the Rating Agencies by the Issuer and with the prior
     written consent of the Note Insurer (unless an Insurer Default shall have
     occurred and be continuing), enter into an indenture or indentures
     supplemental hereto for the purpose of adding any provisions to, or
     changing in any manner or eliminating any of the provisions of, this
     Indenture or of modifying in any manner the rights of the Holders of the
     Notes under this Indenture; provided, however, that such action shall not,
     as evidenced by an Opinion of Counsel, adversely affect the interests of
     any Noteholder in any material respect. Any such action shall not be deemed
     to adversely affect in any material respect the interests of any Noteholder
     if the Rating Agency Condition has been satisfied.

     SECTION 9.2 Supplemental Indentures with Consent of Noteholders. The Issuer
and the Trustee, when authorized by an Issuer Order, also may, with prior notice
to the Rating Agencies and with the consent of the Note Insurer (unless an
Insurer Default shall have occurred and be continuing) or, if an Insurer Default
shall have occurred and be continuing, with the consent of a Note Majority, by
Act of such Holders delivered to the Issuer and the Trustee, enter into an
indenture or indentures supplemental hereto for the purpose of adding any
provisions to, or changing in any manner or eliminating any of the provisions
of, this Indenture or of modifying in any manner the rights of the Holders of
the Notes under this Indenture; provided, however, if any party to this
Indenture is unable to sign any supplemental indenture due to its dissolution,
winding up or comparable circumstances, then the consent of the Note Insurer
(unless an Insurer Default shall have occurred and be continuing) or, if an
Insurer Default shall have occurred and be continuing, the consent of a Note
Majority shall be sufficient to amend this Indenture without such party's


                                      -56-


signature; provided, further however, that, subject to the express rights of the
Note Insurer under the Basic Documents and notwithstanding Section 11.20, no
such supplemental indenture shall, without the consent of the Holder of each
Outstanding Note affected thereby:

               (i) change the date of payment of any installment of principal of
          or interest on any Note, or reduce the principal amount thereof, the
          interest rate thereon or the Redemption Price with respect thereto,
          change the provision of this Indenture relating to the application of
          collections on, or the proceeds of the sale of, the Trust Estate to
          payment of principal of or interest on the Notes, or change any place
          of payment where, or the coin or currency in which, any Note or the
          interest thereon is payable;

               (ii) impair the right to institute suit for the enforcement of
          the provisions of this Indenture requiring the application of funds
          available therefor, as provided in Article V, to the payment of any
          such amount due on the Notes on or after the respective due dates
          thereof (or, in the case of redemption, on or after the Redemption
          Date);

               (iii) reduce the percentage of the Outstanding Amount of the
          Notes, the consent of the Holders of which is required for any such
          supplemental indenture, or the consent of the Holders of which is
          required for any waiver of compliance with certain provisions of this
          Indenture or certain defaults hereunder and their consequences
          provided for in this Indenture;

               (iv) modify or alter the provisions of the proviso to the
          definition of the term "Outstanding";

               (v) reduce the percentage of the Outstanding Amount of the Notes
          required to direct the Trustee to direct the Issuer to sell or
          liquidate the Trust Estate pursuant to Section 5.4;

               (vi) modify any provision of this Section except to increase any
          percentage specified herein or to provide that certain additional
          provisions of this Indenture or the Basic Documents cannot be modified
          or waived without the consent of the Holder of each Outstanding Note
          affected thereby;

               (vii) modify any of the provisions of this Indenture in such
          manner as to affect the calculation of the amount of any payment of
          interest or principal due on any Note on any Payment Date (including
          the calculation of any of the individual components of such
          calculation) or as to affect the rights of the Holders of Notes to the
          benefit of any provisions for the mandatory redemption of the Notes
          contained herein; or

               (viii) permit the creation of any lien ranking prior to or on a
          parity with the lien of this Indenture with respect to any part of the
          Trust Estate or, except as otherwise permitted or contemplated herein
          or in any of the Basic Documents, terminate the lien of this Indenture
          on any property at any time subject hereto or deprive the Holder of
          any Note of the security provided by the lien of this Indenture.


                                      -57-


     It shall not be necessary for any Act of Noteholders under this Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution by the Issuer and the Trustee of any
supplemental indenture pursuant to this Section, the Trustee shall mail to the
Holders of the Notes to which such amendment or supplemental indenture relates a
notice setting forth in general terms the substance of such supplemental
indenture. Any failure of the Trustee to mail such notice, or any defect
therein, shall not, however, in any way impair or affect the validity of any
such supplemental indenture.

     SECTION 9.3 Execution of Supplemental Indentures. In executing, or
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modifications thereby of the trusts created
by this Indenture, the Trustee shall be entitled to receive, and subject to
Sections 6.1 and 6.2, shall be fully protected in relying upon, an Opinion of
Counsel stating that the execution of such supplemental indenture is authorized
or permitted by this Indenture. The Trustee may, but shall not be obligated to,
enter into any such supplemental indenture that affects the Trustee's own
rights, duties, liabilities or immunities under this Indenture or otherwise.

     SECTION 9.4 Effect of Supplemental Indenture. Upon the execution of any
supplemental indenture pursuant to the provisions hereof, this Indenture shall
be and be deemed to be modified and amended in accordance therewith with respect
to the Notes affected thereby, and the respective rights, limitations of rights,
obligations, duties, liabilities and immunities under this Indenture of the
Trustee, the Issuer and the Holders of the Notes shall thereafter be determined,
exercised and enforced hereunder subject in all respects to such modifications
and amendments, and all the terms and conditions of any such supplemental
indenture shall be and be deemed to be part of the terms and conditions of this
Indenture for any and all purposes.

     SECTION 9.5 Reserved.

     SECTION 9.6 Reference in Notes to Supplemental Indentures. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Issuer shall, bear a
notation in form approved by the Issuer as to any matter provided for in such
supplemental indenture. If the Issuer shall so determine, new Notes so modified
as to conform, in the opinion of the Issuer, to any such supplemental indenture
may be prepared and executed by the Issuer and authenticated and delivered by
the Trustee in exchange for Outstanding Notes.

                                    ARTICLE X
                               REDEMPTION OF NOTES
                               -------------------

     SECTION 10.1 Redemption.


                                      -58-


          (a) The Notes are subject to redemption in whole, but not in part, at
     the direction of the Servicer pursuant to Section 11.1(a) of the Sale and
     Servicing Agreement, on any Payment Date on which the Servicer exercises
     its option to purchase the Trust Estate pursuant to said Section 11.1(a),
     for a purchase price at least equal to the Redemption Price; provided,
     however, that the Issuer has available funds sufficient to pay the
     Redemption Price and all amounts due to the Note Insurer under the Basic
     Documents. The Servicer or the Issuer shall furnish the Note Insurer and
     the Rating Agencies notice of such redemption. If the Notes are to be
     redeemed pursuant to this Section 10.1(a), the Servicer or the Issuer shall
     furnish notice of such election to the Trustee not later than 35 days prior
     to the Redemption Date and the Servicer shall deposit with the Trustee in
     the Note Distribution Account the Redemption Price of the Notes to be
     redeemed at least one Business Day prior to the Redemption Date. If the
     Servicer fails to so deposit the Redemption Price with the Trustee at least
     one Business Day prior to the Redemption Date, such redemption shall be
     deemed to be automatically rescinded and the Noteholders shall receive the
     payments of interest and principal that would be due to the Noteholders on
     such Payment Date as if such option to redeem the Notes had never been
     exercised. For the avoidance of any doubt, no Event of Default shall occur
     solely as a result of such rescission.

          (b) If, on the Mandatory Redemption Date, the Pre-Funded Amount is
     greater than zero after giving effect to the purchase of all Subsequent
     Receivables during the Funding Period, including any such purchase on the
     last day of the Funding Period, the Notes will be redeemed in part pursuant
     to Section 5.8(a)(ii) of the Sale and Servicing Agreement in an amount
     equal to the Note Prepayment Amount.

     SECTION 10.2 Form of Redemption Notice.

          (a) Notice of redemption under Section 10.1 shall be given by the
     Trustee by facsimile or by first-class mail, postage prepaid, transmitted
     or mailed prior to the applicable Redemption Date to each Holder of Notes,
     as of the close of business on the Record Date preceding the applicable
     Redemption Date, at such Holder's address appearing in the Note Register.

     All notices of redemption shall state:

               (i) the Redemption Date;

               (ii) the Redemption Price;

               (iii) that the Record Date otherwise applicable to such
          Redemption Date is not applicable and that payments shall be made only
          upon presentation and surrender of such Notes and the place where such
          Notes are to be surrendered for payment of the Redemption Price (which
          shall be the office or agency of the Issuer to be maintained as
          provided in Section 3.2); and

               (iv) that interest on the Notes shall cease to accrue on the
          Redemption Date.


                                      -59-


     Notice of redemption of the Notes shall be given by the Trustee in the name
and at the expense of the Issuer. Failure to give notice of redemption, or any
defect therein, to any Holder of any Note shall not impair or affect the
validity of the redemption of any other Note.

          (b) Prior notice of redemption under Section 10.1(b) is not required
     to be given to Noteholders.

     SECTION 10.3 Notes Payable on Redemption Date. The Notes to be redeemed
shall, following notice of redemption as required by Section 10.2 (in the case
of redemption pursuant to Section 10.1), on the Redemption Date become due and
payable at the Redemption Price and (unless the Issuer shall default in the
payment of the Redemption Price) no interest shall accrue on the Redemption
Price for any period after the date to which accrued interest is calculated for
purposes of calculating the Redemption Price.

                                   ARTICLE XI
                                  MISCELLANEOUS
                                  -------------

     SECTION 11.1 Compliance Certificates and Opinions, etc.

          (a) Upon any application or request by the Issuer to the Trustee to
     take any action under any provision of this Indenture, the Issuer shall
     furnish to the Trustee and to the Note Insurer (i) an Officer's Certificate
     stating that all conditions precedent, if any, provided for in this
     Indenture relating to the proposed action have been complied with, and (ii)
     an Opinion of Counsel stating that in the opinion of such counsel all such
     conditions precedent, if any, have been complied with except that, in the
     case of any such application or request as to which the furnishing of such
     documents is specifically required by any provision of this Indenture, no
     additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Indenture shall include:

               (i) a statement that each signatory of such certificate or
          opinion has read or has caused to be read such covenant or condition
          and the definitions herein relating thereto;

               (ii) a brief statement as to the nature and scope of the
          examination or investigation upon which the statements or opinions
          contained in such certificate or opinion are based;

               (iii) a statement that, in the opinion of each such signatory,
          such signatory has made such examination or investigation as is
          necessary to enable such signatory to express an informed opinion as
          to whether or not such covenant or condition has been complied with;
          and

               (iv) a statement as to whether, in the opinion of each such
          signatory such condition or covenant has been complied with.


                                      -60-


          (b) (i) Prior to the deposit of any Collateral or other property or
     securities with the Trustee that is to be made the basis for the release of
     any property or securities subject to the lien of this Indenture, the
     Issuer shall, in addition to any obligation imposed in Section 11.1(a) or
     elsewhere in this Indenture, furnish to the Trustee and the Note Insurer an
     Officer's Certificate certifying or stating the opinion of each person
     signing such certificate as to the fair value (on the date of such deposit)
     to the Issuer of the Collateral or other property or securities to be so
     deposited.

               (ii) Whenever the Issuer is required to furnish to the Trustee
          and the Note Insurer an Officer's Certificate certifying or stating
          the opinion of any signer thereof as to the matters described in
          clause (i) above, the Issuer shall also deliver to the Trustee and the
          Note Insurer an Independent Certificate as to the same matters, if the
          fair value to the Issuer of the securities to be so deposited and of
          all other such securities made the basis of any such withdrawal or
          release since the commencement of the then-current fiscal year of the
          Issuer, as set forth in the certificates delivered pursuant to clause
          (i) above and this clause (ii) is 10% or more of the Outstanding
          Amount of the Notes, but such a certificate need not be furnished with
          respect to any securities so deposited, if the fair value thereof to
          the Issuer as set forth in the related Officer's Certificate is less
          than $25,000 or less than 1% of the Outstanding Amount of the Notes.

               (iii) Other than with respect to the release of any Purchased
          Receivables or Liquidated Receivables, whenever any property or
          securities are to be released from the lien of this Indenture, the
          Issuer shall also furnish to the Trustee and the Note Insurer an
          Officer's Certificate certifying or stating the opinion of each person
          signing such certificate as to the fair value (within 90 days of such
          release) of the property or securities proposed to be released and
          stating that in the opinion of such person the proposed release will
          not impair the security under this Indenture in contravention of the
          provisions hereof.

               Whenever the Issuer is required to furnish to the Trustee and the
          Note Insurer an Officer's Certificate certifying or stating the
          opinion of any signer thereof as to the matters described in clause
          (iii) above, the Issuer shall also furnish to the Trustee and the Note
          Insurer an Independent Certificate as to the same matters if the fair
          value of the property or securities and of all other property other
          than Purchased Receivables and Defaulted Receivables, or securities
          released from the lien of this Indenture since the commencement of the
          then current calendar year, as set forth in the certificates required
          by clause (iii) above and this clause (iv), equals 10% or more of the
          Outstanding Amount of the Notes, but such certificate need not be
          furnished in the case of any release of property or securities if the
          fair value thereof as set forth in the related Officer's Certificate
          is less than $25,000 or less than 1% of the then Outstanding Amount of
          the Notes.

               (v) Notwithstanding Section 2.9 or any provision of this Section,
          the Issuer may (A) collect, liquidate, sell or otherwise dispose of
          Receivables as and to the extent permitted or required by the Basic
          Documents and (B) make cash payments out of the Trust Accounts as and
          to the extent permitted or required by the Basic Documents.


                                      -61-


     SECTION 11.2 Form of Documents Delivered to Trustee.

          (a) In any case where several matters are required to be certified by,
     or covered by an opinion of, any specified Person, it is not necessary that
     all such matters be certified by, or covered by the opinion of, only one
     such Person, or that they be so certified or covered by only one document,
     but one such Person may certify or give an opinion with respect to some
     matters and one or more other such Persons as to other matters, and any
     such Person may certify or give an opinion as to such matters in one or
     several documents.

          (b) Any certificate or opinion of an Authorized Officer of the Issuer
     may be based, insofar as it relates to legal matters, upon a certificate or
     opinion of, or representations by, counsel, unless such officer knows, or
     in the exercise of reasonable care should know, that the certificate or
     opinion or representations with respect to the matters upon which his or
     her certificate or opinion is based are erroneous. Any such certificate of
     an Authorized Officer or Opinion of Counsel may be based, insofar as it
     relates to factual matters, upon a certificate or opinion of, or
     representations by, an officer or officers of the Servicer, the Seller or
     the Issuer, stating that the information with respect to such factual
     matters is in the possession of the Servicer, the Seller or the Issuer,
     unless such counsel knows, or in the exercise of reasonable care should
     know, that the certificate or opinion or representations with respect to
     such matters are erroneous.

          (c) Where any Person is required to make, give or execute two or more
     applications, requests, consents, certificates, statements, opinions or
     other instruments under this Indenture, they may, but need not, be
     consolidated and form one instrument.

          (d) Whenever in this Indenture, in connection with any application or
     certificate or report to the Trustee, it is provided that the Issuer shall
     deliver any document as a condition of the granting of such application, or
     as evidence of the Issuer's compliance with any term hereof, it is intended
     that the truth and accuracy, at the time of the granting of such
     application or at the effective date of such certificate or report (as the
     case may be), of the facts and opinions stated in such document shall in
     such case be conditions precedent to the right of the Issuer to have such
     application granted or to the sufficiency of such certificate or report.
     The foregoing shall not, however, be construed to affect the Trustee's
     right to rely upon the truth and accuracy of any statement or opinion
     contained in any such document as provided in Article VI.

     SECTION 11.3 Acts of Noteholders.

          (a) Any request, demand, authorization, direction, notice, consent,
     waiver or other action provided by this Indenture to be given or taken by
     Noteholders may be embodied in and evidenced by one or more instruments of
     substantially similar tenor signed by such Noteholders in person or by
     agents duly appointed in writing; and except as herein otherwise expressly
     provided such action shall become effective when such instrument or


                                      -62-


     instruments are delivered to the Trustee, and, where it is hereby expressly
     required, to the Issuer. Such instrument or instruments (and the action
     embodied therein and evidenced thereby) are herein sometimes referred to as
     the "Act" of the Noteholders signing such instrument or instruments. Proof
     of execution of any such instrument or of a writing appointing any such
     agent shall be sufficient for any purpose of this Indenture and (subject to
     Section 6.1) conclusive in favor of the Trustee and the Issuer, if made in
     the manner provided in this Section.

          (b) The fact and date of the execution by any person of any such
     instrument or writing may be proved in any customary manner of the Trustee.

          (c) The ownership of Notes shall be proved by the Note Register.

          (d) Any request, demand, authorization, direction, notice, consent,
     waiver or other action by the Holder of any Notes shall bind the Holder of
     every Note issued upon the registration thereof or in exchange therefor or
     in lieu thereof, in respect of anything done, omitted or suffered to be
     done by the Trustee or the Issuer in reliance thereon, whether or not
     notation of such action is made upon such Note.

     SECTION 11.4 Notices, etc., to Trustee, Issuer, Note Insurer and Rating
Agencies.

          (a) Any request, demand, authorization, direction, notice, consent,
     waiver or Act of Noteholders or other documents provided or permitted by
     this Indenture to be made upon, given or furnished to or filed with:

               (i) the Trustee by any Noteholder or by the Issuer shall be
          sufficient for every purpose hereunder if personally delivered,
          delivered by overnight courier or mailed certified mail, return
          receipt requested and shall be deemed to have been duly given upon
          receipt to the Trustee at its Corporate Trust Office;

               (ii) the Issuer by the Trustee or by any Noteholder shall be
          sufficient for every purpose hereunder if personally delivered,
          delivered by overnight courier or mailed certified mail, return
          receipt requested and shall deemed to have been duly given upon
          receipt to the Issuer addressed to: CPS Auto Receivables Trust 2006-B,
          in care of Wilmington Trust Company, Rodney Square North, 1100 N.
          Market Street, Wilmington, Delaware 19890-0001, or at such other
          address previously furnished in writing to the Trustee by the Issuer.
          The Issuer shall promptly transmit any notice received by it from the
          Noteholders to the Trustee; or

               (iii) the Note Insurer by the Issuer or the Trustee shall be
          sufficient for any purpose hereunder if in writing and mailed by
          registered mail or personally delivered or telexed or telecopied to
          the recipient as follows:


                                      -63-


                           To the Note Insurer:

                           MBIA Insurance Corporation
                           113 King Street
                           Armonk, New York  10504
                           Attention: IPM-SF (CPS Auto 2006-B)
                           Telecopy Nos.: (914) 765-3810
                           Confirmation:  (914) 765-3781

     (In each case in which notice or other communication to the Note Insurer
refers to an Event of Default, a claim on the Note Policy or with respect to
which failure on the part of the Note Insurer to respond shall be deemed to
constitute consent or acceptance, then a copy of such notice or other
communication should also be sent to the attention of the General Counsel and
marked - "URGENT MATERIAL ENCLOSED" at the foregoing address.)

          (b) Notices required to be given to the Rating Agencies by the Issuer,
     the Trustee or the Owner Trustee shall be in writing, personally delivered,
     electronically delivered, delivered by overnight courier or mailed
     certified mail, return receipt requested to (i) in the case of Moody's, at
     the following address: Moody's Investors Service, Inc., 99 Church Street,
     New York New York 10004 and (ii) in the case of S&P, via electronic
     delivery to Servicer_reports@sandp.com; for any information not available
     in electronic format, send hard copies to: Standard & Poor's Ratings
     Services, 55 Water Street, 41st Floor, New York, New York 10041-0003,
     Attention: ABS Surveillance Group; or as to each of the foregoing, at such
     other address as shall be designated by written notice to the other
     parties.

     SECTION 11.5 Notices to Noteholders; Waiver.

          (a) Where this Indenture provides for notice to Noteholders of any
     event, such notice shall be sufficiently given (unless otherwise expressly
     provided herein) if in writing and mailed, first-class, postage prepaid to
     each Noteholder affected by such event, at his address as it appears on the
     Note Register, not later than the latest date, and not earlier than the
     earliest date, prescribed for the giving of such notice. In any case where
     notice to Noteholders is given by mail, neither the failure to mail such
     notice nor any defect in any notice so mailed to any particular Noteholder
     shall affect the sufficiency of such notice with respect to other
     Noteholders, and any notice that is mailed in the manner herein provided
     shall conclusively be presumed to have been duly given.

          (b) Where this Indenture provides for notice in any manner, such
     notice may be waived in writing by any Person entitled to receive such
     notice, either before or after the event, and such waiver shall be the
     equivalent of such notice. Waivers of notice by Noteholders shall be filed
     with the Trustee but such filing shall not be a condition precedent to the
     validity of any action taken in reliance upon such a waiver.

          (c) In case, by reason of the suspension of regular mail service as a
     result of a strike, work stoppage or similar activity, it shall be
     impractical to mail notice of any event to Noteholders when such notice is
     required to be given pursuant to any provision of this Indenture, then any
     manner of giving such notice as shall be satisfactory to the Trustee shall
     be deemed to be a sufficient giving of such notice.


                                      -64-


          (d) Where this Indenture provides for notice to the Rating Agencies,
     failure to give such notice shall not affect any other rights or
     obligations created hereunder, and shall not under any circumstance
     constitute a Default or Event of Default.

     SECTION 11.6 Alternate Payment and Notice Provisions. Notwithstanding any
provision of this Indenture or any of the Notes to the contrary, the Issuer may
enter into any agreement with any Holder of a Note providing for a method of
payment, or notice by the Trustee or any Note Paying Agent to such Holder, that
is different from the methods provided for in this Indenture for such payments
or notices, provided that such methods are reasonable and consented to by the
Trustee (which consent shall not be unreasonably withheld). The Issuer will
furnish to the Trustee a copy of each such agreement and the Trustee will cause
payments to be made and notices to be given in accordance with such agreements.

     SECTION 11.7 Reserved.

     SECTION 11.8 Effect of Headings and Table of Contents. The Article and
Section headings herein and the Table of Contents are for convenience only and
shall not affect the construction hereof.

     SECTION 11.9 Successors and Assigns. All covenants and agreements in this
Indenture and the Notes by the Issuer shall bind its successors and assigns,
whether so expressed or not. All agreements of the Trustee in this Indenture
shall bind its successors. All agreements of the Trustee in this Indenture shall
bind its successors.

     SECTION 11.10 Severability. In case any provision in this Indenture or in
the Notes shall be invalid, illegal or unenforceable, the validity, legality,
and enforceability of the remaining provisions shall not in any way be affected
or impaired thereby.

     SECTION 11.11 Benefits of Indenture. The Note Insurer and its successors
and assigns shall be third-party beneficiaries to the provisions of this
Indenture, and shall be entitled to rely upon and directly to enforce such
provisions of this Indenture so long as no Insurer Default shall have occurred
and be continuing. Nothing in this Indenture or in the Notes, express or
implied, shall give to any Person, other than the parties hereto and their
successors hereunder, and the Noteholders, and any other party secured
hereunder, and any other person with an ownership interest in any part of the
Trust Estate, any benefit or any legal or equitable right, remedy or claim under
this Indenture. The Note Insurer may disclaim any of its rights and powers under
this Indenture (in which case the Trustee may exercise such right or power
hereunder), but not its duties and obligations under the Note Policy, upon
delivery of a written notice to the Trustee.

     SECTION 11.12 Legal Holidays. In any case where the date on which any
payment is due shall not be a Business Day, then (notwithstanding any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next succeeding Business Day with the same force and
effect as if made on the date on which nominally due, and no interest shall
accrue for the period from and after any such nominal date.

     SECTION 11.13 Governing Law. THIS INDENTURE SHALL BE CONSTRUED IN
ACCORDANCE WITH, AND THIS INDENTURE AND ALL MATTERS ARISING OUT OF OR RELATING
IN ANY WAY TO THIS INDENTURE SHALL BE GOVERNED BY, THE LAWS OF THE STATE OF NEW
YORK, WITHOUT REGARD TO CONFLICTS OF LAWS PRINCIPLES.


                                      -65-


     SECTION 11.14 Counterparts. This Indenture may be executed in any number of
counterparts, each of which so executed shall be deemed to be an original, but
all such counterparts shall together constitute but one and the same instrument.

     SECTION 11.15 Recording of Indenture. If this Indenture is subject to
recording in any appropriate public recording offices, such recording is to be
effected by the Issuer and at its expense accompanied by an Opinion of Counsel
(which may be counsel to the Trustee or any other counsel reasonably acceptable
to the Trustee and the Note Insurer) to the effect that such recording is
necessary either for the protection of the Noteholders or any other person
secured hereunder or for the enforcement of any right or remedy granted to the
Trustee under this Indenture or to the Collateral Agent under the Sale and
Servicing Agreement.

     SECTION 11.16 Trust Obligation. No recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Seller, the
Servicer, the Depositor, the Owner Trustee or the Trustee on the Notes or under
this Indenture or any certificate or other writing delivered in connection
herewith or therewith, against (i) the Seller, the Servicer, the Depositor, the
Trustee or the Owner Trustee in its individual capacity, (ii) any owner of a
beneficial interest in the Issuer or (iii) any partner, owner, beneficiary,
agent, officer, director, employee or agent of the Seller, the Servicer, the
Depositor, the Trustee or the Owner Trustee in its individual capacity, any
holder of a beneficial interest in the Issuer, the Seller, the Servicer, the
Depositor, the Owner Trustee or the Trustee or of any successor or assign of the
Seller, the Servicer, the Depositor, the Trustee or the Owner Trustee in its
individual capacity, except as any such Person may have expressly agreed (it
being understood that the Trustee and the Owner Trustee have no such obligations
in their individual capacity) and except that any such partner, owner or
beneficiary shall be fully liable, to the extent provided by applicable law, for
any unpaid consideration for stock, unpaid capital contribution or failure to
pay any installment or call owing to such entity. For all purposes of this
Indenture, in the performance of any duties or obligations of the Issuer
hereunder, the Owner Trustee shall be subject to, and entitled to the benefits
of, the terms and provisions of Articles VI, VII and VIII of the Trust
Agreement.

     SECTION 11.17 No Petition. The Trustee, by entering into this Indenture,
and each Noteholder and Note Owner, by accepting a Note or a beneficial interest
therein, hereby covenant and agree that they will not at any time institute
against the Seller, the Depositor, or the Issuer, or join in any institution
against the Seller, the Depositor, or the Issuer of, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings, or other
proceedings under any United States Federal or State bankruptcy or similar law
in connection with any obligations relating to the Notes, this Indenture or any
of the Basic Documents.

     SECTION 11.18 Inspection. The Issuer agrees that, on reasonable prior
notice, it will permit any representative of the Trustee or of the Note Insurer,
during the Issuer's normal business hours, to examine all the books of account,
records, reports, and other papers of the Issuer, to make copies and extracts
therefrom, to cause such books to be audited by independent certified public
accountants, and to discuss the Issuer's affairs, finances and accounts with the
Issuer's officers, employees, and independent certified public accountants, all
at such reasonable times and as often as may be reasonably requested. The
Trustee shall and shall cause its representatives to hold in confidence all such
information except to the extent disclosure may be required by law (and all


                                      -66-


reasonable applications for confidential treatment are unavailing) and except to
the extent that the Trustee may reasonably determine that such disclosure is
consistent with its Obligations hereunder.

     SECTION 11.19 Action Upon Direction of Noteholders. Except where this
Indenture specifically states otherwise, the Trustee, provided it has sent out
notices in accordance with this Indenture, may act as directed by a Note
Majority responding in writing to such request for amendment or written
direction, provided however, that a Note Majority as of the time such voting
response is due back to the Trustee must have responded in writing to the
Trustee's notice to amend or for written direction. In addition, the Trustee
shall not have any liability to any Noteholder or Note Owner with respect to any
action taken pursuant to such notice if the Noteholder or Note Owner does not
respond to such notice within the time period set forth in such notice. By
acceptance of a Note, each Noteholder and Note Owner agree to the foregoing
provisions.

     SECTION 11.20 Note Insurer as Controlling Party. Each Noteholder by
purchase of the Notes held by it acknowledges that the Trustee, as partial
consideration of the issuance of the Note Policy, has agreed that the Note
Insurer shall have certain rights hereunder for so long as no Insurer Default
shall have occurred and be continuing. So long as no Insurer Default has
occurred and is continuing, except as otherwise provided herein, whenever
Noteholder action, consent or approval is required under this Indenture, such
action, consent or approval shall be deemed taken or given on behalf of, and
shall be binding upon, all Noteholders if the Note Insurer agrees to take such
action or give such consent or approval. So long as an Insurer Default has
occurred and is continuing, any provision giving the Note Insurer the right to
direct, appoint or consent to, approve of, or take any action as Controlling
Party under this Indenture shall be inoperative during the period of such
Insurer Default and such right shall instead vest in the Trustee acting, unless
otherwise specified, at the direction of a Note Majority. The Note Insurer may
disclaim any of its rights and powers under this Indenture (but not its duties
and obligations under the Note Policy) upon delivery of a written notice to the
Trustee. The Note Insurer may give or withhold any consent hereunder in its sole
and absolute discretion.



                                      -67-


     IN WITNESS WHEREOF, the Issuer and the Trustee have caused this Indenture
to be duly executed by their respective officers, hereunto duly authorized, all
as of the day and year first above written.

                              CPS AUTO RECEIVABLES TRUST 2006-B,

                              By:      WILMINGTON TRUST COMPANY,
                                       not in its individual capacity, but
                                       solely as Owner Trustee

                              By:      /s/ JENNIFER A. LUCE
                                       --------------------
                              Name:    Jennifer A. Luce
                              Title:   Financial Services Officer


                              WELLS FARGO BANK, NATIONAL ASSOCIATION, as Trustee

                              By:      /s/ MARIANNA C. STERSHIC
                                       ------------------------
                              Name:    Marianna C. Stershic
                              Title:   Vice President




                                   EXHIBIT A-1

                             FORM OF CLASS A-1 NOTE

                         REGISTERED $___________________

                                 NO. R-A1 - [__]

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                              CUSIP NO. 22410U AA9

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED STATES ("BLUE SKY LAWS"), AND THIS NOTE MAY NOT BE OFFERED, RESOLD,
PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF
RULE 144A UNDER THE 1933 ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE
144A, (B) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE 1933 ACT,
(C) PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED UNDER THE 1933 ACT (IF
AVAILABLE) OR (D) TO THE SELLER OR AN AFFILIATE OF THE SELLER, IN EACH CASE IN
ACCORDANCE WITH THE INDENTURE AND ALL APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES OR ANY OTHER APPLICABLE JURISDICTION. NO REPRESENTATION IS
MADE AS TO THE AVAILABILITY OF THE EXEMPTION PROVIDED BY RULE 144A FOR RESALES
OF THIS NOTE.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 2006-B

                      CLASS A-1 5.42784% ASSET-BACKED NOTES

     CPS Auto Receivables Trust 2006-B, a statutory trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to [CEDE & CO.], or registered
assigns, the principal sum of __________________________________________ AND


                                     A-1-1


NO/100 DOLLARS payable on each Payment Date in an amount equal to the aggregate
amount, if any, payable from the Note Distribution Account in respect of
principal on the Class A-1 Notes pursuant to Section 3.1 of the Indenture and
Section 5.7 of the Sale and Servicing Agreement; provided, however, that the
entire unpaid principal amount of this Note shall be due and payable on the
Payment Date occurring in June 2007 (the "Class A-1 Final Scheduled Payment
Date"). The Issuer will pay interest on this Note at the rate per annum shown
above on each Payment Date until the principal of this Note is paid or made
available for payment, on the principal amount of this Note outstanding on the
preceding Payment Date (after giving effect to all payments of principal made on
the preceding Payment Date). Interest on this Note will accrue for each Payment
Date from the most recent Payment Date on which interest has been paid to but
excluding such current Payment Date; provided that for the July 2006 Payment
Date interest will accrue for the number of days from and including the Closing
Date to and including July 16, 2006. Interest will be computed on the basis of a
360-day year and the actual number of days in the period commencing on the
Payment Date in the month preceding the month in which the related Payment Date
occurs and ending on the day prior to the day of the month on which the related
Payment Date occurs. Such principal of and interest on this Note shall be paid
in the manner specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Policy") issued by MBIA Insurance Corporation (the "Note Insurer"),
pursuant to which the Note Insurer has unconditionally guaranteed payments of
the Insured Payments (as defined in the Policy), all as more fully set forth in
the Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.



                                     A-1-2


     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                                    CPS AUTO RECEIVABLES TRUST 2006-B

                                    By:      WILMINGTON TRUST COMPANY,
                                             not in its individual capacity,
                                             but solely as Owner Trustee

                                    By:      ___________________________________
                                    Name:    ___________________________________
                                    Title:   ___________________________________



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.



                                    WELLS FARGO BANK, NATIONAL ASSOCIATION,
                                    not in its individual capacity, but solely
                                    as Trustee


                                    By:  _______________________________________
                                         Authorized Signatory

Date:  ____________, 20__


                                     A-1-3


                                [REVERSE OF NOTE]

     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-1 5.42784% Asset-Backed Notes (herein called the
"Class A-1 Notes"), all issued under an Indenture dated as of June 1, 2006 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and Wells Fargo Bank, National Association, as trustee (the
"Trustee", which term includes any successor Trustee under the Indenture), to
which Indenture and all indentures supplemental thereto reference is hereby made
for a statement of the respective rights and obligations thereunder of the
Issuer, the Trustee and the Holders of the Notes. The Notes are subject to all
terms of the Indenture. All terms used in this Note that are defined in the
Indenture, supplemented or amended, shall have the meanings assigned to them in
or pursuant to the Indenture, as so supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class
A-4 Notes (collectively, the "Notes") are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.

     Principal of the Class A-1 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the fifteenth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing July 17, 2006.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-1 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
In addition, a portion of the unpaid principal balance of this Note shall be due
and payable on the Mandatory Redemption Date, if any, pursuant to Section
10.1(b) of the Indenture. Notwithstanding the foregoing, the entire unpaid
principal amount of the Notes shall be due and payable (i) on the date on which
an Event of Default shall have occurred and be continuing so long as an Insurer
Default shall not have occurred and be continuing and the Note Insurer has
declared the Notes to be immediately due and payable in the manner provided in
Section 5.2 of the Indenture, or (ii) if an Insurer Default shall have occurred
and be continuing, on the date on which an Event of Default shall have occurred
and be continuing and the Trustee or a Note Majority has declared the Notes to
be immediately due and payable in the manner provided in Section 5.2 of the
Indenture. All principal payments on the Class A-1 Notes shall be made pro rata
to the Class A-1 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) in the
Note Register as of the close of business on each Record Date or by wire
transfer of immediately available funds to the account designated in writing to
the Trustee by such Person at least five Business Days prior to the related
Record Date, except that with respect to Notes registered on the Record Date in
the name of the nominee of the Clearing Agency (initially, such nominee to be
Cede & Co.), payments will be made by wire transfer in immediately available
funds to the account designated by such nominee. Such checks shall be mailed to
the Person entitled thereto at the address of such Person as it appears on the
Note Register as of the applicable Record Date without requiring that this Note


                                     A-1-4


be submitted for notation of payment. Any reduction in the principal amount of
this Note (or any one or more Predecessor Notes) effected by any payments made
on any Payment Date shall be binding upon all future Holders of this Note and of
any Note issued upon the registration of transfer hereof or in exchange hereof
or in lieu hereof, whether or not noted hereon. If funds are expected to be
available, as provided in the Indenture, for payment in full of the then
remaining unpaid principal amount of this Note on a Payment Date, then the
Trustee, in the name of and on behalf of the Issuer, will notify the Person who
was the Holder hereof as of the Record Date preceding such Payment Date by
notice mailed prior to such Payment Date and the amount then due and payable
shall be payable only upon presentation and surrender of this Note at the
Trustee's principal Corporate Trust Office.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-1 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer, on any Payment Date on or after the date on which the Collateral
Balance is less than or equal to 10% of the Original Collateral Balance; and (b)
pursuant to Section 10.1(b) of the Indenture, in part, on a pro rata basis, on
the Mandatory Redemption Date if any Pre-Funded Amount remains on deposit in the
Pre-Funding Account after giving effect to the purchase of all Subsequent
Receivables during the Funding Period.

     The Seller or its designated affiliate has the option to purchase from the
Issuer on the last day of each Collection Period any Defaulted Receivables the
Obligors of which reside in the State of Texas or the Financed Vehicles of which
are located in the State of Texas.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("STAMP") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, STAMP, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange. Notwithstanding anything to the contrary in the Indenture or any other
Basic Document, (i) the transfer of a Note, including the right to receive
principal and any stated interest thereon, may be effected only by surrender of
the old Note (or satisfactory evidence of the destruction, loss or theft of such
Note) to the Note Registrar, and the issuance by the Issuer (through the Note
Registrar) of a new Note to the new Holder, and (ii) each Note must be
registered in the name of the Holder thereof as to both principal and any stated
interest with the Note Registrar.


                                     A-1-5


     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note agrees to treat the Notes as
indebtedness of the Issuer for Federal and State income tax reporting purposes
and further covenants and agrees that no recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Owner Trustee or
the Trustee on the Notes or under the Indenture or any certificate or other
writing delivered in connection therewith, against (i) the Seller, the Servicer,
the Depositor, the Trustee or the Owner Trustee in its individual capacity, (ii)
any owner of a beneficial interest in the Issuer or (iii) any partner, owner,
beneficiary, agent, officer, director or employee of the Issuer, the Seller, the
Servicer, the Depositor, the Trustee or the Owner Trustee in its individual
capacity, any holder of a beneficial interest in the Issuer, the Seller, the
Servicer, the Depositor, the Owner Trustee or the Trustee or of any successor or
assign of the Issuer, the Seller, the Servicer, the Depositor, the Trustee or
the Owner Trustee in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Trustee and the Owner Trustee
have no such obligations in their individual capacity) and except that any such
partner, owner or beneficiary shall be fully liable, to the extent provided by
applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees by accepting
the benefits of the Indenture that such Noteholder will not at any time
institute against the Depositor or the Issuer or join in any institution against
the Depositor or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or State bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Each Noteholder by its acquisition of any Notes (or a beneficial interest
therein) shall be deemed to have represented and warranted for the benefit of
the Issuer, the Trustee, the Owner Trustee and the Noteholders, that either (i)
it is not acquiring any Notes with the assets of any "employee benefit plan" as
defined in Section 3(3) of ERISA which is subject to Title I of ERISA or any
"plan" as defined in Section 4975 of the Internal Revenue Code or (ii) the
acquisition and holding of the Notes will be covered by Prohibited Transaction
Class Exemption ("PTCE") 84-14, PTCE 90-1, PTCE 91-38, PTCE 95-60, PTCE 96-23 or
a similar U.S. Department of Labor class exemption.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Note Insurer and any agent of the Issuer, the
Trustee or the Note Insurer may treat the Person in whose name this Note (as of
the day of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note be overdue, and neither the Issuer, the Trustee nor any such agent
shall be affected by notice to the contrary.

     The Indenture permits, subject to certain limitations and exceptions as
therein provided, the amendment thereof and the modification of the rights and
obligations of the Issuer and the rights of the Holders of the Notes under the
Indenture at any time by the Issuer with the consent of the Note Insurer (unless
an Insurer Default has occurred and is continuing) but without the consent of
Noteholders. The Indenture also contains provisions permitting the Note Insurer
and/or the Holders of Notes representing specified percentages of the
Outstanding Amount of each class of Notes, on behalf of the Holders of all the


                                     A-1-6


Notes, to waive compliance by the Issuer with certain provisions of the
Indenture and certain past defaults under the Indenture and their consequences.
Any such consent or waiver by the Holder of this Note (or any one of more
Predecessor Notes) shall be conclusive and binding upon such Holder and upon all
future Holders of this Note and of any Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Note. The Indenture also permits the
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither the Owner Trustee in
its individual capacity, any owner of a beneficial interest in the Issuer, nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture, it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer. The Holder of this Note by the acceptance
hereof agrees that except as expressly provided in the Indenture or the Basic
Documents, in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and enforcement against, the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.



                                     A-1-7


                                   ASSIGNMENT

     Social Security or taxpayer I.D. or other identifying number of
assignee:___________________

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

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

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

     (name and address of assignee)

     the within Note and all rights thereunder, and hereby irrevocably
constitutes and appoints, attorney, to transfer said Note on the books kept for
registration thereof, with full power of substitution in the premises.

     Dated: _________________________

     1/ Signature Guaranteed:________________________

     1/ NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.



                                     A-1-8


                                   EXHIBIT A-2

                            [Form of Class A-2 Note]

                           REGISTERED $_______________

                                 NO. R-A2 - [__]

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                              CUSIP NO. 22410U AB7

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED STATES ("BLUE SKY LAWS"), AND THIS NOTE MAY NOT BE OFFERED, RESOLD,
PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF
RULE 144A UNDER THE 1933 ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE
144A, (B) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE 1933 ACT,
(C) PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED UNDER THE 1933 ACT (IF
AVAILABLE) OR (D) TO THE SELLER OR AN AFFILIATE OF THE SELLER, IN EACH CASE IN
ACCORDANCE WITH THE INDENTURE AND ALL APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES OR ANY OTHER APPLICABLE JURISDICTION. NO REPRESENTATION IS
MADE AS TO THE AVAILABILITY OF THE EXEMPTION PROVIDED BY RULE 144A FOR RESALES
OF THIS NOTE.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 2006-B

                       CLASS A-2 5.71% ASSET-BACKED NOTES

     CPS Auto Receivables Trust 2006-B, a statutory trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to [CEDE & CO.], or registered
assigns, the principal sum of ___________________________________ AND NO/100


                                     A-2-1


DOLLARS payable on each Payment Date in an amount equal to the aggregate amount,
if any, payable from the Note Distribution Account in respect of principal on
the Class A-2 Notes pursuant to Section 3.1 of the Indenture and Section 5.7 of
the Sale and Servicing Agreement provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the Payment Date
occurring in December 2009 (the "Class A-2 Final Scheduled Payment Date"). The
Issuer will pay interest on this Note at the rate per annum shown above on each
Payment Date until the principal of this Note is paid or made available for
payment, on the principal amount of this Note outstanding on the preceding
Payment Date (after giving effect to all payments of principal made on the
preceding Payment Date). Interest on this Note will accrue for each Payment Date
from the most recent Payment Date on which interest has been paid to but
excluding such current Payment Date; provided that for the July 2006 Payment
Date interest will accrue for the number of days from and including the Closing
Date to and including July 14, 2006. Interest will be computed on the basis of a
360-day year of twelve 30-day months. Such principal of and interest on this
Note shall be paid in the manner specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Policy") issued by MBIA Insurance Corporation (the "Note Insurer"),
pursuant to which the Note Insurer has unconditionally guaranteed payments of
the Insured Payments (as defined in the Policy), all as more fully set forth in
the Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.



                                     A-2-2


     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.


                                   CPS AUTO RECEIVABLES TRUST 2006-B

                                   By:     WILMINGTON TRUST COMPANY,
                                           not in its individual capacity, but
                                           solely as Owner Trustee
                                   By:     _____________________________________
                                   Name:   _____________________________________
                                   Title:  _____________________________________



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.


                                   WELLS FARGO BANK, NATIONAL ASSOCIATION,
                                   not in its individual capacity, but solely
                                   as Trustee

                                   By: _________________________________________
                                   Authorized Signatory_________________________

Date:  ___________, 20__


                                     A-2-3


                                [REVERSE OF NOTE]

     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-2 5.71% Asset-Backed Notes (herein called the "Class
A-2 Notes"), all issued under an Indenture dated as of June 1, 2006 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and Wells Fargo Bank, National Association, as trustee (the
"Trustee", which term includes any successor Trustee under the Indenture), to
which Indenture and all indentures supplemental thereto reference is hereby made
for a statement of the respective rights and obligations thereunder of the
Issuer, the Trustee and the Holders of the Notes. The Notes are subject to all
terms of the Indenture. All terms used in this Note that are defined in the
Indenture, as supplemented or amended, shall have the meanings assigned to them
in or pursuant to the Indenture, as so supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class
A-4 Notes (collectively, the "Notes") are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.

     Principal of the Class A-2 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the fifteenth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing July 17, 2006.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-2 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
In addition, a portion of the unpaid principal balance of this Note shall be due
and payable on the Mandatory Redemption Date, if any, pursuant to Section
10.1(b) of the Indenture. Notwithstanding the foregoing, the entire unpaid
principal amount of the Notes shall be due and payable (i) on the date on which
an Event of Default shall have occurred and be continuing so long as an Insurer
Default shall not have occurred and be continuing and the Note Insurer has
declared the Notes to be immediately due and payable in the manner provided in
Section 5.2 of the Indenture, or (ii) if an Insurer Default shall have occurred
and be continuing, on the date on which an Event of Default shall have occurred
and be continuing and the Trustee or a Note Majority has declared the Notes to
be immediately due and payable in the manner provided in Section 5.2 of the
Indenture. All principal payments on the Class A-2 Notes shall be made pro rata
to the Class A-2 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) in the
Note Register as of the close of business on each Record Date or by wire
transfer of immediately available funds to the account designated in writing to
the Trustee by such Person at least five Business Days prior to the related
Record Date, except that with respect to Notes registered on the Record Date in
the name of the nominee of the Clearing Agency (initially, such nominee to be
Cede & Co.), payments will be made by wire transfer in immediately available
funds to the account designated by such nominee. Such checks shall be mailed to
the Person entitled thereto at the address of such Person as it appears on the


                                     A-2-4


Note Register as of the applicable Record Date without requiring that this Note
be submitted for notation of payment. Any reduction in the principal amount of
this Note (or any one or more Predecessor Notes) effected by any payments made
on any Payment Date shall be binding upon all future Holders of this Note and of
any Note issued upon the registration of transfer hereof or in exchange hereof
or in lieu hereof, whether or not noted hereon. If funds are expected to be
available, as provided in the Indenture, for payment in full of the then
remaining unpaid principal amount of this Note on a Payment Date, then the
Trustee, in the name of and on behalf of the Issuer, will notify the Person who
was the Holder hereof as of the Record Date preceding such Payment Date by
notice mailed prior to such Payment Date and the amount then due and payable
shall be payable only upon presentation and surrender of this Note at the
Trustee's principal Corporate Trust Office.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-2 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer, on any Payment Date on or after the date on which the Collateral
Balance is less than or equal to 10% of the Original Collateral Balance; and (b)
pursuant to Section 10.1(b) of the Indenture, in part, on a pro rata basis, on
the Mandatory Redemption Date if any Pre-Funded Amount remains on deposit in the
Pre-Funding Account after giving effect to the purchase of all Subsequent
Receivables during the Funding Period.

     The Seller or its designated affiliate has the option to purchase from the
Issuer on the last day of each Collection Period any Defaulted Receivables the
Obligors of which reside in the State of Texas or the Financed Vehicles of which
are located in the State of Texas.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("STAMP") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, STAMP, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange. Notwithstanding anything to the contrary in the Indenture or any other
Basic Document, (i) the transfer of a Note, including the right to receive
principal and any stated interest thereon, may be effected only by surrender of
the old Note (or satisfactory evidence of the destruction, loss or theft of such
Note) to the Note Registrar, and the issuance by the Issuer (through the Note
Registrar) of a new Note to the new Holder, and (ii) each Note must be
registered in the name of the Holder thereof as to both principal and any stated
interest with the Note Registrar.


                                     A-2-5


     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note agrees to treat the Notes as
indebtedness of the Issuer for federal and State income tax reporting purposes
and further covenants and agrees that no recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Owner Trustee or
the Trustee on the Notes or under the Indenture or any certificate or other
writing delivered in connection therewith, against (i) the Seller, the Servicer,
the Depositor, the Trustee or the Owner Trustee in its individual capacity, (ii)
any owner of a beneficial interest in the Issuer or (iii) any partner, owner,
beneficiary, agent, officer, director or employee of the Issuer, the Seller, the
Servicer, the Depositor, the Trustee or the Owner Trustee in its individual
capacity, any holder of a beneficial interest in the Issuer, the Seller, the
Servicer, the Depositor, the Owner Trustee or the Trustee or of any successor or
assign of the Issuer, the Seller, the Servicer, the Depositor, the Trustee or
the Owner Trustee in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Trustee and the Owner Trustee
have no such obligations in their individual capacity) and except that any such
partner, owner or beneficiary shall be fully liable, to the extent provided by
applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees by accepting
the benefits of the Indenture that such Noteholder will not at any time
institute against the Depositor or the Issuer or join in any institution against
the Depositor or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or State bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Each Noteholder by its acquisition of any Notes (or a beneficial interest
therein) shall be deemed to have represented and warranted for the benefit of
the Issuer, the Trustee, the Owner Trustee and the Noteholders, that either (i)
it is not acquiring any Notes with the assets of any "employee benefit plan" as
defined in Section 3(3) of ERISA which is subject to Title I of ERISA or any
"plan" as defined in Section 4975 of the Internal Revenue Code or (ii) the
acquisition and holding of the Notes will be covered by Prohibited Transaction
Class Exemption ("PTCE") 84-14, PTCE 90-1, PTCE 91-38, PTCE 95-60, PTCE 96-23 or
a similar U.S. Department of Labor class exemption.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Note Insurer and any agent of the Issuer, the
Trustee or the Note Insurer may treat the Person in whose name this Note (as of
the day of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note be overdue, and neither the Issuer, the Trustee nor any such agent
shall be affected by notice to the contrary.

     The Indenture permits, subject to certain limitations and exceptions as
therein provided, the amendment thereof and the modification of the rights and
obligations of the Issuer and the rights of the Holders of the Notes under the
Indenture at any time by the Issuer with the consent of the Note Insurer (unless
an Insurer Default has occurred and is continuing) but without the consent of
Noteholders. The Indenture also contains provisions permitting the Note Insurer
and/or the Holders of Notes representing specified percentages of the
Outstanding Amount of each class of Notes, on behalf of the Holders of all the


                                     A-2-6


Notes, to waive compliance by the Issuer with certain provisions of the
Indenture and certain past defaults under the Indenture and their consequences.
Any such consent or waiver by the Holder of this Note (or any one of more
Predecessor Notes) shall be conclusive and binding upon such Holder and upon all
future Holders of this Note and of any Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Note. The Indenture also permits the
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither the Owner Trustee in
its individual capacity, any owner of a beneficial interest in the Issuer, nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture, it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer. The Holder of this Note by the acceptance
hereof agrees that except as expressly provided in the Indenture or the Basic
Documents, in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and enforcement against, the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.



                                     A-2-7


                                   ASSIGNMENT

     Social Security or taxpayer I.D. or other identifying number of
assignee:___________________

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

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

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

     (name and address of assignee)

     the within Note and all rights thereunder, and hereby irrevocably
constitutes and appoints, attorney, to transfer said Note on the books kept for
registration thereof, with full power of substitution in the premises.

     Dated: _________________________

     1/ Signature Guaranteed:________________________

     1/ NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.



                                     A-2-8


                                   EXHIBIT A-3

                            [Form of Class A-3 Note]

                           REGISTERED $_______________

                                  NO. R-A3-[__]

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                               CUSIP NO. 22410 AC5

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED STATES ("BLUE SKY LAWS"), AND THIS NOTE MAY NOT BE OFFERED, RESOLD,
PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF
RULE 144A UNDER THE 1933 ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE
144A, (B) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE 1933 ACT,
(C) PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED UNDER THE 1933 ACT (IF
AVAILABLE) OR (D) TO THE SELLER OR AN AFFILIATE OF THE SELLER, IN EACH CASE IN
ACCORDANCE WITH THE INDENTURE AND ALL APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES OR ANY OTHER APPLICABLE JURISDICTION. NO REPRESENTATION IS
MADE AS TO THE AVAILABILITY OF THE EXEMPTION PROVIDED BY RULE 144A FOR RESALES
OF THIS NOTE.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 2006-B

                       CLASS A-3 5.73% ASSET-BACKED NOTES

     CPS Auto Receivables Trust 2006-B, a statutory trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to [CEDE & CO.], or registered
assigns, the principal sum of ___________________________________ AND NO/100


                                     A-3-1


DOLLARS payable on each Payment Date in an amount equal to the aggregate amount,
if any, payable from the Note Distribution Account in respect of principal on
the Class A-3 Notes pursuant to Section 3.1 of the Indenture and Section 5.7 of
the Sale and Servicing Agreement provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the Payment Date
occurring in October 2010 (the "Class A-3 Final Scheduled Payment Date"). The
Issuer will pay interest on this Note at the rate per annum shown above on each
Payment Date until the principal of this Note is paid or made available for
payment, on the principal amount of this Note outstanding on the preceding
Payment Date (after giving effect to all payments of principal made on the
preceding Payment Date). Interest on this Note will accrue for each Payment Date
from the most recent Payment Date on which interest has been paid to but
excluding such current Payment Date; provided that for the July 2006 Payment
Date interest will accrue for the number of days from and including the Closing
Date to and including July 14, 2006. Interest will be computed on the basis of a
360-day year of twelve 30-day months. Such principal of and interest on this
Note shall be paid in the manner specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Policy") issued by MBIA Insurance Corporation (the "Note Insurer"),
pursuant to which the Note Insurer has unconditionally guaranteed payments of
the Insured Payments (as defined in the Policy), all as more fully set forth in
the Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.



                                     A-3-2


     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                                  CPS AUTO RECEIVABLES TRUST 2006-B
                                  By:      WILMINGTON TRUST COMPANY,
                                           not in its individual capacity, but
                                           solely as Owner Trustee
                                  By:      _____________________________________
                                  Name:    _____________________________________
                                  Title:   _____________________________________



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                  WELLS FARGO BANK, NATIONAL ASSOCIATION,
                                  not in its individual capacity, but solely
                                  as Trustee

                                  By: __________________________________________
                                  Authorized Signatory__________________________

Date:  ___________, 20__


                                     A-3-3


                                [REVERSE OF NOTE]

     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-3 5.73% Asset-Backed Notes (herein called the "Class
A-3 Notes"), all issued under an Indenture dated as of June 1, 2006 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and Wells Fargo Bank, National Association, as trustee (the
"Trustee", which term includes any successor Trustee under the Indenture), to
which Indenture and all indentures supplemental thereto reference is hereby made
for a statement of the respective rights and obligations thereunder of the
Issuer, the Trustee and the Holders of the Notes. The Notes are subject to all
terms of the Indenture. All terms used in this Note that are defined in the
Indenture, as supplemented or amended, shall have the meanings assigned to them
in or pursuant to the Indenture, as so supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class
A-4 Notes (collectively, the "Notes") are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.

     Principal of the Class A-3 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the fifteenth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing July 17, 2006.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-3 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
In addition, a portion of the unpaid principal balance of this Note shall be due
and payable on the Mandatory Redemption Date, if any, pursuant to Section
10.1(b) of the Indenture. Notwithstanding the foregoing, the entire unpaid
principal amount of the Notes shall be due and payable (i) on the date on which
an Event of Default shall have occurred and be continuing so long as an Insurer
Default shall not have occurred and be continuing and the Note Insurer has
declared the Notes to be immediately due and payable in the manner provided in
Section 5.2 of the Indenture, or (ii) if an Insurer Default shall have occurred
and be continuing, on the date on which an Event of Default shall have occurred
and be continuing and the Trustee or a Note Majority has declared the Notes to
be immediately due and payable in the manner provided in Section 5.2 of the
Indenture. All principal payments on the Class A-3 Notes shall be made pro rata
to the Class A-3 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) in the
Note Register as of the close of business on each Record Date or by wire
transfer of immediately available funds to the account designated in writing to
the Trustee by such Person at least five Business Days prior to the related
Record Date, except that with respect to Notes registered on the Record Date in
the name of the nominee of the Clearing Agency (initially, such nominee to be
Cede & Co.), payments will be made by wire transfer in immediately available
funds to the account designated by such nominee. Such checks shall be mailed to
the Person entitled thereto at the address of such Person as it appears on the


                                     A-3-4


Note Register as of the applicable Record Date without requiring that this Note
be submitted for notation of payment. Any reduction in the principal amount of
this Note (or any one or more Predecessor Notes) effected by any payments made
on any Payment Date shall be binding upon all future Holders of this Note and of
any Note issued upon the registration of transfer hereof or in exchange hereof
or in lieu hereof, whether or not noted hereon. If funds are expected to be
available, as provided in the Indenture, for payment in full of the then
remaining unpaid principal amount of this Note on a Payment Date, then the
Trustee, in the name of and on behalf of the Issuer, will notify the Person who
was the Holder hereof as of the Record Date preceding such Payment Date by
notice mailed prior to such Payment Date and the amount then due and payable
shall be payable only upon presentation and surrender of this Note at the
Trustee's principal Corporate Trust Office.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-3 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer, on any Payment Date on or after the date on which the Collateral
Balance is less than or equal to 10% of the Original Collateral Balance; and (b)
pursuant to Section 10.1(b) of the Indenture, in part, on a pro rata basis, on
the Mandatory Redemption Date if any Pre-Funded Amount remains on deposit in the
Pre-Funding Account after giving effect to the purchase of all Subsequent
Receivables during the Funding Period.

     The Seller or its designated affiliate has the option to purchase from the
Issuer on the last day of each Collection Period any Defaulted Receivables the
Obligors of which reside in the State of Texas or the Financed Vehicles of which
are located in the State of Texas.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("STAMP") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, STAMP, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange. Notwithstanding anything to the contrary in the Indenture or any other
Basic Document, (i) the transfer of a Note, including the right to receive
principal and any stated interest thereon, may be effected only by surrender of
the old Note (or satisfactory evidence of the destruction, loss or theft of such
Note) to the Note Registrar, and the issuance by the Issuer (through the Note
Registrar) of a new Note to the new Holder, and (ii) each Note must be
registered in the name of the Holder thereof as to both principal and any stated
interest with the Note Registrar.


                                     A-3-5


     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note agrees to treat the Notes as
indebtedness of the Issuer for federal and State income tax reporting purposes
and further covenants and agrees that no recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Owner Trustee or
the Trustee on the Notes or under the Indenture or any certificate or other
writing delivered in connection therewith, against (i) the Seller, the Servicer,
the Depositor, the Trustee or the Owner Trustee in its individual capacity, (ii)
any owner of a beneficial interest in the Issuer or (iii) any partner, owner,
beneficiary, agent, officer, director or employee of the Issuer, the Seller, the
Servicer, the Depositor, the Trustee or the Owner Trustee in its individual
capacity, any holder of a beneficial interest in the Issuer, the Seller, the
Servicer, the Depositor, the Owner Trustee or the Trustee or of any successor or
assign of the Issuer, the Seller, the Servicer, the Depositor, the Trustee or
the Owner Trustee in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Trustee and the Owner Trustee
have no such obligations in their individual capacity) and except that any such
partner, owner or beneficiary shall be fully liable, to the extent provided by
applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees by accepting
the benefits of the Indenture that such Noteholder will not at any time
institute against the Depositor or the Issuer or join in any institution against
the Depositor or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or State bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Each Noteholder by its acquisition of any Notes (or a beneficial interest
therein) shall be deemed to have represented and warranted for the benefit of
the Issuer, the Trustee, the Owner Trustee and the Noteholders, that either (i)
it is not acquiring any Notes with the assets of any "employee benefit plan" as
defined in Section 3(3) of ERISA which is subject to Title I of ERISA or any
"plan" as defined in Section 4975 of the Internal Revenue Code or (ii) the
acquisition and holding of the Notes will be covered by Prohibited Transaction
Class Exemption ("PTCE") 84-14, PTCE 90-1, PTCE 91-38, PTCE 95-60, PTCE 96-23 or
a similar U.S. Department of Labor class exemption.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Note Insurer and any agent of the Issuer, the
Trustee or the Note Insurer may treat the Person in whose name this Note (as of
the day of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note be overdue, and neither the Issuer, the Trustee nor any such agent
shall be affected by notice to the contrary.

     The Indenture permits, subject to certain limitations and exceptions as
therein provided, the amendment thereof and the modification of the rights and
obligations of the Issuer and the rights of the Holders of the Notes under the
Indenture at any time by the Issuer with the consent of the Note Insurer (unless
an Insurer Default has occurred and is continuing) but without the consent of
Noteholders. The Indenture also contains provisions permitting the Note Insurer
and/or the Holders of Notes representing specified percentages of the
Outstanding Amount of each class of Notes, on behalf of the Holders of all the


                                     A-3-6


Notes, to waive compliance by the Issuer with certain provisions of the
Indenture and certain past defaults under the Indenture and their consequences.
Any such consent or waiver by the Holder of this Note (or any one of more
Predecessor Notes) shall be conclusive and binding upon such Holder and upon all
future Holders of this Note and of any Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Note. The Indenture also permits the
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither the Owner Trustee in
its individual capacity, any owner of a beneficial interest in the Issuer, nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture, it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer. The Holder of this Note by the acceptance
hereof agrees that except as expressly provided in the Indenture or the Basic
Documents, in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and enforcement against, the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.


                                     A-3-7


                                   ASSIGNMENT

     Social Security or taxpayer I.D. or other identifying number of
assignee:___________________

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

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

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

     (name and address of assignee)

     the within Note and all rights thereunder, and hereby irrevocably
constitutes and appoints, attorney, to transfer said Note on the books kept for
registration thereof, with full power of substitution in the premises.

     Dated: _________________________

     1/ Signature Guaranteed:________________________

     1/ NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.



                                     A-3-8


                                   EXHIBIT A-4

                            [Form of Class A-4 Note]

                           REGISTERED $_______________

                                  NO. R-A4-[__]

                       SEE REVERSE FOR CERTAIN DEFINITIONS

                               CUSIP NO. 22410 AD3

     [Unless this Note is presented by an authorized representative of The
Depository Trust Company, a New York corporation ("DTC"), to the Issuer or its
agent for registration of transfer, exchange or payment, and any Note issued is
registered in the name of Cede & Co. or in such other name as is requested by an
authorized representative of DTC (and any payment is made to Cede & Co. or to
such other entity as is requested by an authorized representative of DTC), ANY
TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON
IS WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.]

     THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "1933 ACT"), OR THE SECURITIES LAWS OF ANY STATE OF THE
UNITED STATES ("BLUE SKY LAWS"), AND THIS NOTE MAY NOT BE OFFERED, RESOLD,
PLEDGED OR OTHERWISE TRANSFERRED EXCEPT (A) TO A PERSON WHOM THE SELLER
REASONABLY BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING OF
RULE 144A UNDER THE 1933 ACT IN A TRANSACTION MEETING THE REQUIREMENTS OF RULE
144A, (B) PURSUANT TO AN EFFECTIVE REGISTRATION STATEMENT UNDER THE 1933 ACT,
(C) PURSUANT TO AN EXEMPTION FROM REGISTRATION PROVIDED UNDER THE 1933 ACT (IF
AVAILABLE) OR (D) TO THE SELLER OR AN AFFILIATE OF THE SELLER, IN EACH CASE IN
ACCORDANCE WITH THE INDENTURE AND ALL APPLICABLE SECURITIES LAWS OF ANY STATE OF
THE UNITED STATES OR ANY OTHER APPLICABLE JURISDICTION. NO REPRESENTATION IS
MADE AS TO THE AVAILABILITY OF THE EXEMPTION PROVIDED BY RULE 144A FOR RESALES
OF THIS NOTE.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.

                        CPS AUTO RECEIVABLES TRUST 2006-B

                       CLASS A-4 5.81% ASSET-BACKED NOTES

     CPS Auto Receivables Trust 2006-B, a statutory trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to [CEDE & CO.], or registered
assigns, the principal sum of ___________________________________ AND NO/100


                                     A-4-1


DOLLARS payable on each Payment Date in an amount equal to the aggregate amount,
if any, payable from the Note Distribution Account in respect of principal on
the Class A-4 Notes pursuant to Section 3.1 of the Indenture and Section 5.7 of
the Sale and Servicing Agreement provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the Payment Date
occurring in December 2012 (the "Class A-4 Final Scheduled Payment Date"). The
Issuer will pay interest on this Note at the rate per annum shown above on each
Payment Date until the principal of this Note is paid or made available for
payment, on the principal amount of this Note outstanding on the preceding
Payment Date (after giving effect to all payments of principal made on the
preceding Payment Date). Interest on this Note will accrue for each Payment Date
from the most recent Payment Date on which interest has been paid to but
excluding such current Payment Date; provided that for the July 2006 Payment
Date interest will accrue for the number of days from and including the Closing
Date to and including July 14, 2006. Interest will be computed on the basis of a
360-day year of twelve 30-day months. Such principal of and interest on this
Note shall be paid in the manner specified on the reverse hereof.

     The principal of and interest on this Note are payable in such coin or
currency of the United States of America as at the time of payment is legal
tender for payment of public and private debts. All payments made by the Issuer
with respect to this Note shall be applied first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     The Notes are entitled to the benefits of a note guaranty insurance policy
(the "Policy") issued by MBIA Insurance Corporation (the "Note Insurer"),
pursuant to which the Note Insurer has unconditionally guaranteed payments of
the Insured Payments (as defined in the Policy), all as more fully set forth in
the Indenture.

     Reference is made to the further provisions of this Note set forth on the
reverse hereof, which shall have the same effect as though fully set forth on
the face of this Note.

     Unless the certificate of authentication hereon has been executed by the
Trustee whose name appears below by manual signature, this Note shall not be
entitled to any benefit under the Indenture referred to on the reverse hereof,
or be valid or obligatory for any purpose.

     IN WITNESS WHEREOF, the Issuer has caused this instrument to be signed,
manually or in facsimile, by its Authorized Officer as of the date set forth
below.

                                CPS AUTO RECEIVABLES TRUST 2006-B
                                By:      WILMINGTON TRUST COMPANY,
                                         not in its individual capacity, but
                                         solely as Owner Trustee
                                By:      _______________________________________
                                Name:    _______________________________________
                                Title:   _______________________________________


                                     A-4-2



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This is one of the Notes designated above and referred to in the
within-mentioned Indenture.

                                WELLS FARGO BANK, NATIONAL ASSOCIATION,
                                not in its individual capacity, but solely
                                as Trustee
                                By: ____________________________________________
                                Authorized Signatory____________________________

Date:  ___________, 20__


                                     A-4-3


                                [REVERSE OF NOTE]

     This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class A-4 5.81% Asset-Backed Notes (herein called the "Class
A-4 Notes"), all issued under an Indenture dated as of June 1, 2006 (such
indenture, as supplemented or amended, is herein called the "Indenture"),
between the Issuer and Wells Fargo Bank, National Association, as trustee (the
"Trustee", which term includes any successor Trustee under the Indenture), to
which Indenture and all indentures supplemental thereto reference is hereby made
for a statement of the respective rights and obligations thereunder of the
Issuer, the Trustee and the Holders of the Notes. The Notes are subject to all
terms of the Indenture. All terms used in this Note that are defined in the
Indenture, as supplemented or amended, shall have the meanings assigned to them
in or pursuant to the Indenture, as so supplemented or amended.

     The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the Class
A-4 Notes (collectively, the "Notes") are and will be equally and ratably
secured by the collateral pledged as security therefor as provided in the
Indenture.

     Principal of the Class A-4 Notes will be payable on each Payment Date in an
amount described on the face hereof. "Payment Date" means the fifteenth day of
each month, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing July 17, 2006.

     As described above, the entire unpaid principal amount of this Note shall
be due and payable on the earlier of the Class A-4 Final Scheduled Payment Date
and the Redemption Date, if any, pursuant to Section 10.1(a) of the Indenture.
In addition, a portion of the unpaid principal balance of this Note shall be due
and payable on the Mandatory Redemption Date, if any, pursuant to Section
10.1(b) of the Indenture. Notwithstanding the foregoing, the entire unpaid
principal amount of the Notes shall be due and payable (i) on the date on which
an Event of Default shall have occurred and be continuing so long as an Insurer
Default shall not have occurred and be continuing and the Note Insurer has
declared the Notes to be immediately due and payable in the manner provided in
Section 5.2 of the Indenture, or (ii) if an Insurer Default shall have occurred
and be continuing, on the date on which an Event of Default shall have occurred
and be continuing and the Trustee or a Note Majority has declared the Notes to
be immediately due and payable in the manner provided in Section 5.2 of the
Indenture. All principal payments on the Class A-4 Notes shall be made pro rata
to the Class A-4 Noteholders entitled thereto.

     Payments of interest on this Note due and payable on each Payment Date,
together with the installment of principal, if any, to the extent not in full
payment of this Note, shall be made by check mailed to the Person whose name
appears as the Holder of this Note (or one or more Predecessor Notes) in the
Note Register as of the close of business on each Record Date or by wire
transfer of immediately available funds to the account designated in writing to
the Trustee by such Person at least five Business Days prior to the related
Record Date, except that with respect to Notes registered on the Record Date in
the name of the nominee of the Clearing Agency (initially, such nominee to be
Cede & Co.), payments will be made by wire transfer in immediately available
funds to the account designated by such nominee. Such checks shall be mailed to
the Person entitled thereto at the address of such Person as it appears on the
Note Register as of the applicable Record Date without requiring that this Note


                                     A-4-4


be submitted for notation of payment. Any reduction in the principal amount of
this Note (or any one or more Predecessor Notes) effected by any payments made
on any Payment Date shall be binding upon all future Holders of this Note and of
any Note issued upon the registration of transfer hereof or in exchange hereof
or in lieu hereof, whether or not noted hereon. If funds are expected to be
available, as provided in the Indenture, for payment in full of the then
remaining unpaid principal amount of this Note on a Payment Date, then the
Trustee, in the name of and on behalf of the Issuer, will notify the Person who
was the Holder hereof as of the Record Date preceding such Payment Date by
notice mailed prior to such Payment Date and the amount then due and payable
shall be payable only upon presentation and surrender of this Note at the
Trustee's principal Corporate Trust Office.

     The Issuer shall pay interest on overdue installments of interest at the
Class A-4 Interest Rate to the extent lawful.

     As provided in the Indenture, the Notes may be redeemed (a) pursuant to
Section 10.1(a) of the Indenture, in whole, but not in part, at the option of
the Servicer, on any Payment Date on or after the date on which the Collateral
Balance is less than or equal to 10% of the Original Collateral Balance; and (b)
pursuant to Section 10.1(b) of the Indenture, in part, on a pro rata basis, on
the Mandatory Redemption Date if any Pre-Funded Amount remains on deposit in the
Pre-Funding Account after giving effect to the purchase of all Subsequent
Receivables during the Funding Period.

     The Seller or its designated affiliate has the option to purchase from the
Issuer on the last day of each Collection Period any Defaulted Receivables the
Obligors of which reside in the State of Texas or the Financed Vehicles of which
are located in the State of Texas.

     As provided in the Indenture and subject to certain limitations set forth
therein, the transfer of this Note may be registered on the Note Register upon
surrender of this Note for registration of transfer at the office or agency
designated by the Issuer pursuant to the Indenture, (i) duly endorsed by, or
accompanied by a written instrument of transfer in form satisfactory to the
Trustee duly executed by, the Holder hereof or his attorney duly authorized in
writing, with such signature guaranteed by an "eligible guarantor institution"
meeting the requirements of the Note Registrar which requirements include
membership or participation in Securities Transfer Agents Medallion Program
("STAMP") or such other "signature guarantee program" as may be determined by
the Note Registrar in addition to, or in substitution for, STAMP, all in
accordance with the Exchange Act, and (ii) accompanied by such other documents
as the Trustee may require, and thereupon one or more new Notes of authorized
denominations and in the same aggregate principal amount will be issued to the
designated transferee or transferees. No service charge will be charged for any
registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection with any such registration of transfer or
exchange. Notwithstanding anything to the contrary in the Indenture or any other
Basic Document, (i) the transfer of a Note, including the right to receive
principal and any stated interest thereon, may be effected only by surrender of
the old Note (or satisfactory evidence of the destruction, loss or theft of such
Note) to the Note Registrar, and the issuance by the Issuer (through the Note
Registrar) of a new Note to the new Holder, and (ii) each Note must be
registered in the name of the Holder thereof as to both principal and any stated
interest with the Note Registrar.


                                     A-4-5


     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note agrees to treat the Notes as
indebtedness of the Issuer for federal and State income tax reporting purposes
and further covenants and agrees that no recourse may be taken, directly or
indirectly, with respect to the obligations of the Issuer, the Owner Trustee or
the Trustee on the Notes or under the Indenture or any certificate or other
writing delivered in connection therewith, against (i) the Seller, the Servicer,
the Depositor, the Trustee or the Owner Trustee in its individual capacity, (ii)
any owner of a beneficial interest in the Issuer or (iii) any partner, owner,
beneficiary, agent, officer, director or employee of the Issuer, the Seller, the
Servicer, the Depositor, the Trustee or the Owner Trustee in its individual
capacity, any holder of a beneficial interest in the Issuer, the Seller, the
Servicer, the Depositor, the Owner Trustee or the Trustee or of any successor or
assign of the Issuer, the Seller, the Servicer, the Depositor, the Trustee or
the Owner Trustee in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Trustee and the Owner Trustee
have no such obligations in their individual capacity) and except that any such
partner, owner or beneficiary shall be fully liable, to the extent provided by
applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner, a beneficial interest in a Note covenants and agrees by accepting
the benefits of the Indenture that such Noteholder will not at any time
institute against the Depositor or the Issuer or join in any institution against
the Depositor or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency or liquidation proceedings, or other proceedings, under any United
States Federal or State bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the Basic Documents.

     Each Noteholder by its acquisition of any Notes (or a beneficial interest
therein) shall be deemed to have represented and warranted for the benefit of
the Issuer, the Trustee, the Owner Trustee and the Noteholders, that either (i)
it is not acquiring any Notes with the assets of any "employee benefit plan" as
defined in Section 3(3) of ERISA which is subject to Title I of ERISA or any
"plan" as defined in Section 4975 of the Internal Revenue Code or (ii) the
acquisition and holding of the Notes will be covered by Prohibited Transaction
Class Exemption ("PTCE") 84-14, PTCE 90-1, PTCE 91-38, PTCE 95-60, PTCE 96-23 or
a similar U.S. Department of Labor class exemption.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer, the Trustee and the Note Insurer and any agent of the Issuer, the
Trustee or the Note Insurer may treat the Person in whose name this Note (as of
the day of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes, whether or not
this Note be overdue, and neither the Issuer, the Trustee nor any such agent
shall be affected by notice to the contrary.

     The Indenture permits, subject to certain limitations and exceptions as
therein provided, the amendment thereof and the modification of the rights and
obligations of the Issuer and the rights of the Holders of the Notes under the
Indenture at any time by the Issuer with the consent of the Note Insurer (unless
an Insurer Default has occurred and is continuing) but without the consent of
Noteholders. The Indenture also contains provisions permitting the Note Insurer
and/or the Holders of Notes representing specified percentages of the
Outstanding Amount of each class of Notes, on behalf of the Holders of all the


                                     A-4-6


Notes, to waive compliance by the Issuer with certain provisions of the
Indenture and certain past defaults under the Indenture and their consequences.
Any such consent or waiver by the Holder of this Note (or any one of more
Predecessor Notes) shall be conclusive and binding upon such Holder and upon all
future Holders of this Note and of any Note issued upon the registration of
transfer hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Note. The Indenture also permits the
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of Holders of the Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture, under certain circumstances, to
merge or consolidate, subject to the rights of the Trustee and the Holders of
Notes under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note and the Indenture shall be construed in accordance with the laws
of the State of New York, without reference to its conflict of law provisions,
and the obligations, rights and remedies of the parties hereunder and thereunder
shall be determined in accordance with such laws.

     No reference herein to the Indenture and no provision of this Note or of
the Indenture shall alter or impair the obligation of the Issuer, which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency herein prescribed.

     Anything herein to the contrary notwithstanding, except as expressly
provided in the Indenture or the Basic Documents, neither the Owner Trustee in
its individual capacity, any owner of a beneficial interest in the Issuer, nor
any of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture, it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Owner Trustee for the sole purposes of binding the interests of the Owner
Trustee in the assets of the Issuer. The Holder of this Note by the acceptance
hereof agrees that except as expressly provided in the Indenture or the Basic
Documents, in the case of an Event of Default under the Indenture, the Holder
shall have no claim against any of the foregoing for any deficiency, loss or
claim therefrom; provided, however, that nothing contained herein shall be taken
to prevent recourse to, and enforcement against, the assets of the Issuer for
any and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.


                                     A-4-7


                                   ASSIGNMENT

     Social Security or taxpayer I.D. or other identifying number of
assignee:___________________

     FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers
unto

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

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

     (name and address of assignee)

     the within Note and all rights thereunder, and hereby irrevocably
constitutes and appoints, attorney, to transfer said Note on the books kept for
registration thereof, with full power of substitution in the premises.

     Dated: _________________________

     1/ Signature Guaranteed:________________________

     1/ NOTE: The signature to this assignment must correspond with the name of
the registered owner as it appears on the face of the within Note in every
particular, without alteration, enlargement or any change whatsoever.


                                     A-4-8

                                                                   EXHIBIT 4.5.5


                               FIFTH AMENDMENT TO
                           THIRD AMENDED AND RESTATED
                          SECURITIES PURCHASE AGREEMENT
                          -----------------------------

     THIS FIFTH AMENDMENT TO THIRD AMENDED AND RESTATED SECURITIES PURCHASE
AGREEMENT is dated as of May 26, 2006 (this "AMENDMENT"), by and between
CONSUMER PORTFOLIO SERVICES, INC., a California corporation (the "COMPANY"), and
LEVINE LEICHTMAN CAPITAL PARTNERS II, L.P., a California limited partnership
(the "PURCHASER").

                                 R E C I T A L S

     A. The Company and the Purchaser are parties to that certain Third Amended
and Restated Securities Purchase Agreement dated as of January 29, 2004, as
amended by a March 25 Amendment to Securities Purchase Agreement dated as of
March 25, 2004, a Consent and First Amendment to Third Amended and Restated
Securities Purchase Agreement dated as of April 2, 2004, a Third Amendment to
Third Amended and Restated Securities Purchase Agreement dated as of May 28,
2004, and a Fourth Amendment to Third Amended and Restated Securities Purchase
Agreement dated as of June 25, 2004 (as so amended, the "SECURITIES PURCHASE
AGREEMENT"). Unless otherwise indicated, all capitalized terms used and not
otherwise defined herein have the meanings ascribed to them in the Securities
Purchase Agreement. In addition, all rules of construction set forth in Sections
1.2 through 1.6 of the Securities Purchase Agreement are hereby incorporated
herein by this reference.

     B. The Company has requested that the Purchaser agree to (i) extend the
payment due date of the second installment payment of the Term D Note Amendment
Fee from June 14, 2006 to July 10, 2006, (ii) extend the "Maturity Date" of the
Term E Note from May 27, 2006 to May 31, 2007, and (iii) extend the "Maturity
Date" of the Term F Note from June 24, 2006 to May 31, 2007, and the Purchaser
is willing to do so, but only on the terms and subject to the conditions set
forth herein.

                                A G R E E M E N T

     NOW, THEREFORE, in consideration of the foregoing and the mutual covenants,
conditions and provisions contained herein, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereby agree as follows:

     1. Amendments to Securities Purchase Agreement. Effective on and as of the
Fifth Amendment Effective Date, pursuant to Section 11.1 of the Securities
Purchase Agreement, the Securities Purchase Agreement shall be amended as
follows:

          (a) Section 1.1 of the Securities Purchase Agreement shall be amended
by adding the following new definitions to Section 1.1 in alphabetical order:



               "'FIFTH AMENDMENT' shall mean that certain Fifth Amendment to
          Third Amended and Restated Securities Purchase Agreement dated as of
          May 26, 2006, as amended from time to time."

               "'FIFTH AMENDMENT EFFECTIVE DATE' shall have the meaning set
          forth in the Fifth Amendment."

               "'FIFTH AMENDMENT FEE' shall have the meaning set forth in the
          Fifth Amendment."

               "'TERM D NOTE AMENDMENT FEE' shall have the meaning set forth in
          the Term D Note Letter Agreement."

               "'TERM D NOTE LETTER AGREEMENT' shall mean that certain Term D
          Note Letter Agreement dated as of December 13, 2005, between the
          Company and the Purchaser, as amended by a letter amendment dated May
          26, 2006."

          (b) Section 1.1 of the Securities Purchase Agreement shall be amended
by amending the following existing definitions to read in their entirety as
follows, respectively:

               "'TERM D NOTE' shall mean that certain Amended and Restated
          Secured Senior Note, as amended and restated January 29, 2004, issued
          by the Company in the principal amount of $15,000,000, as supplemented
          by the Term D Note Letter Agreement and as amended by an Amendment to
          Amended and Restated Secured Senior Note effective as of December 13,
          2005, as further amended from time to time."

               "'TERM E NOTE' shall mean that certain 11.75% Secured Senior Note
          Due 2006 issued by the Company on May 28, 2004, in the original
          principal amount of $15,000,000, as amended by an Amendment to 11.75%
          Secured Senior Note Due 2006 (Term E Note) dated as of May 26, 2006,
          and as further amended from time to time."

               "'TERM F NOTE' shall mean that certain 11.75% Secured Senior Note
          Due 2006 issued by the Company on June 25, 2004, in the original
          principal amount of $10,000,000, as amended by an Amendment to 11.75%
          Secured Senior Note Due 2006 (Term F Note) dated as of May 26, 2006,
          and as further amended from time to time."

     2. Closing; Conditions Precedent. The effectiveness of the amendments set
forth in Section 1 shall be subject to the satisfaction, in the Purchaser's sole
discretion, of each of the following conditions precedent (the date upon which
the last of such conditions precedent to be so satisfied shall be referred to
herein as the "FIFTH AMENDMENT EFFECTIVE DATE"):


                                      -2-


          (a) Effective Date. The last of the conditions precedent set forth in
this Section 2(a) to be satisfied shall be satisfied not later than 1:00 p.m.
(Los Angeles time) on Friday, May 26, 2006.

          (b) No Legal Prohibitions. The consummation of the transactions
contemplated by this Amendment shall not be prohibited by or violate any
Applicable Laws and shall not subject any party to any Tax, penalty or
liability, under or pursuant to any Applicable Laws. Without limiting the
generality of the foregoing, the consummation of the transactions contemplated
hereby shall otherwise comply with all applicable requirements of federal
securities and state securities or "blue sky" laws.

          (c) Amendment Documents. The Purchaser shall have received the
following documents, in form and substance satisfactory to the Purchaser, each
dated the Fifth Amendment Effective Date (together with this Amendment, the
"AMENDMENT DOCUMENTS"):

               (i) An Amendment to the Term E Note, duly executed by the Company
          and the Subsidiary Guarantors;

               (ii) An Amendment to the Term F Note, duly executed by the
          Company and the Subsidiary Guarantors; and

               (iii) A letter amendment to the Term D Note Letter Agreement
          amending the second installment payment date of the Term D Note
          Amendment Fee, duly executed by the Company.

          (d) Certified Board Resolutions. The Purchaser shall have received a
Secretary's Certificate from the Company and the Subsidiary Guarantors, in form
and substance satisfactory to the Purchaser and dated as of the Fifth Amendment
Effective Date, duly executed by the Secretary of the Company and the Subsidiary
Guarantors, respectively, certifying as to, among other things, the resolutions
of the Board of Directors of the Company and the Board of Directors (or similar
governing body) of the Subsidiary Guarantors, respectively, approving the
execution, delivery and performance of the Amendment Documents and the
consummation of the transactions contemplated hereby and thereby.

          (e) Fees and Expenses. The Purchaser shall have received a
reimbursement payment for all actual and estimated fees, costs and expenses,
including attorneys' fees and expenses, expended or incurred by the Purchaser in
connection with the negotiation, preparation, execution and delivery of the
Amendment Documents and all other reimbursable fees, costs and expenses that
remain unpaid to-date.

          (f) No Material Adverse Change. Since December 31, 2005, there shall
not have occurred any Material Adverse Change.

          (g) Corporate Proceedings. All proceedings taken prior to or at the
closing in connection with the execution and delivery of the Amendment Documents
and the consummation of the transactions contemplated hereby and thereby, and
all papers and other documents relating thereto, shall be in form and substance


                                      -3-


satisfactory to the Purchaser and its legal counsel, and the Purchaser shall
have received copies of such Documents and papers, and all such Documents shall
be counterpart originals and/or certified by proper authorities, corporate
officials and other Persons.

     3. Fifth Amendment Fee. In partial consideration for the Purchaser's
agreement to amend the Securities Purchase Agreement, the Term E Note, the Term
F Note and the Term D Note Letter Agreement as contemplated by the Amendment
Documents, respectively, the Company agrees to pay to the Purchaser on January
10, 2007, a non-refundable amendment fee (the "FIFTH AMENDMENT FEE") in the
amount of $500,000. At the request of, and as an accommodation to, the Company,
the Purchaser agreed to defer the payment of the Fifth Amendment Fee from the
Fifth Amendment Effective Date to January 10, 2007, it being understood and
agreed by the Company that the Fifth Amendment Fee shall be deemed fully earned
as of the Fifth Amendment Effective Date.

     4. Representations and Warranties of the Company. In order to induce the
Purchaser to enter into the Amendment Documents, the Company represents and
warrants to the Purchaser as follows:

          (a) Authorization; Binding Effect. The Company and each Subsidiary
Guarantor has the requisite power and authority to enter into, deliver and
perform its obligations under the Amendment Documents to which it is a party (or
to which it has consented) and to consummate the transactions contemplated
thereby. The execution, delivery and performance by the Company and the
Subsidiary Guarantors of the Amendment Documents to which it is a party (or to
which it has consented) and the consummation of the transactions contemplated
thereby have been duly authorized by all necessary action on the part of the
Company and the Subsidiary Guarantors, as applicable. This Amendment has been
duly executed and delivered by the Company and the Subsidiary Guarantors, and on
the Fifth Amendment Effective Date the other Amendment Documents will be duly
executed and delivered thereby. This Amendment is, and on the Fifth Amendment
Effective Date the other Amendment Documents will be, the legal, valid and
binding obligations of the Company and each Subsidiary Guarantor to which it is
a party (or to which it has consented), enforceable against the Company and each
such Subsidiary Guarantor in accordance with its terms, except as enforcement
may be limited by bankruptcy, insolvency, reorganization, moratorium, fraudulent
transfer or conveyance or similar laws relating to or limiting creditors' rights
generally or by equitable principles relating to enforceability and except as
rights of indemnity or contribution may be limited by federal or state
securities or other laws or the public policy underlying such laws.

          (b) No Conflict. The execution, delivery and performance by the
Company and the Subsidiary Guarantors of the Amendment Documents and the
consummation of the transactions contemplated thereby will not violate or
conflict with, or cause a default under, or give rise to a right of termination
under, (i) the charter or bylaws of the Company or any of its Subsidiaries, as
in effect on the date hereof; (ii) any Applicable Laws; or (iii) any term of any
Material Contract (including any Securitization Transaction Document and any
Stanwich-Related Agreement), indenture, note, mortgage, instrument or other
agreement to which the Company or any of its Subsidiaries is a party or by which
any of its or their properties or assets are bound.


                                      -4-


          (c) Rank; Obligations. Each of the Notes remains in full force and
effect and, in the case of the Term E Note and the Term F Note, as amended by
the amendments set forth in the applicable Amendment Document. The Indebtedness
evidenced by the Notes constitutes Senior Indebtedness.

          (d) No Consents. Neither the Company nor any of its Subsidiaries or
other Affiliates is required to obtain any Consent in connection with execution,
delivery or performance of any Amendment Document or the consummation of the
transactions contemplated thereby, or for the purpose of maintaining in full
force and effect any Licenses and Permits of the Company or any of its
Subsidiaries, from (a) any Governmental Authority, (b) any trustee, Credit
Enhancer, rating agency or other party to any Securitization Transaction in
connection with the execution and delivery of this Amendment or any Related
Agreement or (c) any other Person.

          (e) Note Balances. The outstanding principal balances and "Maturity
Dates" of the Notes, respectively, are as follows (provided that the "Maturity
Date" of each of the Term E Note and the Term F Notes gives effect to the
Amendments to be delivered pursuant to Section 2(c)(i) and (ii) above,
respectively):

                                    Outstanding
Note                             Principal Balance          Maturity Date
- ----                             -----------------          -------------
Term D Note............             15,000,000            December 18, 2006
Term E Note............             15,000,000                 May 31, 2007
Term F Note............             10,000,000                 May 31, 2007
                                    ----------
                                   $40,000,000

          (f) No Default. No Default or Event of Default has occurred and is
continuing or would result from the execution, delivery or performance of this
Amendment or any other Amendment Document or the consummation of the
transactions contemplated hereby or thereby.

          (g) Collateral Security. The Liens granted in favor of the Purchaser
under the Collateral Documents constitute valid, enforceable and continuing
first priority, perfected security interests and liens in, on and to all
Collateral and secure the payment and performance in full of all Obligations,
including all Indebtedness and other Obligations under the Notes.

          (h) Subsidiaries. The Company has no Subsidiaries other than
Subsidiaries that have executed this Amendment and (ii) Subsidiaries that are
Special Purpose Entities. In addition, each of PC Acceptance.com, Inc., a
Virginia corporation, and First Community Finance, Inc., a Virginia corporation,
has been dissolved and their assets were distributed to TFC.


                                      -5-


     5. Confirmation; Full Force and Effect. The amendments set forth in Section
1 above shall amend the Securities Purchase Agreement on and as of the Fifth
Amendment Effective Date, and the Securities Purchase Agreement shall otherwise
remain in full force and effect, as amended thereby, from and after the Fifth
Amendment Effective Date in accordance with its terms. The Company hereby
ratifies, approves and affirms in all respects each of the Securities Purchase
Agreement, as amended hereby, the Notes (including the Term D Note, the Term E
Note and the Term F Note), the Collateral Documents (including the Liens granted
in favor of the Purchaser under the Collateral Documents) and each of the other
Related Agreements, the terms and other provisions hereof and thereof and the
Obligations hereunder and thereunder.

     6. No Other Amendments. This Amendment is being delivered without prejudice
to the rights, remedies or powers of the Purchaser in connection with or under
the Securities Purchase Agreement, the Notes, the Collateral Documents and the
other Related Agreements, Applicable Laws or otherwise and, except as expressly
provided in Section 1 above, shall not constitute or be deemed to constitute an
amendment or other modification of, or a supplement to, the Securities Purchase
Agreement or any Related Agreement. In addition, nothing contained in this
Amendment is intended to limit or impair any right, power or remedy of the
Purchaser under the Securities Purchase Agreement or any Related Agreement or
shall be construed as a waiver of any breach, violation, Default or Event of
Default, whether past, present or future, under the Securities Purchase
Agreement or any Related Agreement, or a forbearance by the Purchaser of any of
its rights, remedies or powers against the Company or the Collateral. The
Purchaser hereby expressly reserves all of its rights, powers and remedies under
or in connection with the Securities Purchase Agreement, the Notes, the
Collateral Documents and the Related Agreements, whether at law or in equity,
including, without limitation, the right to declare all Obligations to be due
and payable.

     7. Miscellaneous Provisions.

          (a) Entire Agreement; Successors and Assigns. This Amendment and the
other Amendment Documents constitute the entire understanding and agreement with
respect to the subject matter hereof and supersede all prior oral and written,
and all contemporaneous oral, agreements and understandings with respect
thereto. This Amendment shall inure to the benefit of, and be binding upon, the
parties and their respective successors and permitted assigns.

          (b) Governing Law. IN ALL RESPECTS, INCLUDING ALL MATTERS OF
CONSTRUCTION, VALIDITY AND PERFORMANCE, THIS AMENDMENT SHALL BE GOVERNED BY, AND
CONSTRUED AND ENFORCED IN ACCORDANCE WITH, THE INTERNAL LAWS OF THE STATE OF
CALIFORNIA APPLICABLE TO CONTRACTS MADE AND PERFORMED IN THAT STATE (WITHOUT
REGARD TO THE CHOICE OF LAW OR CONFLICTS OF LAW PROVISIONS THEREOF).


                                      -6-


          (c) Counterparts. This Amendment may be executed in any number of
counterparts and by facsimile transmission, each of which shall be deemed an
original and all of which taken together shall constitute one and the same
instrument.



                                      -7-


     IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
executed and delivered by their duly authorized representatives as of the date
first written above.

                              COMPANY
                              -------

                              CONSUMER PORTFOLIO SERVICES, INC.,
                              a California corporation


                              By: /s/ ROBERT RIEDL
                                  ----------------
                                  Robert Riedl
                                  Senior Vice President and Chief Investment
                                  Officer


                              By: /s/ MARK CREATURA
                                  -----------------
                                  Mark A. Creatura
                                  Senior Vice President and Secretary


                              PURCHASER
                              ---------

                              LEVINE LEICHTMAN CAPITAL PARTNERS, INC., a
                              California corporation

                                      On behalf of LEVINE LEICHTMAN CAPITAL
                                      PARTNERS II, L.P., a California limited
                                      partnership


                                      By: /s/ STEVEN E. HARTMAN
                                          ---------------------
                                          Steven E. Hartman
                                          Vice President



                                      -8-


                     ACKNOWLEDGMENT, CONSENT AND AFFIRMATION
                             OF SUBSIDIARY GUARANTY
                             ----------------------

     The undersigned Subsidiary Guarantors hereby acknowledge that each has read
the foregoing Fifth Amendment to Third Amended and Restated Securities Purchase
Agreement and consents to its terms and the transactions contemplated thereby.
Further, each of the undersigned Subsidiary Guarantors hereby (a) confirms that
it is a party to the Subsidiary Guaranty and that, among other things, the
payment and performance of the Notes are guarantied by it under the Subsidiary
Guaranty in accordance with its terms, (b) ratifies, approves and reaffirms in
all respects the terms and other provisions of, and its obligations under, the
Subsidiary Guaranty, the Collateral Documents and the other Related Agreements
to which it is a party or which it has consented to or acknowledged and (c)
confirms that the Subsidiary Guaranty, the Collateral Documents and the other
Related Agreements to which it is a party remain in full force and effect in
accordance with their respective terms.

              SUBSIDIARY GUARANTORS
              ---------------------

              CPS LEASING, INC., a Delaware corporation

              CPS MARKETING, INC., a California corporation

              MFN FINANCIAL CORPORATION, a Delaware corporation

              MERCURY FINANCE COMPANY LLC, a Delaware limited liability company

              MERCURY FINANCE CORPORATION OF ALABAMA, an Alabama corporation

              MERCURY FINANCE COMPANY OF ARIZONA, an Arizona corporation

              MERCURY FINANCE COMPANY OF COLORADO, a Delaware corporation

              MERCURY FINANCE COMPANY OF DELAWARE, a Delaware corporation

              MERCURY FINANCE COMPANY OF FLORIDA, a Delaware corporation

              MERCURY FINANCE COMPANY OF GEORGIA, a Delaware corporation

              MERCURY FINANCE COMPANY OF ILLINOIS, a Delaware corporation

              MERCURY FINANCE COMPANY OF INDIANA, a Delaware corporation

              MERCURY FINANCE COMPANY OF KENTUCKY, a Delaware corporation


                                      -9-


              MERCURY FINANCE COMPANY OF LOUISIANA, a Delaware corporation

              MERCURY FINANCE COMPANY OF MICHIGAN, a Delaware corporation

              MERCURY FINANCE COMPANY OF MISSISSIPPI, a Delaware corporation

              MERCURY FINANCE COMPANY OF MISSOURI, a Missouri corporation

              MERCURY FINANCE COMPANY OF NEVADA, a Nevada corporation

              MERCURY FINANCE COMPANY OF NEW YORK, a Delaware corporation

              MERCURY FINANCE COMPANY OF NORTH CAROLINA, a Delaware corporation

              MERCURY FINANCE COMPANY OF OHIO, a Delaware corporation

              MFC FINANCE COMPANY OF OKLAHOMA, a Delaware corporation

              MERCURY FINANCE COMPANY OF PENNSYLVANIA, a Delaware corporation

              MERCURY FINANCE COMPANY OF SOUTH CAROLINA, a Delaware corporation

              MERCURY FINANCE COMPANY OF TENNESSEE, a Tennessee corporation

              MFC FINANCE COMPANY OF TEXAS, a Delaware corporation

              MERCURY FINANCE COMPANY OF VIRGINIA, a Delaware corporation

              MERCURY FINANCE COMPANY OF WISCONSIN, a Delaware corporation

              GULFCO INVESTMENT, INC., a Louisiana corporation

              GULFCO FINANCE COMPANY, a Louisiana corporation

              MIDLAND FINANCE CO., an Illinois corporation

              MFN INSURANCE COMPANY, a company organized and existing under the
              laws of Turks and Caicos

              TFC ENTERPRISES, INC., a Delaware corporation (the surviving
              corporation of the TFC Merger)


                                      -10-


              THE FINANCE COMPANY, a Virginia corporation

              RECOVERIES, INC., a Virginia corporation

              THE INSURANCE AGENCY, INC., a Virginia corporation

              71270 CORP., a Delaware corporation


              By: /s/ ROBERT RIEDL
                  ----------------
                  Robert Riedl
                  Vice President


              By: /s/ MARK CREATURA
                  -----------------
                  Mark A. Creatura
                  Vice President and Secretary



                                      -11-


                                                                   EXHIBIT 4.7.1


                                  AMENDMENT TO
                       11.75% SECURED SENIOR NOTE DUE 2006
                                  (Term E Note)

     THIS AMENDMENT TO 11.75% SECURED SENIOR NOTE DUE 2006 (TERM E NOTE) is
entered into as of May 26, 2006 (this "AMENDMENT"), by and between CONSUMER
PORTFOLIO SERVICES, INC., a California corporation (the "COMPANY"), and LEVINE
LEICHTMAN CAPITAL PARTNERS II, L.P., a California limited partnership (the
"Purchaser" and, together with any registered assigns, the "HOLDER").

                                 R E C I T A L S

     A. The Company and the Purchaser are parties to that certain Third Amended
and Restated Securities Purchase Agreement dated as of January 29, 2004, as
amended by a March 25 Amendment to Securities Purchase Agreement dated as of
March 25, 2004, a Consent and First Amendment to Third Amended and Restated
Securities Purchase Agreement dated as of April 2, 2004, a Third Amendment to
Third Amended and Restated Securities Purchase Agreement dated as of May 28,
2004, and a Fourth Amendment to Third Amended and Restated Securities Purchase
Agreement dated as of June 25, 2004 (as so amended, the "EXISTING SECURITIES
PURCHASE AGREEMENT").

     B. The Company and the Purchaser are entering into a Fifth Amendment to
Third Amended and Restated Securities Purchase Agreement dated as of May 26,
2006 (the "FIFTH AMENDMENT"). The Existing Securities Purchase Agreement, as
amended further by the Fifth Amendment, is referred to herein as the "SECURITIES
PURCHASE AGREEMENT."

     C. The Purchaser is the holder of the Term E Note. Unless otherwise
indicated, capitalized terms used and not otherwise defined herein have the
meanings ascribed to them in the Securities Purchase Agreement or the Term E
Note, as the case may be.

     D. The Company has requested that the Purchaser extend the Maturity Date of
the Term E Note from May 27, 2006 to May 31, 2007, and the Purchaser is willing
to do so as an accommodation to the Company, on the terms and subject to the
conditions set forth in this Amendment and the Fifth Amendment. The execution
and delivery by the Company of this Amendment is a condition precedent to the
closing of the transactions contemplated by the Fifth Amendment.

                                A G R E E M E N T

     NOW, THEREFORE, in consideration of the foregoing and the mutual covenants,
conditions and provisions contained herein, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereby agree as follows:



     1. Amendment of Section 3 (Maturity Date). Section 3 (Maturity Date) of the
Term E Note is hereby amended to read in its entirety as follows:

              "3. Maturity Date. The Company shall pay in full the
     outstanding principal balance of, all premium, if any, and accrued and
     unpaid interest on, and all other amounts owing under, this Note on May
     31, 2007 (the "MATURITY DATE")."

     2. Confirmation; Full Force and Effect. The amendment set forth in Section
1 above shall amend the Term E Note on and as of the date hereof, and the Term E
Note shall remain in full force and effect, as amended thereby, from and after
the date hereof in accordance with its terms. The Company hereby ratifies,
approves and affirms in all respects each of the Securities Purchase Agreement,
the Term E Note, as amended hereby, the other Notes, the Collateral Documents
(including the Liens granted in favor of the Purchaser under the Collateral
Documents) and each of the other Related Agreements, the terms and other
provisions hereof and thereof and the Obligations hereunder and thereunder. The
execution, delivery and performance of this Amendment shall not operate as a
waiver of, or limitation with respect to, any right, power or remedy of the
Purchaser under the Securities Purchase Agreement, the Term E Note, as amended
hereby, any other Note, any Collateral Documents, any other Related Agreement or
any Applicable Laws.

     3. Entire Agreement; Successors and Assigns. This Amendment constitutes the
entire understanding and agreement with respect to the amendment of the Term E
Note and supersedes all prior oral and written, and all contemporaneous oral,
agreements and understandings with respect thereto. This Amendment shall inure
to the benefit of, and be binding upon, the Company, the Purchaser and their
respective successors and permitted assigns.

     4. Governing Law. This Amendment shall be governed by, and construed and
enforced in accordance with, the laws of the State of California applicable to
contracts made and performed in such State, without regard to principles
regarding choice of law or conflicts of laws.

     5. Counterparts. This Amendment may be executed in one or more counterparts
and by facsimile transmission, each of which shall be deemed an original, but
all of which taken together shall constitute one and the same instrument.


                     [REST OF PAGE INTENTIONALLY LEFT BLANK]


                                      -2-


     IN WITNESS WHEREOF, the Company has caused this Amendment to be executed
and delivered by its duly authorized representatives as of the date first
written above.

                             COMPANY
                             -------

                             CONSUMER PORTFOLIO SERVICES, INC., a California
                             corporation


                             By:  /s/ ROBERT RIEDL
                                  ----------------
                                      Robert Riedl
                                      Senior Vice President and Chief Investment
                                      Officer


                             By:  /s/ MARK CREATURA
                                  -----------------
                                      Mark A. Creatura
                                      Senior Vice President and Secretary


AGREED TO AND ACCEPTED:
- ----------------------

LEVINE LEICHTMAN CAPITAL PARTNERS, INC.

         On behalf of LEVINE LEICHTMAN
         CAPITAL PARTNERS II, L.P.

         By: /s/ STEVEN E. HARTMAN
            ----------------------
                 Steven E. Hartman
                 Vice President


                                      -3-


                           ACKNOWLEDGMENT AND CONSENT
                            OF SUBSIDIARY GUARANTORS
                            ------------------------

     Each of the undersigned Subsidiary Guarantors hereby acknowledges that it
has read the foregoing Amendment to 11.75% Secured Senior Note Due 2006 (Term E
Note) and consents to its terms. Each of the undersigned Subsidiary Guarantors
further acknowledges and agrees that the Term E Note, as amended by the
foregoing Amendment, and the other Notes each constitutes a Guarantied
Obligation and reaffirms its obligations under the Subsidiary Guaranty and the
other Related Agreements to which it is a party, all of which remains in full
force and effect.

             SUBSIDIARY GUARANTORS
             ---------------------

             CPS LEASING, INC., a Delaware corporation

             CPS MARKETING, INC., a California corporation

             MFN FINANCIAL CORPORATION, a Delaware corporation

             MERCURY FINANCE COMPANY LLC, a Delaware limited liability company

             MERCURY FINANCE CORPORATION OF ALABAMA, an Alabama corporation

             MERCURY FINANCE COMPANY OF ARIZONA, an Arizona corporation

             MERCURY FINANCE COMPANY OF COLORADO, a Delaware corporation

             MERCURY FINANCE COMPANY OF DELAWARE, a Delaware corporation

             MERCURY FINANCE COMPANY OF FLORIDA, a Delaware corporation

             MERCURY FINANCE COMPANY OF GEORGIA, a Delaware corporation

             MERCURY FINANCE COMPANY OF ILLINOIS, a Delaware corporation

             MERCURY FINANCE COMPANY OF INDIANA, a Delaware corporation

             MERCURY FINANCE COMPANY OF KENTUCKY, a Delaware corporation

             MERCURY FINANCE COMPANY OF LOUISIANA, a Delaware corporation


                                      -4-


             MERCURY FINANCE COMPANY OF MICHIGAN, a Delaware corporation

             MERCURY FINANCE COMPANY OF MISSISSIPPI, a Delaware corporation

             MERCURY FINANCE COMPANY OF MISSOURI, a Missouri corporation

             MERCURY FINANCE COMPANY OF NEVADA, a Nevada corporation

             MERCURY FINANCE COMPANY OF NEW YORK, a Delaware corporation

             MERCURY FINANCE COMPANY OF NORTH CAROLINA, a Delaware corporation

             MERCURY FINANCE COMPANY OF OHIO, a Delaware corporation

             MFC FINANCE COMPANY OF OKLAHOMA, a Delaware corporation

             MERCURY FINANCE COMPANY OF PENNSYLVANIA, a Delaware corporation

             MERCURY FINANCE COMPANY OF SOUTH CAROLINA, a Delaware corporation

             MERCURY FINANCE COMPANY OF TENNESSEE, a Tennessee corporation

             MFC FINANCE COMPANY OF TEXAS, a Delaware corporation

             MERCURY FINANCE COMPANY OF VIRGINIA, a Delaware corporation

             MERCURY FINANCE COMPANY OF WISCONSIN, a Delaware corporation

             GULFCO INVESTMENT, INC., a Louisiana corporation

             GULFCO FINANCE COMPANY, a Louisiana corporation

             MIDLAND FINANCE CO., an Illinois corporation

             MFN INSURANCE COMPANY, a company organized and existing under the
             laws of Turks and Caicos

             TFC ENTERPRISES, INC., a Delaware corporation (the surviving
             corporation of the TFC Merger)

             THE FINANCE COMPANY, a Virginia corporation

             RECOVERIES, INC., a Virginia corporation


                                      -5-


             THE INSURANCE AGENCY, INC., a Virginia corporation

             71270 CORP., a Delaware corporation


             By: /s/ ROBERT RIEDL
                 ----------------
                 Robert Riedl
                 Vice President


             By: /s/ MARK CREATURA
                 -----------------
                 Mark A. Creatura
                 Vice President and Secretary


                                      -6-

                                                                   EXHIBIT 4.8.1


                                  AMENDMENT TO
                       11.75% SECURED SENIOR NOTE DUE 2006
                                  (Term F Note)

     THIS AMENDMENT TO 11.75% SECURED SENIOR NOTE DUE 2006 (TERM F NOTE) is
entered into as of May 26, 2006 (this "AMENDMENT"), by and between CONSUMER
PORTFOLIO SERVICES, INC., a California corporation (the "COMPANY"), and LEVINE
LEICHTMAN CAPITAL PARTNERS II, L.P., a California limited partnership (the
"PURCHASER" and, together with any registered assigns, the "HOLDER").

                                 R E C I T A L S

     A. The Company and the Purchaser are parties to that certain Third Amended
and Restated Securities Purchase Agreement dated as of January 29, 2004, as
amended by a March 25 Amendment to Securities Purchase Agreement dated as of
March 25, 2004, a Consent and First Amendment to Third Amended and Restated
Securities Purchase Agreement dated as of April 2, 2004, a Third Amendment to
Third Amended and Restated Securities Purchase Agreement dated as of May 28,
2004, and a Fourth Amendment to Third Amended and Restated Securities Purchase
Agreement dated as of June 25, 2004 (as so amended, the "EXISTING SECURITIES
PURCHASE AGREEMENT").

     B. The Company and the Purchaser are entering into a Fifth Amendment to
Third Amended and Restated Securities Purchase Agreement dated as of May 26,
2006 (the "FIFTH AMENDMENT"). The Existing Securities Purchase Agreement, as
amended further by the Fifth Amendment, is referred to herein as the "SECURITIES
PURCHASE Agreement."

     C. The Purchaser is the holder of the Term F Note. Unless otherwise
indicated, capitalized terms used and not otherwise defined herein have the
meanings ascribed to them in the Securities Purchase Agreement or the Term F
Note, as the case may be.

     D. The Company has requested that the Purchaser extend the Maturity Date of
the Term F Note from June 24, 2006 to May 31, 2007, and the Purchaser is willing
to do so as an accommodation to the Company, on the terms and subject to the
conditions set forth in this Amendment and the Fifth Amendment. The execution
and delivery by the Company of this Amendment is a condition precedent to the
closing of the transactions contemplated by the Fifth Amendment.

                                A G R E E M E N T

     NOW, THEREFORE, in consideration of the foregoing and the mutual covenants,
conditions and provisions contained herein, and for other good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged, the
parties hereby agree as follows:



     1. Amendment of Section 3 (Maturity Date). Section 3 (Maturity Date) of the
Term F Note is hereby amended to read in its entirety as follows:

          "3. Maturity Date. The Company shall pay in full the
     outstanding principal balance of, all premium, if any, and
     accrued and unpaid interest on, and all other amounts owing
     under, this Note on May 31, 2007 (the "MATURITY DATE")."

     2. Confirmation; Full Force and Effect. The amendment set forth in Section
1 above shall amend the Term F Note on and as of the date hereof, and the Term F
Note shall remain in full force and effect, as amended thereby, from and after
the date hereof in accordance with its terms. The Company hereby ratifies,
approves and affirms in all respects each of the Securities Purchase Agreement,
the Term F Note, as amended hereby, the other Notes, the Collateral Documents
(including the Liens granted in favor of the Purchaser under the Collateral
Documents) and each of the other Related Agreements, the terms and other
provisions hereof and thereof and the Obligations hereunder and thereunder. The
execution, delivery and performance of this Amendment shall not operate as a
waiver of, or limitation with respect to, any right, power or remedy of the
Purchaser under the Securities Purchase Agreement, the Term F Note, as amended
hereby, any other Note, any Collateral Documents, any other Related Agreement or
any Applicable Laws.

     3. Entire Agreement; Successors and Assigns. This Amendment constitutes the
entire understanding and agreement with respect to the amendment of the Term F
Note and supersedes all prior oral and written, and all contemporaneous oral,
agreements and understandings with respect thereto. This Amendment shall inure
to the benefit of, and be binding upon, the Company, the Purchaser and their
respective successors and permitted assigns.

     4. Governing Law. This Amendment shall be governed by, and construed and
enforced in accordance with, the laws of the State of California applicable to
contracts made and performed in such State, without regard to principles
regarding choice of law or conflicts of laws.

     5. Counterparts. This Amendment may be executed in one or more counterparts
and by facsimile transmission, each of which shall be deemed an original, but
all of which taken together shall constitute one and the same instrument.



                     [REST OF PAGE INTENTIONALLY LEFT BLANK]


                                      -2-


     IN WITNESS WHEREOF, the Company has caused this Amendment to be executed
and delivered by its duly authorized representatives as of the date first
written above.

                                    COMPANY
                                    -------

                                    CONSUMER PORTFOLIO SERVICES, INC.,
                                    a California corporation


                                    By:  /s/ ROBERT RIEDL
                                         -----------------
                                             Robert Riedl
                                             Senior Vice President and Chief
                                             Investment Officer


                                    By:  /s/ MARK CREATURA
                                         -----------------
                                             Mark A. Creatura
                                             Senior Vice President and Secretary



AGREED TO AND ACCEPTED:
- ----------------------

LEVINE LEICHTMAN CAPITAL PARTNERS, INC.

         On behalf of LEVINE LEICHTMAN
         CAPITAL PARTNERS II, L.P.


         By:  /s/ STEVE E. HARTMAN
            ----------------------
                  Steven E. Hartman
                  Vice President


                                      -3-


                           ACKNOWLEDGMENT AND CONSENT
                            OF SUBSIDIARY GUARANTORS
                            ------------------------

     Each of the undersigned Subsidiary Guarantors hereby acknowledges that it
has read the foregoing Amendment to 11.75% Secured Senior Note Due 2006 (Term F
Note) and consents to its terms. Each of the undersigned Subsidiary Guarantors
further acknowledges and agrees that the Term F Note, as amended by the
foregoing Amendment, and the other Notes each constitutes a Guarantied
Obligation and reaffirms its obligations under the Subsidiary Guaranty and the
other Related Agreements to which it is a party, all of which remains in full
force and effect.

          SUBSIDIARY GUARANTORS
          ---------------------

          CPS LEASING, INC., a Delaware corporation

          CPS MARKETING, INC., a California corporation

          MFN FINANCIAL CORPORATION, a Delaware corporation

          MERCURY FINANCE COMPANY LLC, a Delaware limited liability company

          MERCURY FINANCE CORPORATION OF ALABAMA, an Alabama corporation

          MERCURY FINANCE COMPANY OF ARIZONA, an Arizona corporation

          MERCURY FINANCE COMPANY OF COLORADO, a Delaware corporation

          MERCURY FINANCE COMPANY OF DELAWARE, a Delaware corporation

          MERCURY FINANCE COMPANY OF FLORIDA, a Delaware corporation

          MERCURY FINANCE COMPANY OF GEORGIA, a Delaware corporation

          MERCURY FINANCE COMPANY OF ILLINOIS, a Delaware corporation

          MERCURY FINANCE COMPANY OF INDIANA, a Delaware corporation

          MERCURY FINANCE COMPANY OF KENTUCKY, a Delaware corporation

          MERCURY FINANCE COMPANY OF LOUISIANA, a Delaware corporation


                                      -4-


          MERCURY FINANCE COMPANY OF MICHIGAN, a Delaware corporation

          MERCURY FINANCE COMPANY OF MISSISSIPPI, a Delaware corporation

          MERCURY FINANCE COMPANY OF MISSOURI, a Missouri corporation

          MERCURY FINANCE COMPANY OF NEVADA, a Nevada corporation

          MERCURY FINANCE COMPANY OF NEW YORK, a Delaware corporation

          MERCURY FINANCE COMPANY OF NORTH CAROLINA, a Delaware corporation

          MERCURY FINANCE COMPANY OF OHIO, a Delaware corporation

          MFC FINANCE COMPANY OF OKLAHOMA, a Delaware corporation

          MERCURY FINANCE COMPANY OF PENNSYLVANIA, a Delaware corporation

          MERCURY FINANCE COMPANY OF SOUTH CAROLINA, a Delaware corporation

          MERCURY FINANCE COMPANY OF TENNESSEE, a Tennessee corporation

          MFC FINANCE COMPANY OF TEXAS, a Delaware corporation

          MERCURY FINANCE COMPANY OF VIRGINIA, a Delaware corporation

          MERCURY FINANCE COMPANY OF WISCONSIN, a Delaware corporation

          GULFCO INVESTMENT, INC., a Louisiana corporation

          GULFCO FINANCE COMPANY, a Louisiana corporation

          MIDLAND FINANCE CO., an Illinois corporation

          MFN INSURANCE COMPANY, a company organized and existing under the
          laws of Turks and Caicos

          TFC ENTERPRISES, INC., a Delaware corporation (the surviving
          corporation of the TFC Merger)

          THE FINANCE COMPANY, a Virginia corporation

          RECOVERIES, INC., a Virginia corporation


                                      -5-


          THE INSURANCE AGENCY, INC., a Virginia corporation

          71270 CORP., a Delaware corporation


          By: /s/ ROBERT RIEDL
              ----------------
              Robert Riedl
              Vice President


          By: /s/ MARK CREATURA
              -----------------
              Mark A. Creatura
              Vice President and Secretary


                                      -6-

                                                                  EXHIBIT 10.5.1




                                 AMENDMENT NO. 1
                                 ---------------


                            dated as of June 30, 2006


                                      among


                                PAGE FUNDING LLC,
                                -----------------
                            as Purchaser and Issuer,


                       CONSUMER PORTFOLIO SERVICES, INC.,
                       ----------------------------------
                             as Seller and Servicer,

                                       and
                                       ---

                     WELLS FARGO BANK, NATIONAL ASSOCIATION,
                         as Backup Servicer and Trustee

                                     to the

            Second Amended and Restated Sale and Servicing Agreement
                           dated as of April 18, 2006




                               AMENDMENT NO. 1 TO
            SECOND AMENDED AND RESTATED SALE AND SERVICING AGREEMENT

     AMENDMENT NO. 1, dated as of June 30, 2006 (the "Amendment") by and among
PAGE FUNDING LLC, a Delaware limited liability company (in its capacities as
Purchaser, the "Purchaser" and as Issuer, the "Issuer," respectively), CONSUMER
PORTFOLIO SERVICES, INC., a California corporation (in its capacities as Seller,
the "Seller" and as Servicer, the "Servicer," respectively), WELLS FARGO BANK,
NATIONAL ASSOCIATION, a national banking association (in its capacities as
Backup Servicer, the "Backup Servicer" and as Trustee, the "Trustee,"
respectively).

                              PRELIMINARY STATEMENT

     Reference is made to the Second Amended and Restated Sale and Servicing
Agreement dated as of April 18, 2006, among PAGE FUNDING LLC, CONSUMER PORTFOLIO
SERVICES, INC., and WELLS FARGO BANK, NATIONAL ASSOCIATION ("Sale and Servicing
Agreement").

                                    RECITALS

     WHEREAS, PAGE FUNDING LLC, CONSUMER PORTFOLIO SERVICES, INC., and WELLS
FARGO BANK, NATIONAL ASSOCIATION (collectively, the "Amending Parties") have
executed the Sale and Servicing Agreement and the Amending Parties desire to
amend the Sale and Servicing Agreement in certain respects as provided below;
and

     WHEREAS, UBS Real Estate Securities Inc., as Noteholder, desires to consent
to this Amendment.



                            ARTICLE I - DEFINITIONS

     SECTION 1.1. Defined Terms. Unless otherwise defined in this Amendment,
capitalized terms used in this Amendment (including in the Preamble and the
Recitals) shall have the meaning given such terms in the Annex A to the Sale and
Servicing Agreement, as identifiable from the context in which such term is
used.


                             ARTICLE II - AMENDMENT

     SECTION 2.1 Amendment to Annex A to the Sale and Servicing Agreement. In
Annex A to the Sale and Servicing Agreement, the definitions of "Advance Rate,"
"CPS Borrowing Base" and "TFC Borrowing Base" are hereby amended and restated in
their entirety to read, respectively. as follows:

     "ADVANCE RATE" as of any day means (a) with respect to each TFC
     Receivable, 70% and (b) with respect to each CPS Receivable, 83%.


                                       2


     "CPS BORROWING BASE" means, as of any date of determination, an
     amount equal to the lesser of (A) 87% of Market Value and (B)(I)
     the excess of (a) the Aggregate Principal Balance of the CPS
     Receivables (after giving effect to Available Funds allocable to
     principal payments made by Obligors) over (b) the Excess
     Concentration Amount for the CPS Receivables multiplied by (II)
     the Advance Rate applicable with respect to CPS Receivables.

     "TFC BORROWING BASE" means, as of any date of determination, an
     amount equal to the lesser of (A) 80% of Market Value and (B)(I)
     the excess of (a) the Aggregate Principal Balance of the TFC
     Receivables (after giving effect to Available Funds allocable to
     principal payments made by Obligors) over (b) the Excess
     Concentration Amount for the CPS Receivables multiplied by (II)
     the Advance Rate applicable with respect to TFC Receivables;
     provided, however, that on or after the occurrence of a TFC
     Funding Termination Event, the TFC Borrowing base shall equal
     zero.


                           ARTICLE III - EFFECTIVENESS

     SECTION 3.1. Effective Date. This Amendment shall be effective as of the
date of this Amendment upon satisfaction of the following conditions:

     (a)  Execution and delivery by the parties hereto and UBS Real Estate
          Securities, Inc. of this Amendment, and

     (b)  Payment to the Note Purchaser, or its designee, of a consent fee in
          the amount of One Hundred Thousand Dollars ($100,000.00).


                           ARTICLE IV - MISCELLANEOUS

     SECTION 4.1. Ratification; Representations and Warranties, Etc.

     (a) Except as expressly amended hereby, all of the terms of the Basic
Documents shall remain in full force and effect and are hereby ratified and
confirmed in all respects. This Amendment shall not constitute a novation;

     (b) The Purchaser, Seller, Issuer and Servicer each hereby represents and
warrants that (i) it has the requisite power and authority, and legal right, to
execute and deliver this Amendment and to perform its obligations under this
Amendment, the Sale and Servicing Agreement, as amended hereby, and the Basic
Documents, (ii) it has taken all necessary corporate and legal action to duly
authorize the execution and delivery of this Amendment and the performance of
its obligations under this Amendment, (iii) this Amendment has been duly
executed and delivered by it, (iv) this Amendment constitutes its legal, valid


                                       3


and binding obligation, enforceable against it in accordance with its terms,
except as enforceability may be limited by applicable bankruptcy, insolvency,
reorganization, moratorium or similar laws affecting the rights of creditors
generally and by general equitable principles (whether enforcement is sought by
proceedings in equity or at law), and (v), after giving effect to this
Amendment, no Default or Event of Default has occurred and is continuing;

     (c) Each representation and warranty contained in the Basic Documents (as
modified by this Amendment, if applicable) is true and correct and is hereby
restated and affirmed; and

     (d) Each covenant contained in the Basic Documents (as modified by this
Amendment, if applicable) is hereby restated and affirmed.

     SECTION 4.2. Further Assurances. The parties hereto hereby agree to execute
and deliver such additional documents, instruments or agreements as may be
reasonably necessary and appropriate to effectuate the purposes of this
Amendment and the other Basic Documents.

     SECTION 4.3. Conflicts. In the event of a conflict of any provision hereof
with any provision or definition set forth in the Basic Documents, the
provisions and definitions of this Amendment shall control.

     SECTION 4.4. Severability. Any provision of this Amendment or any other
Basic Document 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 thereof or affecting the validity, enforceability
or legality of such provisions in any other jurisdiction.

     SECTION 4.5. Entire Agreement. This Amendment and the other Basic Documents
constitute the entire agreement among the parties relative to the subject matter
hereof. Any previous agreement among the parties with respect to the subject
matter hereof is superseded by this Amendment and the other Basic Documents.
Nothing in this Amendment or in the other Basic Documents, expressed or implied,
is intended to confer upon any party other than the parties hereto and thereto
any rights, remedies, obligations or liabilities under or by reason of this
Amendment or the other Basic Documents.

     SECTION 4.6. Binding Effect. This Amendment and the other Basic Documents
shall be binding upon and shall be enforceable by Purchaser, Seller, Issuer,
Servicer, Note Purchaser, the Backup Servicer and the Trustee and their
respective successors and permitted assigns.

     SECTION 4.7. Counterparts. This Amendment may be executed in any number of
counterparts, each of which so executed shall be deemed to be an original, but
all of such counterparts shall together constitute but one and the same
instrument.


                                       4


     SECTION 4.8. GOVERNING LAW. THIS AMENDMENT AND ALL MATTERS ARISING OUT OF
OR RELATING TO THIS AMENDMENT 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.

     SECTION 4.9. Headings. The headings of Sections contained in this Amendment
are provided for convenience only. They form no part of this Amendment or the
Series Supplement and shall not affect the construction or interpretation of
this Amendment or Series Supplement or any provisions hereof or thereof.


                  [Remainder of page intentionally left blank.]



                                       5


     IN WITNESS WHEREOF, the Amending Parties have caused this Amendment to be
duly executed by their respective duly authorized officers as of the day and
year first above written. PAGE FUNDING LLC, as Purchaser and as Issuer

                                    By: /s/ MARK CREATURA
                                        -----------------------
                                    Title:  Vice President

                                    CONSUMER PORTFOLIO SERVICES, INC., as
                                    Seller and as Servicer


                                    By: /s/ JEFFREY P. FRITZ
                                        -----------------------
                                    Title:  Sr. Vice President & CFO


                                    WELLS FARGO BANK, NATIONAL ASSOCIATION, not
                                    in its individual capacity, but solely as
                                    Backup Servicer and Trustee


                                    By: /s/ JASON VAN VLEET
                                        -----------------------
                                    Title: Assistant Vice President


CONSENTED TO BY:
UBS REAL ESTATE SECURITIES, INC.,
as Noteholder and Note Purchaser


By:   /s/ REGINALD DE VILLIERS
   ---------------------------------
Name:     Reginald de Villiers
      ------------------------------
Title:    Director
      ------------------------------


By:   /s/ MUSTAFIZ SHAHMOHAMMED
   ---------------------------------
Name:     Mustafiz Shahmohammed
      ------------------------------
Title:    Executive Director
      ------------------------------



                                                                    EXHIBIT 31.1


                                  CERTIFICATION


I, Charles E. Bradley, Jr., certify that:

1. I have reviewed this quarterly report on Form 10-Q of Consumer Portfolio
Services, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

         (a) Designed such disclosure controls and procedures, or caused such
         disclosure controls and procedures to be designed under our
         supervision, to ensure that material information relating to the
         registrant, including its consolidated subsidiaries, is made known to
         us by others within those entities, particularly during the period in
         which this report is being prepared;

          (b) Evaluated the effectiveness of the registrant's disclosure
         controls and procedures and presented in this report our conclusions
         about the effectiveness of the disclosure controls and procedures, as
         of the end of the period covered by this report based on such
         evaluation; and

         (c) Disclosed in this report any change in the registrant's internal
         control over financial reporting that occurred during the registrant's
         most recent fiscal quarter (the registrant's fourth fiscal quarter in
         the case of an annual report) that has materially affected, or is
         reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on
our most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors (or persons performing the equivalent functions):

         (a) All significant deficiencies and material weaknesses in the design
         or operation of internal control over financial reporting which are
         reasonably likely to adversely affect the registrant's ability to
         record, process, summarize and report financial information; and

         (b) Any fraud, whether or not material, that involves management or
         other employees who have a significant role in the registrant's
         internal control over financial reporting.

Date: August 11, 2006

/s/ CHARLES E. BRADLEY, JR.
- -------------------------------
Chief Executive Officer



                                                                    EXHIBIT 31.2


                                  CERTIFICATION


I, Jeffrey P. Fritz, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Consumer Portfolio
Services, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a
material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial
information included in this report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as
of, and for, the periods presented in this report;

4. The registrant's other certifying officer(s) and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

         (a) Designed such disclosure controls and procedures, or caused such
         disclosure controls and procedures to be designed under our
         supervision, to ensure that material information relating to the
         registrant, including its consolidated subsidiaries, is made known to
         us by others within those entities, particularly during the period in
         which this report is being prepared;

          (b) Evaluated the effectiveness of the registrant's disclosure
         controls and procedures and presented in this report our conclusions
         about the effectiveness of the disclosure controls and procedures, as
         of the end of the period covered by this report based on such
         evaluation; and

         (c) Disclosed in this report any change in the registrant's internal
         control over financial reporting that occurred during the registrant's
         most recent fiscal quarter (the registrant's fourth fiscal quarter in
         the case of an annual report) that has materially affected, or is
         reasonably likely to materially affect, the registrant's internal
         control over financial reporting; and

5. The registrant's other certifying officer(s) and I have disclosed, based on
our most recent evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of
directors (or persons performing the equivalent functions):

         (a) All significant deficiencies and material weaknesses in the design
         or operation of internal control over financial reporting which are
         reasonably likely to adversely affect the registrant's ability to
         record, process, summarize and report financial information; and

         (b) Any fraud, whether or not material, that involves management or
         other employees who have a significant role in the registrant's
         internal control over financial reporting.

Date: August 11, 2006

/s/ JEFFREY P. FRITZ
- --------------------------
Chief Financial Officer



                                                                      EXHIBIT 32


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly Report on Form 10-Q of Consumer Portfolio
Services, Inc. (the "Company") for the quarterly period ended June 30, 2006, as
filed with the Securities and Exchange Commission on the date hereof (the
"Report"), Charles E. Bradley, Jr., as Chief Executive Officer of the Company,
and Jeffrey P. Fritz, as Chief Financial Officer of the Company, each hereby
certifies, pursuant to 18 U.S.C. ss.1350, as adopted pursuant to ss.906 of the
Sarbanes-Oxley Act of 2002, that:

         (1)      The Report fully complies with the requirements of Section
                  13(a) or 15(d) of the Securities Exchange Act of 1934; and

         (2)      The information contained in the Report fairly presents, in
                  all material respects, the financial condition and results of
                  operations of the Company.

Date: August  11, 2006



/s/ CHARLES E. BRADLEY, JR.
- ---------------------------------
Charles E. Bradley, Jr.
Chief Executive Officer

/s/ JEFFREY P. FRITZ
- ---------------------------------
Jeffrey P. Fritz
Chief Financial Officer

This certification accompanies each Report pursuant to ss. 906 of the
Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the
Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of ss.18
of the Securities Exchange Act of 1934, as amended.

A signed original of this written statement required by Section 906 has been
provided to the Company and will be retained by the Company and furnished to the
Securities and Exchange Commission or its staff upon request.