EXHIBIT 4.1
                                                                 TRUST AGREEMENT



                                                          EXECUTION COPY










                      AMENDED AND RESTATED TRUST AGREEMENT


                            Dated as of July 15, 1998

                                     between


                       CPS RECEIVABLES CORP., as Depositor


                                       and


                          BANKERS TRUST (DELAWARE), as
                                  Owner Trustee


















                                TABLE OF CONTENTS

                                                                          Page

                                   ARTICLE I.

                                   Definitions

SECTION 1.1.     Capitalized Terms.........................................1
SECTION 1.2.     Other Definitional Provisions.............................4

                                   ARTICLE II.

                                  Organization

SECTION 2.1.     Name......................................................4
SECTION 2.2.     Office....................................................5
SECTION 2.3.     Purposes and Powers.......................................5
SECTION 2.4.     Appointment of Owner Trustee..............................5
SECTION 2.5.     Initial Capital Contribution of Trust Estate..............5
SECTION 2.6.     Declaration of Trust......................................6
SECTION 2.7.     Title to Trust Property...................................6
SECTION 2.8.     Situs of Trust............................................6
SECTION 2.9.     Representations and Warranties of the Depositor...........7
SECTION 2.10.    Federal Income Tax Allocations............................8
SECTION 2.11.    Covenants of the Depositor................................9
SECTION 2.12.    Covenants of the Certificateholders......................10

                                  ARTICLE III.

                     Certificates and Transfer of Interests

SECTION 3.1.     Initial Ownership........................................11
SECTION 3.2.     The Certificates.........................................11
SECTION 3.3.     Authentication of Certificates...........................11
SECTION 3.4.     Registration of Transfer and Exchange of Certificates....11
SECTION 3.5.     Mutilated, Destroyed, Lost or Stolen Certificates........15
SECTION 3.6.     Persons Deemed Certificateholders........................15
SECTION 3.7.     Access to List of Certificateholders' Names and
                 Addresses................................................15
SECTION 3.8.     Maintenance of Office or Agency..........................16
SECTION 3.9.     ERISA Restrictions.......................................16









                                                                          Page

                                   ARTICLE IV.

                         Voting Rights and Other Actions

SECTION 4.1.     Prior Notice to Holders with Respect to Certain
                 Matters..................................................16
SECTION 4.2.     Action by Certificateholders with Respect to Certain
                 Matters..................................................17
SECTION 4.3.     Action by Certificateholders with Respect to
                 Bankruptcy...............................................17
SECTION 4.4.     Restrictions on Certificateholders' Power................17
SECTION 4.5.     Majority Control.........................................18
SECTION 4.6.     Rights of Insurer........................................18

                                   ARTICLE V.

                                 Certain Duties

SECTION 5.1.     Accounting and Records to the Noteholders,
                 Certificateholders, the Internal Revenue Service and
                 Others...................................................19
SECTION 5.2.     Signature on Returns; Tax Matters Partner................19
SECTION 5.3.     Underwriting Agreement...................................19
SECTION 5.4.     Trust Accounts...........................................20
SECTION 5.5.     Application of Funds in Certificate Distribution
                 Account..................................................20

                                   ARTICLE VI.

                      Authority and Duties of Owner Trustee

SECTION 6.1.     General Authority........................................22
SECTION 6.2.     General Duties...........................................22
SECTION 6.3.     Action upon Instruction..................................22
SECTION 6.4.     No Duties Except as Specified in this Agreement or in
                 Instructions.............................................23
SECTION 6.5.     No Action Except under Basic Documents or
                 Instructions.............................................24
SECTION 6.6.     Restrictions.............................................24









                                                                          Page

                                  ARTICLE VII.

                          Concerning the Owner Trustee

SECTION 7.1.     Acceptance of Trusts and Duties..........................24
SECTION 7.2.     Furnishing of Documents..................................25
SECTION 7.3.     Representations and Warranties...........................26
SECTION 7.4.     Reliance; Advice of Counsel..............................26
SECTION 7.5.     Not Acting in Individual Capacity........................26
SECTION 7.6.     Owner Trustee Not Liable for Certificates or
                 Receivables..............................................27
SECTION 7.7.     Owner Trustee May Own Certificates and Notes.............27
SECTION 7.8.     Payments from Owner Trust Estate.........................27
SECTION 7.9.     Doing Business in other Jurisdictions....................27

                                  ARTICLE VIII.

                          Compensation of Owner Trustee

SECTION 8.1.     Owner Trustee's Fees and Expenses........................28
SECTION 8.2.     Indemnification..........................................28
SECTION 8.3.     Payments to the Owner Trustee............................28
SECTION 8.4.     Non-recourse Obligations.................................29

                                   ARTICLE IX.

                         Termination of Trust Agreement

SECTION 9.1.             Termination of Trust Agreement...................29

                                   ARTICLE X.

             Successor Owner Trustees and Additional Owner Trustees

SECTION 10.1.    Eligibility Requirements for Owner Trustee...............30
SECTION 10.2.    Resignation or Removal of Owner Trustee..................31
SECTION 10.3.    Successor Owner Trustee..................................31
SECTION 10.4.    Merger or Consolidation of Owner Trustee.................32
SECTION 10.5.    Appointment of Co-Trustee or Separate Trustee............32









                                                                          Page

                                   ARTICLE XI.

                                  Miscellaneous

SECTION 11.1.    Supplements and Amendments...............................34
SECTION 11.2.    No Legal Title to Owner Trust Estate in
                 Certificateholders.......................................35
SECTION 11.3.    Limitations on Rights of Others..........................35
SECTION 11.4.    Notices..................................................35
SECTION 11.5.    Severability.............................................36
SECTION 11.6.    Separate Counterparts....................................36
SECTION 11.7.    Assignments; Insurer.....................................36
SECTION 11.8.    No Petition..............................................36
SECTION 11.9.    No Recourse..............................................36
SECTION 11.10.   Headings.................................................37
SECTION 11.11.   Governing Law............................................37
SECTION 11.12.   Servicer.................................................37

                                  ARTICLE XII.

                            Amendment and Restatement

SECTION 12.1.    Amendment and Restatement................................37


EXHIBITS

Exhibit A   Form of Certificate
Exhibit B   Form of Certificate of Trust
Exhibit C   Form of Transferee Certificate










         AMENDED AND RESTATED TRUST  AGREEMENT dated as of July 15, 1998 between
CPS RECEIVABLES CORP., a California  corporation (the "Depositor") BANKERS TRUST
(DELAWARE), a Delaware banking corporation as Owner Trustee.

                               W I T N E S S E T H

         WHEREAS , Depositor and Owner Trustee are parties to that certain trust
agreement dated as of July 8, 1998 (the "Original  Agreement") and Depositor and
Owner  Trustee  desire  to amend  and  restate  the  Original  Agreement  in its
entirety.

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

                                   Definitions

         SECTION 1.1.  Capitalized  Terms.  Terms not defined in this  Agreement
shall have the meaning set forth in the Sale and Servicing  Agreement and if not
defined  therein,  shall have the meanings set forth in the  Indenture.  For all
purposes of this  Agreement,  the  following  terms shall have the  meanings set
forth below:

         "Agreement"  shall mean the Original  Agreement as amended and restated
by this Amended and Restated Trust Agreement, as the same may be further amended
or supplemented from time to time.

         "Basic Documents" shall mean this Agreement,  the Certificate of Trust,
the Sale and Servicing Agreement,  the Purchase  Agreements,  the Spread Account
Agreement, the Spread Account Agreement Supplement, the Insurance Agreement, the
Indenture,  the Lockbox  Agreement,  the  Underwriting  Agreement  and the other
documents and certificates delivered in connection therewith.

         "Benefit Plan" shall have the meaning  assigned to such term in Section
3.10.

         "Business  Trust  Statute"  shall  mean  Chapter  38 of Title 12 of the
Delaware Code, 12 Del. Code ss.ss. 3801 et. seq. as the same may be amended from
time to time.

         "Certificate"  means  a trust  certificate  evidencing  the  beneficial
interest  of a  Certificateholder  in the  Trust,  substantially  in the form of
Exhibit A attached hereto.

         "Certificate Balance" means, as of any date of determination,  the Pool
Balance as of such date minus the outstanding  principal balance of the Notes as
of such date.











         "Certificate  of Trust" shall mean the Certificate of Trust in the form
of  Exhibit B to be filed for the  Trust  pursuant  to  Section  3810(a)  of the
Business Trust Statute.

         "Certificate  Register"  and  "Certificate  Registrar"  shall  mean the
register mentioned and the registrar appointed pursuant to Section 3.4.

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

         "Corporate Trust Office" shall mean, with respect to the Owner Trustee,
the principal corporate trust office of the Owner Trustee located at 1011 Centre
Road, Suite 200, Wilmington,  Delaware 19805-1266 with a copy of all notices and
other documents to Bankers Trust Company, 4 Albany Street, 10th Floor, New York,
New York 10006,  Attention:  Corporate  Trust and Agency Group, or at such other
address as the Owner Trustee may  designate by notice to the  Certificateholders
and the  Depositor,  or the  principal  corporate  trust office of any successor
Owner Trustee (the address of which the successor  owner trustee will notify the
Certificateholders and the Depositor).

         "Depositor"  shall  mean  CPS  Receivables  Corp.  in its  capacity  as
Depositor hereunder.

         "ERISA" shall have the meaning assigned to such term in Section 3.10.

         "Expenses" shall have the meaning assigned to such term in Section 8.2.

         "Holder" or  "Certificateholder"  shall mean the Person in whose name a
Certificate is registered on the Certificate Register.

         "Indemnified  Parties" shall have the meaning  assigned to such term in
Section 8.2.

         "Indenture"  shall mean the Indenture dated as of July 15, 1998,  among
the Trust and Norwest Bank Minnesota,  National Association,  as Trustee, as the
same may be amended and supplemented from time to time.

         "Initial Certificate Balance" means $4,807,160.19.

         "Instructing  Party"  shall have the  meaning  assigned to such term in
Section 6.3(a).

         "Insurer"  shall  mean  Financial   Security  Assurance  Inc.,  or  its
successor in interest.

         "Original Agreement" shall mean the trust agreement dated as of July 8,
1998 between the Depositor and the Owner Trustee.

         "Owner Trust  Estate"  shall mean all right,  title and interest of the
Trust in and to the  property  and  rights  assigned  to the Trust  pursuant  to
Article II of the Sale and Servicing




                                        2





Agreement,  all funds on deposit from time to time in the Trust Accounts and all
other property of the Trust from time to time, including any rights of the Owner
Trustee  and the Trust  pursuant  to the Sale and  Servicing  Agreement  and the
Spread Account Agreement.

         "Owner Trustee" shall mean Bankers Trust (Delaware), a Delaware banking
corporation,  not in its  individual  capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

         "Paying Agent" shall mean Bankers Trust Company.

         "Record Date" shall mean with respect to any Payment Date, the close of
business on the 10th day of the calendar month of such Payment Date.

         "Responsible  Officer" when used with respect to the Owner Trustee, any
officer (or agent  acting  under a power of  attorney)  who is  responsible  for
administering  the  transactions  contemplated by this Trust Agreement 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"  shall  mean the  Sale and  Servicing
Agreement among the Trust, the Depositor,  Consumer Portfolio Services, Inc. and
the  Trustee,  dated  as of  July  15,  1998  as the  same  may be  amended  and
supplemented from time to time.

         "Secretary  of State" shall mean the Secretary of State of the State of
Delaware.

         "Spread  Account"  shall  mean  the  Spread  Account   established  and
maintained pursuant to the Spread Account Agreement.

         "Spread  Account  Agreement"  shall  mean  the  Master  Spread  Account
Agreement,  amended and restated as of July 15, 1998,  among the Depositor,  the
Insurer, and the Trustee, as the same may be amended,  supplemented or otherwise
modified in accordance with the terms thereof.

         "Treasury  Regulations"  shall mean regulations,  including proposed or
temporary regulations, promulgated under the Code. References herein to specific
provisions  of  proposed  or  temporary   regulations  shall  include  analogous
provisions  of  final   Treasury   Regulations  or  other   successor   Treasury
Regulations.

         "Trust" shall mean the trust established by this Agreement.

         "Trustee"  means the Person acting as Trustee under the Indenture,  its
successors in interest and any successor trustee under the Indenture.





                                        3





         SECTION 1.2. Other Definitional Provisions.  (a) Capitalized terms used
herein and not otherwise  defined have the meanings assigned to them in the Sale
and  Servicing  Agreement  or, if not  defined  therein,  in the Spread  Account
Agreement or in the Indenture.

         (b) All terms defined in this Agreement shall have the defined meanings
when used in any certificate or other document made or delivered pursuant hereto
unless otherwise defined therein.

         (c) As used in this Agreement and in any  certificate or other document
made or delivered  pursuant hereto or thereto,  accounting  terms not defined in
this  Agreement or in any such  certificate  or other  document,  and accounting
terms  partly  defined in this  Agreement  or in any such  certificate  or other
document to the extent not defined,  shall have the respective meanings given to
them under generally accepted accounting  principles as in effect on the date of
this Agreement or any such certificate or other document, as applicable.  To the
extent that the definitions of accounting terms in this Agreement or in any such
certificate or other document are  inconsistent  with the meanings of such terms
under generally accepted  accounting  principles,  the definitions  contained in
this Agreement or in any such certificate or other document shall control.

         (d) The words  "hereof,"  "herein,"  "hereunder"  and words of  similar
import when used in this Agreement  shall refer to this Agreement as a whole and
not  to  any  particular  provision  of  this  Agreement;  Section  and  Exhibit
references  contained in this  Agreement are references to Sections and Exhibits
in or to this Agreement  unless  otherwise  specified;  and the term "including"
shall mean "including without limitation."

         (e) The  definitions  contained in this Agreement are applicable to the
singular as well as the plural forms of such terms and to the  masculine as well
as to the feminine and neuter genders of such terms.


                                   ARTICLE II.

                                  Organization

         SECTION 2.1.  Name.  There is hereby formed a trust to be known as "CPS
Auto Receivables Trust 1998-3",  in which name the Owner Trustee may conduct the
business  of the Trust,  make and execute  contracts  and other  instruments  on
behalf of the Trust and sue and be sued.

         SECTION  2.2.  Office.  The office of the Trust shall be in care of the
Owner  Trustee at the  Corporate  Trust  Office or at such other  address as the
Owner Trustee may designate by written notice to the  Certificateholders and the
Depositor.





                                        4





         SECTION 2.3. Purposes and Powers.  (a) The purpose of the Trust is, and
the  Trust  shall  have the  power and  authority,  to  engage in the  following
activities:

                  (i) to issue  the  Notes  pursuant  to the  Indenture  and the
         Certificates pursuant to this Agreement;

                  (ii) to pay the  organizational,  start-up  and  transactional
         expenses of the Trust pursuant to the Sale and Servicing Agreement;

                  (iii) to assign, grant, transfer,  pledge, mortgage and convey
         the Owner Trust Estate to the Trustee pursuant to the Indenture for the
         benefit of the  Insurer  and the  Noteholders  and to hold,  manage and
         distribute to the  Certificateholders and the Depositor pursuant to the
         terms of the Sale and  Servicing  Agreement  any  portion  of the Owner
         Trust  Estate  released  from the Lien of,  and  remitted  to the Trust
         pursuant to, the Indenture;

                  (iv) to enter into and perform its obligations under the Basic
         Documents to which it is a party;

                  (v) to engage in those  activities,  including  entering  into
         agreements,  that are  necessary,  suitable or convenient to accomplish
         the foregoing or are incidental thereto or connected therewith; and

                  (vi) subject to compliance with the Basic Documents, to engage
         in such other  activities  as may be  required in  connection  with the
         conservation of the Owner Trust Estate and the making of  distributions
         to the Certificateholders and the Noteholders.

The Trust is hereby authorized to engage in the foregoing activities.  The Trust
shall not engage in any activity other than in connection  with the foregoing or
other than as required or authorized by the terms of this Agreement or the Basic
Documents.

         SECTION  2.4.  Appointment  of  Owner  Trustee.  The  Depositor  hereby
appoints  the Owner  Trustee as trustee  of the Trust  effective  as of the date
hereof, to have all the rights, powers and duties set forth herein.

         SECTION  2.5.  Initial  Capital   Contribution  of  Trust  Estate.  The
Depositor hereby sells, assigns,  transfers,  conveys and sets over to the Owner
Trustee,  as of the date hereof,  the sum of $10.00.  The Owner  Trustee  hereby
acknowledges receipt of the foregoing  contribution in trust from the Depositor,
as of the date hereof,  which  contribution  shall  constitute the initial Owner
Trust Estate.  The Depositor shall pay  organizational  expenses of the Trust as
they may arise.

         SECTION 2.6.  Declaration of Trust.  The Owner Trustee hereby  declares
that it will  hold the  Owner  Trust  Estate in trust  upon and  subject  to the
conditions set forth herein for the




                                        5





use and  benefit of the  Certificateholders,  subject to the  conditions  of the
Trust under the Basic Documents.  It is the intention of the parties hereto that
the Trust  constitute a business trust under the Business Trust Statute and that
this Agreement constitute the governing instrument of such business trust. It is
the  intention  of the parties  hereto that (i) so long as the  Depositor is the
Holder of 100 percent of the Certificates (either directly or indirectly through
wholly-owned non-corporate subsidiaries), for federal income tax purposes and to
the  extent  consistent  with the laws of any other  jurisdiction  for which the
characterization  of the  Trust as an  entity is  relevant,  the Trust  shall be
treated  solely as a  security  device  and not as an entity  separate  from the
Depositor,  and (ii) if the  Depositor  is not the Holder of 100  percent of the
Certificates (either directly or indirectly through  wholly-owned  non-corporate
subsidiaries), then for federal income tax purposes and for purposes of the laws
of any other  jurisdiction  for which  the  characterization  of the Trust as an
entity is  relevant,  the Trust  shall be  treated  as a  partnership  among the
Certificateholders  and the  Depositor  and not as an  association  (or publicly
traded  partnership)  taxable as a corporation.  The parties agree that,  unless
otherwise required by appropriate tax authorities,  the Trust will file or cause
to be filed annual or other necessary returns,  reports and other forms, if any,
consistent  with such  characterization  of the Trust.  Effective as of the date
hereof,  the Owner  Trustee  shall have all rights,  powers and duties set forth
herein  and to the extent  not  inconsistent  herewith,  in the  Business  Trust
Statute  with  respect to  accomplishing  the  purposes of the Trust.  The Owner
Trustee shall file the Certificate of Trust with the Secretary of State.

         SECTION 2.7. Title to Trust Property.  (a) Legal title to all the Owner
Trust  Estate  shall be vested at all  times in the  Trust as a  separate  legal
entity except where  applicable  law in any  jurisdiction  requires title to any
part of the Owner Trust Estate to be vested in a trustee or  trustees,  in which
case  title  shall be deemed to be vested  in the Owner  Trustee,  a  co-trustee
and/or a separate trustee, as the case may be.

         (b) The  Holders  shall not have  legal  title to any part of the Owner
Trust Estate. The Holders shall be entitled to receive  distributions in respect
of their undivided  ownership  interest  therein only in accordance with Article
IX. No  transfer,  by  operation  of law or  otherwise,  of any right,  title or
interest by any  Certificateholder  of its ownership interest in the Owner Trust
Estate shall  operate to  terminate  this  Agreement or the trusts  hereunder or
entitle any  transferee to an accounting or the transfer to it of legal title to
any part of the Owner Trust Estate.

         SECTION 2.8. Situs of Trust. The Trust will be located and administered
in the State of Delaware or the State of New York. All bank accounts  maintained
by the Owner  Trustee  on behalf of the Trust  shall be  located in the State of
Delaware,  the State of New York or the  State of  Minnesota.  Payments  will be
received by the Trust only in Delaware,  New York or Minnesota and payments will
be made by the Trust only from Delaware, New York or Minnesota.  The Trust shall
not have any employees in any state other than  Delaware or New York;  provided,
however, that nothing herein shall restrict or prohibit the Owner Trustee or the
Servicer or any agent of the Trust from having  employees  within or without the
State of




                                        6





Delaware  and New York.  The only  office of the Trust will be at the  Corporate
Trust Office in Delaware.

         SECTION 2.9.  Representations  and  Warranties  of the  Depositor.  The
Depositor makes the following  representations and warranties on which the Owner
Trustee  relies in  accepting  the Owner  Trust  Estate in trust and issuing the
Certificates and upon which the Insurer relies in issuing the Note Policy.

                  (a)  Organization  and Good  Standing.  The  Depositor is duly
         organized and validly  existing as a California  corporation with power
         and authority to own its properties and to conduct its business as such
         properties are currently owned and such business is presently conducted
         and is proposed to be  conducted  pursuant  to this  Agreement  and the
         Basic Documents.

                  (b) Due  Qualification.  The Depositor is duly qualified to do
         business as a foreign  corporation in good  standing,  and has obtained
         all necessary licenses and approvals, in all jurisdictions in which the
         ownership or lease of its property, the conduct of its business and the
         performance  of its  obligations  under  this  Agreement  and the Basic
         Documents requires such qualification.

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

                  (d) No Consent  Required.  No  consent,  license,  approval or
         authorization  or registration or declaration  with, any Person or with
         any governmental authority,  bureau or agency is required in connection
         with the  execution,  delivery or performance of this Agreement and the
         Basic  Documents,  except for such as have been  obtained,  effected or
         made.

                  (e)  No  Violation.   The  consummation  of  the  transactions
         contemplated  by this Agreement and the fulfillment of the terms hereof
         do not  conflict  with,  result  in any  breach of any of the terms and
         provisions of, or constitute  (with or without notice or lapse of time)
         a default under,  the  certificate of  incorporation  or by-laws of the
         Depositor, or any material indenture,  agreement or other instrument to
         which the  Depositor is a party or by which it is bound;  nor result in
         the  creation  or  imposition  of any Lien  upon any of its  properties
         pursuant  to the  terms  of any  such  indenture,  agreement  or  other
         instrument  (other than pursuant to the Basic  Documents);  nor violate
         any law or, to the best of the Depositor's  knowledge,  any order, rule
         or  regulation  applicable  to the  Depositor  of any  court  or of any
         Federal or state




                                        7





         regulatory   body,   administrative   agency   or  other   governmental
         instrumentality   having   jurisdiction   over  the  Depositor  or  its
         properties.

                  (f) No Proceedings. There are no proceedings or investigations
         pending or, to its knowledge,  threatened  against it before any court,
         regulatory   body,   administrative   agency  or  other   tribunal   or
         governmental   instrumentality  having  jurisdiction  over  it  or  its
         properties (A) asserting the invalidity of this Agreement or any of the
         Basic   Documents,   (B)  seeking  to  prevent  the   issuance  of  the
         Certificates   or  the  Notes  or  the   consummation  of  any  of  the
         transactions  contemplated  by  this  Agreement  or any  of  the  Basic
         Documents,   (C)  seeking  any   determination  or  ruling  that  might
         materially  and adversely  affect its  performance  of its  obligations
         under, or the validity or  enforceability  of, this Agreement or any of
         the Basic  Documents,  or (D) seeking to  adversely  affect the federal
         income  tax or other  federal,  state or local  tax  attributes  of the
         Certificates.

         SECTION 2.10.  Federal Income Tax Allocations.  (a) For purposes of the
laws of any  jurisdiction  for which the Trust is characterized as a partnership
(consistent  with the  characterization  of the Trust  described  in Section 2.6
above),  the following  allocations shall apply for Federal income tax purposes.
Net  income of the Trust for any month as  determined  for  Federal  income  tax
purposes (and each item of income,  gain,  loss and deduction  entering into the
computation  thereof) shall be allocated among the Holders of Certificates as of
the close of  business  on the last day of such month,  in  proportion  to their
ownership of the principal  amount of the  Certificates on such date. Net losses
of the  Trust,  if any,  for any month as  determined  for  Federal  income  tax
purposes (and each item of income,  gain,  loss and deduction  entering into the
computation  thereof) shall be allocated to the  Depositor,  to the extent it is
reasonably  expected to bear the  economic  burden of such net  losses,  and any
remaining net losses shall be allocated  among the other Holders of Certificates
as of the close of business on the last day of such month in proportion to their
ownership  of principal  amount of  Certificates  on such day. The  Depositor is
authorized  to  modify  the  allocations  in  this  paragraph  if  necessary  or
appropriate,  in its sole discretion,  for the allocations to fairly reflect the
economic income,  gain or loss to the Holders of  Certificates,  or as otherwise
required by the Code. Notwithstanding anything provided in this Section 2.10(a),
if all  Certificates  are held solely by the Depositor,  the application of this
Section 2.10(a) shall be disregarded.

         (b) One hundred percent of the "excess nonrecourse  liabilities" of the
Trust  represented by all outstanding  Classes of Notes shall be allocated,  for
purposes of Treasury Regulations section 1.752-3(3), to the Depositor.

         SECTION 2.11.  Covenants of the  Depositor.  The  Depositor  agrees and
covenants for the benefit of each  Certificateholder,  the Insurer and the Owner
Trustee, during the term of this Agreement,  and to the fullest extent permitted
by applicable law, that:





                                        8





                  (a) it  shall  not  create,  incur  or  suffer  to  exist  any
         indebtedness  or engage  in any  business,  except,  in each  case,  as
         permitted by its certificate of incorporation and the Basic Documents;

                  (b) it shall not, for any reason,  institute  proceedings  for
         the Trust to be adjudicated a bankrupt or insolvent,  or consent to the
         institution of bankruptcy or insolvency  proceedings against the Trust,
         or file a petition  seeking or consenting to  reorganization  or relief
         under any applicable federal or state law relating to the bankruptcy of
         the Trust,  or consent to the  appointment  of a receiver,  liquidator,
         assignee,  trustee,  sequestrator  (or other  similar  official) of the
         Trust or a  substantial  part of the  property of the Trust or cause or
         permit the Trust to make any  assignment  for the benefit of creditors,
         or  admit in  writing  the  inability  of the  Trust  to pay its  debts
         generally as they become due, or declare or effect a moratorium  on the
         debt of the Trust or take any action in furtherance of any such action;

                  (c) it shall  obtain  from  each  counterparty  to each  Basic
         Document  to which it or the Trust is a party and each other  agreement
         entered  into on or after the date hereof to which it or the Trust is a
         party,  an  agreement  by each  such  counterparty  that  prior  to the
         occurrence of the event  specified in Section 9.1(e) such  counterparty
         shall not institute  against,  or join any other Person in  instituting
         against, it or the Trust, any bankruptcy, reorganization,  arrangement,
         insolvency or  liquidation  proceedings  or other  similar  proceedings
         under the laws of the United States or any state of the United  States;
         and

                  (d) it shall  not,  for any  reason,  withdraw  or  attempt to
         withdraw from this Agreement, dissolve, institute proceedings for it to
         be adjudicated a bankrupt or insolvent,  or consent to the  institution
         of bankruptcy or insolvency  proceedings against it, or file a petition
         seeking or consenting to  reorganization or relief under any applicable
         federal  or  state  law  relating  to  bankruptcy,  or  consent  to the
         appointment of a receiver, liquidator,  assignee, trustee, sequestrator
         (or  other  similar  official)  of  it or a  substantial  part  of  its
         property, or make any assignment for the benefit of creditors, or admit
         in writing its inability to pay its debts generally as they become due,
         or  declare  or effect a  moratorium  on its debt or take any action in
         furtherance of any such action.

         SECTION    2.12.    Covenants   of   the    Certificateholders.    Each
Certificateholder by its acceptance of a Certificate agrees:

                  (a)  to  be  bound  by  the  terms  and   conditions   of  the
         Certificates of which such party is the record or beneficial  owner and
         of this Agreement,  including any supplements or amendments  hereto and
         to perform the  obligations of a Holder as set forth therein or herein,
         in all respects as if it were a signatory  hereto.  This undertaking is
         made for the benefit of the Trust,  the Owner Trustee,  the Insurer and
         all other Holders present and future;





                                        9





                  (b)  to  hereby   appoint  the  Depositor  as  its  agent  and
         attorney-in-fact  to sign any  federal  income tax  information  return
         filed on behalf of the Trust and agree that, if requested by the Trust,
         it will sign such federal income tax information return in its capacity
         as a Holder of an interest in the Trust. Each Holder also hereby agrees
         that in its tax returns it will not take any position inconsistent with
         those taken in any tax returns filed by the Trust;

                  (c) if such Holder is other than an individual or other entity
         holding its Certificate  through a broker who reports  securities sales
         on Form 1099-B,  to notify the Owner Trustee of any transfer by it of a
         Certificate or a beneficial interest in a Certificate in a taxable sale
         or exchange, within 30 days of the date of the transfer; and

                  (d) until the  completion  of the events  specified in Section
         9.1(e), not to, for any reason,  institute proceedings for the Trust or
         the Depositor to be adjudicated a bankrupt or insolvent,  or consent to
         the  institution  of bankruptcy or insolvency  proceedings  against the
         Trust, or file a petition  seeking or consenting to  reorganization  or
         relief  under  any   applicable   federal  or  state  law  relating  to
         bankruptcy,  or consent to the  appointment of a receiver,  liquidator,
         assignee,  trustee,  sequestrator  (or other  similar  official) of the
         Trust or a  substantial  part of its  property,  or cause or permit the
         Trust to make any assignment for the benefit of its creditors, or admit
         in writing its inability to pay its debts generally as they become due,
         or  declare  or effect a  moratorium  on its debt or take any action in
         furtherance of any such action.


                                  ARTICLE III.

                     Certificates and Transfer of Interests

         SECTION 3.1. Initial Ownership.  Upon the formation of the Trust by the
contribution by the Depositor  pursuant to Section 2.5 and until the issuance of
the Certificates, the Depositor shall be the sole beneficiary of the Trust.

         SECTION  3.2.  The  Certificates.  The  Certificates  shall  be  issued
initially  to  the  Depositor  with  a  Certificate  Balance  of  $4,807,160.19.
Certificates  shall be issued in minimum  denominations  of $1,000 and  integral
multiples  thereof  (except  for  one  Certificate  which  may  be  issued  in a
denomination other than an integral multiple of $1,000).  The Certificates shall
be  executed  on behalf of the Trust by  manual  or  facsimile  signature  of an
authorized  officer of the Owner  Trustee.  Certificates  bearing  the manual or
facsimile  signatures of individuals  who were, at the time when such signatures
shall have been  affixed,  authorized  to sign on behalf of the Trust,  shall be
validly  issued and entitled to the benefit of this  Agreement,  notwithstanding
that such individuals or any of them shall have ceased to be so authorized prior
to the  authentication  and delivery of such  Certificates  or did not hold such
offices at the date of  authentication  and  delivery  of such  Certificates.  A
transferee of a




                                       10





Certificate  shall  become a  Certificateholder,  and shall be  entitled  to the
rights and subject to the obligations of a Certificateholder hereunder, upon due
registration of such Certificate in such  transferee's  name pursuant to Section
3.4.

         SECTION 3.3.  Authentication  of  Certificates.  Concurrently  with the
initial sale of the  Receivables to the Trust pursuant to the Sale and Servicing
Agreement,  the Owner  Trustee  shall cause the  Certificates  with an aggregate
Certificate  Balance  equal to  $4,807,160.19  to be  executed  on behalf of the
Trust,  authenticated  and delivered  upon the written  order of the  Depositor,
signed by its chairman of the board,  its president or any vice  president,  its
treasurer or any assistant  treasurer  without further  corporate  action by the
Depositor, in authorized denominations.  No Certificate shall entitle its holder
to any benefit under this Agreement,  or shall be valid for any purpose,  unless
there  shall  appear  on  such  Certificate  a  certificate  of   authentication
substantially  in the form set forth in Exhibit A, executed by the Owner Trustee
or  the  Owner  Trustee's  authentication  agent,  by  manual  signature;   such
authentication shall constitute  conclusive evidence that such Certificate shall
have been duly authenticated and delivered hereunder.  All Certificates shall be
dated  the date of their  authentication.  Bankers  Trust  Company  shall be the
initial  authentication  agent of the Owner Trustee and all references herein to
the authentication of Certificates shall be deemed to include the authentication
agent.

         SECTION 3.4. Registration of Transfer and Exchange of Certificates. (a)
The  Certificate  Registrar  shall  keep or cause to be kept,  at the  office or
agency  maintained  pursuant to Section  3.8, a  Certificate  Register in which,
subject to such  reasonable  regulations as it may prescribe,  the Owner Trustee
shall  provide  for  the  registration  of  Certificates  and of  transfers  and
exchanges of Certificates as herein provided. Bankers Trust Company shall be the
initial Certificate Registrar.

         (b) The  Certificate  Registrar  shall  provide the Paying Agent with a
list of the names and addresses of the Certificateholders on the Closing Date in
the form in which such  information  is provided to the  Certificate  Registrar.
Upon any transfers of  Certificates,  the  Certificate  Registrar shall promptly
notify the Paying Agent (if other than the  Certificate  Registrar)  of the name
and address of the transferee in writing, by facsimile.

         (c)  No  transfer  of a  Certificate  shall  be  made  unless  (i)  the
registration  requirements  of the  Securities  Act of  1933,  as  amended  (the
"Securities  Act"),  and any applicable State securities laws are complied with,
(ii) such  transfer  is exempt  from the  registration  requirements  under said
Securities  Act and  laws or (iii)  such  transfer  is made to a Person  who the
transferor reasonably believes is a "qualified  institutional buyer" (as defined
in Rule 144A of the Securities Act) that is purchasing such  Certificate for its
own account or the account of a qualified  institutional buyer to whom notice is
given that the  transfer  is being made in  reliance  on said Rule 144A.  In the
event that a transfer  is to be made in reliance  upon  clause  (ii) above,  the
Certificateholder  desiring to effect such transfer and such Certificateholder's
prospective  transferee  must each (x)  certify in  writing  to the  Certificate
Registrar the facts  surrounding  such transfer and (y) provide the  Certificate
Registrar with a written opinion of




                                       11





counsel in form and substance  satisfactory to the Depositor and the Certificate
Registrar  that such  transfer  may be made  pursuant to an  exemption  from the
Securities Act or laws,  which Opinion of Counsel shall not be an expense of the
Depositor or the  Certificate  Registrar.  In the event that a transfer is to be
made in reliance upon clause (iii) above, the prospective  transferee shall have
furnished  to  the   Certificate   Registrar  and  the  Depositor  a  Transferee
Certificate,  signed by such  transferee,  in the form of Exhibit C. Neither the
Depositor nor the Certificate  Registrar is under any obligation to register the
Certificates  under  said  Securities  Act  or any  other  securities  law.  The
Certificate  Registrar  may request  and shall  receive in  connection  with any
transfer signature guarantees satisfactory to it in its sole discretion.

         (d) In no event  shall a  Certificate  be  transferred  to an  employee
benefit plan,  trust annuity or account  subject to ERISA or a plan described in
Section  4975(e)(1) of the Code (any such plan,  trust or account  including any
Keogh  (HR-10)  plans,  individual  retirement  accounts or annuities  and other
employee  benefit  plans  subject to Section 406 of ERISA or Section 4975 of the
Code being referred to in this Section 6.3 as an "Employee  Plan"), a trustee of
any Employee  Plan, or an entity,  account or other pooled  investment  fund the
underlying assets of which include or are deemed to include Employee Plan assets
by reason of an  Employee  Plan's  investment  in the  entity,  account or other
pooled  investment  fund.  The Seller,  the  Servicer,  the  Trustee,  the Owner
Trustee,  the Insurer  and the Standby  Servicer  shall not be  responsible  for
confirming  or  otherwise  investigating  whether  a  proposed  purchaser  is an
employee  benefit  plan,  trust or account  subject to ERISA,  or  described  in
Section 4975(e)(1) of the Code.

         (e)  Each  Holder  of a  Certificate,  except  the  Depositor,  if  the
Depositor  is the  Holder of a  Certificate,  by virtue of the  acquisition  and
holding thereof, will be deemed to have represented and agreed as follows:

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

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





                                       12





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

                           THIS  SECURITY  HAS NOT  BEEN  REGISTERED  UNDER  THE
                  SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES ACT"). THE
                  HOLDER HEREOF,  BY PURCHASING THIS SECURITY,  AGREES THAT THIS
                  SECURITY MAY BE RESOLD,  PLEDGED OR OTHERWISE TRANSFERRED ONLY
                  (1) SO LONG AS THIS  SECURITY IS ELIGIBLE FOR RESALE  PURSUANT
                  TO RULE  144A,  TO A  PERSON  WHOM THE  TRANSFEROR  REASONABLY
                  BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN THE MEANING
                  OF RULE 144A UNDER THE SECURITIES ACT,  PURCHASING FOR ITS OWN
                  ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL BUYER
                  TO WHOM  NOTICE  IS GIVEN  THAT THE  RESALE,  PLEDGE  OR OTHER
                  TRANSFER IS BEING MADE IN  RELIANCE ON RULE 144A,  AND SUBJECT
                  TO THE RECEIPT BY THE CERTIFICATE  REGISTRAR AND THE DEPOSITOR
                  OF A  TRANSFEREE  CERTIFICATE,  (2)  PURSUANT TO AN  EFFECTIVE
                  REGISTRATION  STATEMENT  UNDER  THE  SECURITIES  ACT OR (3) IN
                  RELIANCE   ON   ANOTHER   EXEMPTION   FROM  THE   REGISTRATION
                  REQUIREMENTS  OF THE SECURITIES ACT AND SUBJECT TO THE RECEIPT
                  BY  THE  CERTIFICATE   REGISTRAR  AND  THE  DEPOSITOR,   OF  A
                  CERTIFICATION   OF  THE   TRANSFEREE   (SATISFACTORY   TO  THE
                  CERTIFICATE  REGISTRAR  AND THE  DEPOSITOR)  AND AN OPINION OF
                  COUNSEL  (SATISFACTORY  TO THE  CERTIFICATE  REGISTRAR AND THE
                  DEPOSITOR)  TO THE EFFECT THAT SUCH  TRANSFER IS IN COMPLIANCE
                  WITH THE SECURITIES  ACT, IN EACH CASE IN ACCORDANCE  WITH ANY
                  APPLICABLE  SECURITIES  LAWS OF ANY STATE OF THE UNITED STATES
                  AND IN COMPLIANCE WITH THE TRANSFER  REQUIREMENTS SET FORTH IN
                  SECTION 3.4 OF THE TRUST AGREEMENT.

                           IN NO EVENT SHALL THIS SECURITY BE  TRANSFERRED TO AN
                  EMPLOYEE  BENEFIT PLAN,  TRUST  ANNUITY OR ACCOUNT  SUBJECT TO
                  ERISA OR A PLAN  DESCRIBED IN SECTION  4975(E)(1) OF THE CODE,
                  (ANY SUCH  PLAN,  TRUST OR  ACCOUNT  BEING  REFERRED  TO AS AN
                  "EMPLOYEE  PLAN"),  A  TRUSTEE  OF ANY  EMPLOYEE  PLAN,  OR AN
                  ENTITY, ACCOUNT OR OTHER POOLED INVESTMENT FUND THE UNDERLYING
                  ASSETS OF WHICH INCLUDE OR ARE DEEMED TO INCLUDE EMPLOYEE PLAN
                  ASSETS BY  REASON  OF AN  EMPLOYEE  PLAN'S  INVESTMENT  IN THE
                  ENTITY,  ACCOUNT OR OTHER  POOLED  INVESTMENT  FUND.  INCLUDED
                  WITHIN  THE  DEFINITION  OF  "EMPLOYEE   PLANS"  ARE,  WITHOUT
                  LIMITATION, KEOGH (HR-10) PLANS, IRA's (INDIVIDUAL




                                       13





                  RETIREMENT ACCOUNTS OR ANNUITIES) AND OTHER EMPLOYEE
                  BENEFIT PLANS, SUBJECT TO SECTION 406 OF ERISA OR
                  SECTION 4975 OF THE CODE.

                  (iv) It has not acquired the  Certificates  with the assets of
         an Employee Plan.

         (f) Upon surrender for  registration  of transfer of any Certificate at
the office or agency maintained pursuant to Section 3.8, the Owner Trustee shall
execute,  authenticate and deliver (or shall cause its  authenticating  agent to
authenticate  and  deliver),  in  the  name  of  the  designated  transferee  or
transferees,  one or more new Certificates in authorized denominations of a like
class and aggregate  Certificate Balance dated the date of authentication by the
Owner  Trustee  or  any  authenticating  agent.  At  the  option  of  a  Holder,
Certificates  may be  exchanged  for  other  Certificates  of the same  class in
authorized  denominations of a like aggregate Certificate Balance upon surrender
of the Certificates to be exchanged at the office or agency maintained  pursuant
to Section 3.8.

         (g) Every  Certificate  presented or surrendered  for  registration  of
transfer or exchange shall be accompanied by a written instrument of transfer in
form  satisfactory  to the Owner  Trustee  and the  Certificate  Registrar  duly
executed by the  Certificateholder  or his attorney duly  authorized in writing,
with such signature  guaranteed by an "eligible guarantor  institution"  meeting
the  requirements  of the  Certificate  Registrar,  which  requirements  include
membership or participation in the Securities Transfer Agent's Medallion Program
("STAMP") or such other  "signature  guarantee  program" as may be determined by
the Certificate  Registrar in addition to, or in substitution for, STAMP, all in
accordance with the Exchange Act. Each Certificate  surrendered for registration
of transfer or exchange  shall be canceled and  subsequently  disposed of by the
Owner Trustee in accordance with its customary practice.

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

         SECTION 3.5. Mutilated,  Destroyed, Lost or Stolen Certificates. If (a)
any mutilated Certificate shall be surrendered to the Certificate Registrar,  or
if the Certificate  Registrar shall receive  evidence to its satisfaction of the
destruction,  loss or theft of any  Certificate and (b) there shall be delivered
to the Certificate  Registrar,  the Owner Trustee and (unless an Insurer Default
shall have occurred and be continuing)  the Insurer,  such security or indemnity
as may be required by them to save each of them harmless, then in the absence of
notice that such Certificate  shall have been acquired by a bona fide purchaser,
the Owner Trustee on behalf of the Trust shall execute and the Owner Trustee, or
the Owner Trustee's  authenticating  agent, shall  authenticate and deliver,  in
exchange  for or in lieu  of any  such  mutilated,  destroyed,  lost  or  stolen
Certificate,  a new  Certificate  of like  class,  tenor  and  denomination.  In
connection  with the issuance of any new  Certificate  under this  Section,  the
Owner Trustee or the




                                       14





Certificate  Registrar may require the payment of a sum  sufficient to cover any
tax or other  governmental  charge that may be imposed in connection  therewith.
Any  duplicate  Certificate  issued  pursuant to this Section  shall  constitute
conclusive  evidence of an  ownership  interest in the Trust,  as if  originally
issued,  whether or not the lost, stolen or destroyed Certificate shall be found
at any time.

         SECTION 3.6. Persons Deemed Certificateholders.  Every Person by virtue
of becoming a Certificateholder  in accordance with this Agreement and the rules
and  regulations of the Clearing Agency shall be deemed to be bound by the terms
of this Agreement.  Prior to due  presentation of a Certificate for registration
of transfer,  the Owner Trustee,  the Certificate  Registrar and the Insurer and
any agent of the Owner Trustee,  the Certificate  Registrar and the Insurer, may
treat the  Person  in whose  name any  Certificate  shall be  registered  in the
Certificate  Register  as the  owner  of such  Certificate  for the  purpose  of
receiving distributions pursuant to the Sale and Servicing Agreement and for all
other  purposes  whatsoever,  and none of the  Owner  Trustee,  the  Certificate
Registrar  or the Insurer nor any agent of the Owner  Trustee,  the  Certificate
Registrar or the Insurer shall be bound by any notice to the contrary.

         SECTION 3.7. Access to List of Certificateholders' Names and Addresses.
The  Certificate  Registrar  shall  furnish  or  cause  to be  furnished  to the
Servicer, the Depositor or (unless an Insurer Default shall have occurred and be
continuing)  the  Insurer,  within  15 days  after  receipt  by the  Certificate
Registrar  of a request  therefor  from such Person in writing,  a list,  of the
names and addresses of the Certificateholders as of the most recent Record Date.
If three or more Holders of  Certificates or one or more Holders of Certificates
evidencing not less than 25% of the Certificate  Balance then outstanding  apply
in writing to the Certificate  Registrar,  and such application  states that the
applicants desire to communicate with other  Certificateholders  with respect to
their rights under this Agreement or under the Certificates and such application
is accompanied by a copy of the  communication  that such applicants  propose to
transmit,  then the Certificate Registrar shall, within five Business Days after
the receipt of such  application,  afford such  applicants  access during normal
business  hours to the  current  list of  Certificateholders.  Each  Holder,  by
receiving and holding a Certificate or a beneficial  interest therein,  shall be
deemed to have agreed not to hold any of the Depositor,  the Servicer, the Owner
Trustee,  the  Certificate  Registrar  or  the  Insurer  or  any  agent  thereof
accountable by reason of the  disclosure of its name and address,  regardless of
the source from which such information was derived.

         SECTION 3.8.  Maintenance of Office or Agency. The Trust shall maintain
in New York, an office or offices or agency or agencies where  Certificates  may
be surrendered  for  registration  of transfer or exchange and where notices and
demands  to or upon the  Trust in  respect  of the  Certificates  and the  Basic
Documents may be served. The Trust initially designates Bankers Trust Company at
4 Albany Street, 10th Floor, New York, New York 10006 as its principal corporate
trust office for such  purposes.  The Owner  Trustee  shall give prompt  written
notice to the Depositor,  the  Certificateholders and (unless an Insurer Default
shall have occurred and be continuing) the Insurer of any change in the location
of the Certificate Register or any such office or agency.




                                       15





         SECTION 3.9. ERISA  Restrictions.  The Certificates may not be acquired
by or for the  account of (i) an  employee  benefit  plan (as defined in Section
3(3)  of the  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"))  that is subject to the  provisions of Title I of ERISA,  (ii) a plan
described  in  Section  4975(e)(1)  of the  Internal  Revenue  Code of 1986,  as
amended,  or (iii) any entity  whose  underlying  assets  include plan assets by
reason of a plan's  investment  in the  entity  (each,  a  "Benefit  Plan").  By
accepting  and holding its  ownership  interest in its  Certificate,  the Holder
thereof  shall be  deemed to have  represented  and  warranted  that it is not a
Benefit Plan.


                                   ARTICLE IV.

                         Voting Rights and Other Actions

         SECTION 4.1.  Prior Notice to Holders with Respect to Certain  Matters.
With respect to the following  matters,  the Owner Trustee shall not take action
unless at least 30 days  before the  taking of such  action,  the Owner  Trustee
shall have notified the Certificateholders in writing of the proposed action and
the  Certificateholders  shall not have  notified  the Owner  Trustee in writing
prior to the 30th day after such  notice is given  that such  Certificateholders
have withheld consent or provided alternative direction:

                  (a) the  election  by the  Trust to file an  amendment  to the
         Certificate  of Trust  (unless  such  amendment is required to be filed
         under the Business  Trust  Statute or unless such  amendment  would not
         materially and adversely affect the interests of the Holders);

                  (b) the amendment of the Indenture by a supplemental indenture
         in  circumstances  where  the  consent  of  any   Certificateholder  is
         required;

                  (c) the amendment of the Indenture by a supplemental indenture
         in  circumstances  where the  consent of any  Certificateholder  is not
         required and such amendment  materially  adversely affects the interest
         of the Certificateholders; or

                  (d)  except  pursuant  to  Section  13.1(b)  of the  Sale  and
         Servicing Agreement, the amendment,  change or modification of the Sale
         and Servicing  Agreement,  except to cure any ambiguity or defect or to
         amend or supplement any provision in a manner that would not materially
         adversely affect the interests of the Certificateholders.

The Depositor shall notify the  Certificateholders in writing of any appointment
of a successor  Note  Registrar,  Trustee or Certificate  Registrar  within five
Business Days thereof.

         SECTION  4.2.  Action by  Certificateholders  with  Respect  to Certain
Matters.  The Owner Trustee shall not have the power,  except upon the direction
of the Certificateholders or the Insurer in accordance with the Basic Documents,
to (a) remove the Servicer under the




                                       16





Sale and Servicing  Agreement  pursuant to Section 10.1 thereof or (b) except as
expressly  provided  in the  Basic  Documents,  sell the  Receivables  after the
termination of the Indenture.  The Owner Trustee shall take the actions referred
to in the  preceding  sentence  only  upon  written  instructions  signed by the
Certificateholders  and the furnishing of  indemnification  satisfactory  to the
Owner Trustee by the Certificateholders.

         SECTION 4.3. Action by  Certificateholders  with Respect to Bankruptcy.
The Owner  Trustee  shall not have the power to,  and shall  not,  commence  any
proceeding  or other actions  contemplated  by Section  2.12(d)  relating to the
Trust  without  the prior  written  consent  of the  Insurer  (unless an Insurer
Default shall have occurred and be continuing)  and the unanimous prior approval
of all  Certificateholders  and  the  delivery  to the  Owner  Trustee  by  each
Certificateholder of a certificate signed by such Certificateholder,  certifying
that such Certificateholder reasonably believes that the Trust is insolvent.

         SECTION  4.4.  Restrictions  on  Certificateholders'   Power.  (a)  The
Certificateholders  shall not direct the Owner  Trustee to take or refrain  from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the  Owner  Trustee  under  this  Agreement  or any of the Basic
Documents  or would be contrary  to Section  2.3 nor shall the Owner  Trustee be
obligated to follow any such direction, if given.

         (b) No Certificateholder  shall have any right by virtue or by availing
itself of any  provisions of this  Agreement to institute any suit,  action,  or
proceeding  in equity or at law upon or under or with respect to this  Agreement
or any Basic Document,  unless the  Certificateholders are the Instructing Party
pursuant to Section  6.3 and unless a  Certificateholder  previously  shall have
given to the Owner  Trustee a written  notice of default and of the  continuance
thereof,  as provided  in this  Agreement,  and also  unless  Certificateholders
evidencing not less than 25% of the Certificate  Balance then outstanding  shall
have made written request upon the Owner Trustee to institute such action,  suit
or proceeding  in its own name as Owner  Trustee under this  Agreement and shall
have offered to the Owner  Trustee such  reasonable  indemnity as it may require
against the costs,  expenses and liabilities to be incurred  therein or thereby,
and the Owner  Trustee,  for 30 days after its receipt of such notice,  request,
and offer of  indemnity,  shall have  neglected or refused to institute any such
action, suit, or proceeding,  and during such 30-day period no request or waiver
inconsistent  with such  written  request  has been  given to the Owner  Trustee
pursuant  to and in  compliance  with this  Section  or  Section  6.3;  it being
understood   and   intended,    and   being   expressly   covenanted   by   each
Certificateholder with every other Certificateholder and the Owner Trustee, that
no one or more  Holders  of  Certificates  shall  have any  right in any  manner
whatever by virtue or by availing itself or themselves of any provisions of this
Agreement  to affect,  disturb,  or  prejudice  the rights of the Holders of any
other of the  Certificates,  or to  obtain or seek to  obtain  priority  over or
preference  to any  other  such  Holder,  or to  enforce  any right  under  this
Agreement,  except in the manner  provided in this  Agreement and for the equal,
ratable,  and common benefit of all  Certificateholders.  For the protection and
enforcement of the provisions of this Section 4.4, each and every




                                       17





Certificateholder  and the Owner Trustee shall be entitled to such relief as can
be given either at law or in equity.

         SECTION 4.5.  Majority  Control.  No  Certificateholder  shall have any
right to vote or in any manner otherwise control the operation and management of
the Trust except as expressly  provided in this  Agreement.  Except as expressly
provided herein,  any action that may be taken by the  Certificateholders  under
this Agreement may be taken by the Holders of  Certificates  evidencing not less
than a  majority  of the  aggregate  Certificate  Balance.  Except as  expressly
provided herein, any written notice of the Certificateholders delivered pursuant
to this Agreement shall be effective if signed by Certificateholders  evidencing
not less than a majority of the Certificate  Balance at the time of the delivery
of such notice.

         SECTION  4.6.  Rights  of  Insurer.  Notwithstanding  anything  to  the
contrary  in the Basic  Documents,  without  the prior  written  consent  of the
Insurer (so long as no Insurer  Default shall have occurred and be  continuing),
the Owner Trustee  shall not (i) remove the  Servicer,  (ii) initiate any claim,
suit or  proceeding  by the Trust or  compromise  any claim,  suit or proceeding
brought by or against the Trust,  other than with respect to the  enforcement of
any Receivable or any rights of the Trust thereunder, (iii) authorize the merger
or  consolidation  of the Trust with or into any other  business  trust or other
entity  (other than in  accordance  with Section 3.10 of the  Indenture) or (iv)
amend the Certificate of Trust.


                                   ARTICLE V.

                                 Certain Duties

         SECTION   5.1.    Accounting   and   Records   to   the    Noteholders,
Certificateholders, the Internal Revenue Service and Others. Subject to Sections
12.1(b)(iii)  and 12.1(c) of the Sale and  Servicing  Agreement,  the  Depositor
shall  (a)  maintain  (or  cause to be  maintained)  the books of the Trust on a
calendar year basis on the accrual method of  accounting,  (b) deliver (or cause
to be delivered) to each  Certificateholder,  as may be required by the Code and
applicable Treasury  Regulations,  such information,  if any, as may be required
(including,  if appropriate  consistent with the  characterization  of the Trust
pursuant  to Section  2.6,  Schedule  K-1) to enable each  Certificateholder  to
prepare its Federal and state income tax returns,  (c) file or cause to be filed
such tax  returns,  if any,  relating to the Trust  (including,  if  appropriate
consistent  with the  characterization  of the Trust  pursuant to Section 2.6, a
partnership  information  return on Internal  Revenue  Service  Form 1065),  and
direct the Servicer to make such  elections as may from time to time be required
or  appropriate  under  any  applicable  state  or  Federal  statute  or rule or
regulation thereunder so as to maintain the Trust's characterization pursuant to
Section 2.6 for Federal  income and  California  franchise  tax purposes and for
purposes of any other jurisdiction for which the  characterization  of the Trust
is relevant.  In any period in which the Paying Agent  receives  written  notice
that the Trust is not treated solely as a security device in accordance with the
provisions  of Section 2.6, the Paying Agent will,  in  accordance  with Section
1446 of the Code and Rev. Proc. 89-31,  1989-

                                       18



1 C.B. 895  thereunder,  collect or cause to be collected any withholding tax as
described  in and in  accordance  with  Section  5.5 with  respect  to income or
distributions to Certificateholders  and the appropriate forms relating thereto.
The Depositor shall make all elections  pursuant to this Section.  The Depositor
shall have the power to sign all tax information  returns filed pursuant to this
Section 5.1 and any other returns as may be required by law, to the extent it is
legally  entitled  to do so. In the event the Trust is treated as a  partnership
for federal income tax purposes, the Depositor shall elect under Section 1278 of
the Code to include in income  currently  any market  discount that accrues with
respect to the  Receivables.  None of the Trust, the Depositor nor any Person on
behalf of the Trust or the  Depositor  shall make the  election  provided  under
Section 754 of the Code.

         SECTION  5.2.  Signature  on  Returns;  Tax  Matters  Partner.  (a) The
Depositor shall sign on behalf of the Trust the tax returns of the Trust, unless
applicable law requires a Certificateholder to sign such documents.

         (b) In the event the Trust is  treated  as a  partnership  for  federal
income tax  purposes,  the Depositor  shall be the "tax matters  partner" of the
Trust pursuant to the Code.


                                   ARTICLE VI.

                      Authority and Duties of Owner Trustee

         SECTION 6.1.  General  Authority.  The Owner Trustee is authorized  and
directed to execute and deliver the Basic  Documents to which the Trust is named
as a party and each  certificate or other document  attached as an exhibit to or
contemplated  by the Basic  Documents to which the Trust is named as a party and
any amendment thereto, in each case, in such form as the Depositor shall approve
as evidenced  conclusively  by the Owner  Trustee's  execution  thereof,  and on
behalf of the Trust, to direct the Trustee to authenticate and deliver Class A-1
Notes in the aggregate  principal amount of $36,000,000,  Class A-2 Notes in the
aggregate  principal  amount of  $92,000,000,  Class A-3 Notes in the  aggregate
principal  amount of $25,000,000 and Class A-4 Notes in the aggregate  principal
amount of  $82,532,000.  In  addition  to the  foregoing,  the Owner  Trustee is
authorized but shall not be obligated, to take all actions required of the Trust
pursuant to the Basic  Documents.  The Owner Trustee is further  authorized from
time to time to take  such  action  as the  Instructing  Party  recommends  with
respect to the Basic  Documents so long as such  activities are consistent  with
the terms of the Basic Documents.

         SECTION 6.2. General Duties.  It shall be the duty of the Owner Trustee
to discharge (or cause to be discharged) all of its responsibilities pursuant to
the  terms  of this  Agreement  and the  Sale  and  Servicing  Agreement  and to
administer  the  Trust in the  interest  of the  Holders,  subject  to the Basic
Documents  and  in   accordance   with  the   provisions   of  this   Agreement.
Notwithstanding  the  foregoing,  the  Owner  Trustee  shall be  deemed  to have
discharged  its  duties  and  responsibilities  hereunder  and  under  the Basic
Documents to the




                                       19





extent the  Servicer has agreed in the Sale and  Servicing  Agreement to perform
any act or to discharge any duty of the Trust or the Owner Trustee  hereunder or
under any Basic  Document,  and the Owner  Trustee  shall not be liable  for the
default or failure of the Servicer to carry out its  obligations  under the Sale
and Servicing Agreement.

         SECTION 6.3. Action upon Instruction. (a) Subject to Article IV and the
terms of the  Spread  Account  Agreement,  the  Insurer  (so long as an  Insurer
Default shall not have occurred and be continuing) or the Certificateholders (if
an Insurer  Default shall have  occurred and be  continuing)  (the  "Instructing
Party")  shall  have the  exclusive  right to direct  the  actions  of the Owner
Trustee in the  management of the Trust,  so long as such  instructions  are not
inconsistent  with the express terms set forth herein or in any Basic  Document.
The  Instructing  Party  shall  not  instruct  the  Owner  Trustee  in a  manner
inconsistent with this Agreement or the Basic Documents.

         (b)  The  Owner  Trustee  shall  not be  required  to take  any  action
hereunder or under any Basic Document if the Owner Trustee shall have reasonably
determined, or shall have been advised by counsel, that such action is likely to
result in liability on the part of the Owner Trustee or is contrary to the terms
hereof or of any Basic Document or is otherwise contrary to law.

         (c) Whenever the Owner Trustee is unable to decide between  alternative
courses of action  permitted  or required by the terms of this  Agreement or any
Basic  Document,  the Owner Trustee shall  promptly give notice (in such form as
shall  be  appropriate  under  the   circumstances)  to  the  Instructing  Party
requesting  instruction  as to the  course of action to be  adopted,  and to the
extent the Owner  Trustee  acts in good  faith in  accordance  with any  written
instruction  received from the Instructing Party, the Owner Trustee shall not be
liable on account of such action to any Person.  If the Owner  Trustee shall not
have received appropriate  instruction within ten days of such notice (or within
such shorter period of time as reasonably may be specified in such notice or may
be  necessary  under the  circumstances)  it may, but shall be under no duty to,
take or refrain from taking such action, not inconsistent with this Agreement or
the  Basic  Documents,  as it  shall  deem to be in the  best  interests  of the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

         (d) In the event that the Owner Trustee is unsure as to the application
of any provision of this  Agreement or any Basic  Document or any such provision
is ambiguous as to its  application,  or is, or appears to be, in conflict  with
any other applicable provision,  or in the event that this Agreement permits any
determination  by the Owner  Trustee  or is silent  or is  incomplete  as to the
course of action that the Owner  Trustee is  required to take with  respect to a
particular  set of facts,  the Owner  Trustee  may give  notice (in such form as
shall  be  appropriate  under  the   circumstances)  to  the  Instructing  Party
requesting  instruction  and,  to the  extent  that the  Owner  Trustee  acts or
refrains  from  acting in good  faith in  accordance  with any such  instruction
received,  the Owner Trustee  shall not be liable,  on account of such action or
inaction,  to  any  Person.  If  the  Owner  Trustee  shall  not  have  received
appropriate  instruction  within 10 days of such notice (or within such  shorter
period of time as reasonably




                                       20





may be specified in such notice or may be necessary under the  circumstances) it
may but shall be under no duty to,  take or refrain  from taking such action not
inconsistent  with this Agreement or the Basic  Documents as it shall deem to be
in the best interests of the Certificateholders,  and shall have no liability to
any Person for such action or inaction.

         SECTION  6.4. No Duties  Except as  Specified  in this  Agreement or in
Instructions. The Owner Trustee shall not have any duty or obligation to manage,
make any  payment  with  respect  to,  register,  record,  sell,  dispose of, or
otherwise deal with the Owner Trust Estate, or to otherwise take or refrain from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner Trustee is a party, except as expressly provided by the terms
of this  Agreement  or in any  document or written  instruction  received by the
Owner  Trustee  pursuant to Section  6.3; and no implied  duties or  obligations
shall be read  into  this  Agreement  or any Basic  Document  against  the Owner
Trustee. The Owner Trustee shall have no responsibility for filing any financing
or  continuation  statement  in any  public  office at any time or to  otherwise
perfect or maintain the  perfection of any security  interest or lien granted to
it hereunder  or to prepare or file any United  States  Securities  and Exchange
Commission  filing  for the  Trust or to  record  this  Agreement  or any  Basic
Document.

         SECTION 6.5. No Action  Except under Basic  Documents or  Instructions.
The Owner Trustee shall not manage,  control, use, sell, dispose of or otherwise
deal with any part of the Owner Trust Estate except (i) in  accordance  with the
powers granted to and the authority conferred upon the Owner Trustee pursuant to
this  Agreement,  (ii) in  accordance  with the  Basic  Documents  and  (iii) in
accordance  with any  document or  instruction  delivered  to the Owner  Trustee
pursuant to Section 6.3.

         SECTION 6.6. Restrictions.  The Owner Trustee shall not take any action
(a) that is inconsistent with the purposes of the Trust set forth in Section 2.3
or (b) that, to the actual  knowledge of the Owner Trustee,  would result in the
Trust's becoming taxable as a corporation for Federal income tax purposes or for
the purposes of any applicable state tax on corporations. The Certificateholders
shall not  direct the Owner  Trustee  to take  action  that  would  violate  the
provisions of this Section.


                                  ARTICLE VII.

                          Concerning the Owner Trustee

         SECTION 7.1. Acceptance of Trusts and Duties. The Owner Trustee accepts
the  trusts  hereby  created  and agrees to perform  its duties  hereunder  with
respect  to such  trusts  but only upon the terms of this  Agreement.  The Owner
Trustee also agrees to disburse all moneys actually  received by it constituting
part of the Owner Trust  Estate upon the terms of the Basic  Documents  and this
Agreement. The Owner Trustee shall not be answerable or accountable hereunder or
under any Basic Document under any circumstances, except (i) for




                                       21





its own willful  misconduct,  bad faith or  negligence,  (ii) in the case of the
inaccuracy of any  representation or warranty contained in Section 7.3 expressly
made by the Owner Trustee, (iii) for liabilities arising from the failure of the
Owner  Trustee to perform  obligations  expressly  undertaken  by it in the last
sentence  of Section 6.4 hereof,  (iv) for any  investments  issued by the Owner
Trustee or any branch or affiliate thereof in its commercial capacity or (v) for
taxes, fees or other charges on, based on or measured by, any fees,  commissions
or compensation received by the Owner Trustee. In particular,  but not by way of
limitation (and subject to the exceptions set forth in the preceding sentence):

                  (a) the Owner  Trustee  shall  not be liable  for any error of
         judgment made by a Responsible Officer of the Owner Trustee;

                  (b) the Owner  Trustee shall not be liable with respect to any
         action  taken  or  omitted  to be taken  by it in  accordance  with the
         instructions   of  the   Instructing   Party,   the   Servicer  or  any
         Certificateholder;

                  (c) no provision of this Agreement or any Basic Document shall
         require the Owner  Trustee to expend or risk funds or  otherwise  incur
         any  financial  liability  in the  performance  of any of its rights or
         powers hereunder or under any Basic Document if the Owner Trustee shall
         have  reasonable  grounds for believing that repayment of such funds or
         adequate  indemnity  against such risk or  liability is not  reasonably
         assured or provided to it;

                  (d) under no  circumstances  shall the Owner Trustee be liable
         for  indebtedness  evidenced  by or  arising  under  any of  the  Basic
         Documents, including the principal of and interest on the Notes;

                  (e) the  Owner  Trustee  shall  not be  responsible  for or in
         respect of the validity or sufficiency of this Agreement or for the due
         execution  hereof  by  the  Depositor  or  for  the  form,   character,
         genuineness,  sufficiency,  value or validity of any of the Owner Trust
         Estate or for or in respect of the validity or sufficiency of the Basic
         Documents,   other  than  the  certificate  of  authentication  on  the
         Certificates,  and the Owner  Trustee shall in no event assume or incur
         any  liability,  duty  or  obligation  to  the  Insurer,  Trustee,  the
         Collateral  Agent,  any Noteholder or to any  Certificateholder,  other
         than as expressly provided for herein and in the Basic Documents;

                  (f) the Owner  Trustee  shall not be liable for the default or
         misconduct of the Depositor,  the Insurer,  the Trustee or the Servicer
         under any of the Basic  Documents  or otherwise  and the Owner  Trustee
         shall have no obligation or liability to perform the obligations  under
         this Agreement or the Basic Documents that are required to be performed
         by the Depositor under this Agreement, the Insurer or the Trustee under
         the Note Policy,  by the Trustee  under the Indenture or the Trustee or
         the Servicer under the Sale and Servicing Agreement; and





                                       22





                  (g) the Owner Trustee shall be under no obligation to exercise
         any of the  rights or  powers  vested  in it by this  Agreement,  or to
         institute,  conduct or defend any  litigation  under this  Agreement or
         otherwise or in relation to this  Agreement or any Basic  Document,  at
         the request,  order or direction of the Instructing Party or any of the
         Certificateholders, unless such Instructing Party or Certificateholders
         have offered to the Owner Trustee security or indemnity satisfactory to
         it against the costs,  expenses and liabilities that may be incurred by
         the Owner Trustee therein or thereby. The right of the Owner Trustee to
         perform any  discretionary  act  enumerated in this Agreement or in any
         Basic  Document shall not be construed as a duty, and the Owner Trustee
         shall not be  answerable  for other than its  negligence,  bad faith or
         willful misconduct in the performance of any such act.

         SECTION 7.2.  Furnishing of Documents.  The Owner Trustee shall furnish
to the  Certificateholders  promptly upon receipt of a written request therefor,
duplicates or copies of all reports, notices, requests,  demands,  certificates,
financial  statements and any other  instruments  furnished to the Owner Trustee
under the Basic Documents.

         SECTION 7.3.  Representations and Warranties.  The Owner Trustee hereby
represents  and warrants to the  Depositor,  the Holders and the Insurer  (which
shall have relied on such  representations  and  warranties  in issuing the Note
Policy), that:

                  (a) It is a banking  corporation,  duly  organized and validly
         existing in good standing  under the laws of the State of Delaware.  It
         has all requisite corporate power and authority to execute, deliver and
         perform its obligations under this Agreement.

                  (b) It has taken all corporate  action  necessary to authorize
         the execution and delivery by it of this Agreement,  and this Agreement
         will be  executed  and  delivered  by one of its  officers  who is duly
         authorized to execute and deliver this Agreement on its behalf.

                  (c)  Neither  the  execution  nor the  delivery  by it of this
         Agreement, nor the consummation by it of the transactions  contemplated
         hereby nor compliance by it with any of the terms or provisions  hereof
         will  contravene or constitute any default under its charter  documents
         or by-laws.

         SECTION 7.4. Reliance;  Advice of Counsel.  (a) The Owner Trustee shall
incur no liability to anyone in acting upon any signature,  instrument,  notice,
resolution, request, consent, order, certificate, report, opinion, bond or other
document or paper  believed by it to be genuine and  believed by it to be signed
by the proper party or parties. The Owner Trustee may accept a certified copy of
a resolution of the board of directors or other  governing body of any corporate
party as conclusive  evidence that such resolution has been duly adopted by such
body and that the same is in full force and effect. As to any fact or matter the
method of the determination of which is not specifically  prescribed herein, the
Owner Trustee may for all purposes  hereof rely on a certificate,  signed by the
president or any vice president or by




                                       23





the treasurer,  secretary or other authorized officers of the relevant party, as
to such fact or matter, and such certificate shall constitute full protection to
the Owner  Trustee  for any  action  taken or  omitted to be taken by it in good
faith in reliance thereon.

         (b) In the exercise or  administration  of the trusts  hereunder and in
the performance of its duties and obligations  under this Agreement or the Basic
Documents,  the Owner  Trustee  (i) may act  directly  or through  its agents or
attorneys  pursuant to agreements  entered into with any of them,  and the Owner
Trustee  shall not be liable for the  conduct or  misconduct  of such  agents or
attorneys  if such  agents or  attorneys  shall have been  selected by the Owner
Trustee with reasonable care, and (ii) may consult with counsel, accountants and
other skilled  persons to be selected with  reasonable  care and employed by it.
The Owner Trustee shall not be liable for anything done,  suffered or omitted in
good faith by it in  accordance  with the written  opinion or advice of any such
counsel,  accountants  or other such  persons and  according to such opinion not
contrary to this Agreement or any Basic Document.

         SECTION 7.5. Not Acting in Individual  Capacity.  Except as provided in
this  Article  VII,  in  accepting  the  trusts  hereby  created  Bankers  Trust
(Delaware)  acts solely as Owner  Trustee  hereunder  and not in its  individual
capacity and all Persons having any claim against the Owner Trustee by reason of
the transactions contemplated by this Agreement or any Basic Document shall look
only to the Owner Trust Estate for payment or satisfaction thereof.

         SECTION 7.6. Owner Trustee Not Liable for  Certificates or Receivables.
The recitals contained herein and in the Certificates  (other than the signature
and countersignature of the Owner Trustee on the Certificates) shall be taken as
the statements of the Depositor and the Owner Trustee assumes no  responsibility
for the correctness  thereof.  The Owner Trustee makes no  representations as to
the validity or sufficiency of this  Agreement,  of any Basic Document or of the
Certificates (other than the signature and countersignature of the Owner Trustee
on the  Certificates)  or the Notes, or of any Receivable or related  documents.
The Owner Trustee shall at no time have any  responsibility  or liability for or
with respect to the legality,  validity and enforceability of any Receivable, or
the perfection and priority of any security  interest  created by any Receivable
in any Financed  Vehicle or the maintenance of any such perfection and priority,
or for or with  respect  to the  sufficiency  of the Owner  Trust  Estate or its
ability to generate the payments to be distributed to  Certificateholders  under
this  Agreement  or the  Noteholders  under the  Indenture,  including,  without
limitation: the existence,  condition and ownership of any Financed Vehicle; the
existence  and  enforceability  of any  insurance  thereon;  the  existence  and
contents of any Receivable on any computer or other record thereof; the validity
of  the  assignment  of  any  Receivable  to the  Trust  or of  any  intervening
assignment;  the completeness of any Receivable;  the performance or enforcement
of any  Receivable;  the compliance by the Depositor,  the Servicer or any other
Person with any warranty or  representation  made under any Basic Document or in
any related document or the accuracy of any such warranty or  representation  or
any action of the Trustee or the Servicer or any  subservicer  taken in the name
of the Owner Trustee.





                                       24





         SECTION 7.7. Owner Trustee May Own  Certificates  and Notes.  The Owner
Trustee in its  individual or any other capacity may become the owner or pledgee
of  Certificates  or Notes and may deal with the Depositor,  the Trustee and the
Servicer  in banking  transactions  with the same  rights as it would have if it
were not Owner Trustee.

         SECTION 7.8. Payments from Owner Trust Estate.  All payments to be made
by the Owner Trustee under this Agreement or any of the Basic Documents to which
the Trust or the Owner Trustee is a party shall be made only from the income and
proceeds of the Owner  Trust  Estate and only to the extent that the Owner Trust
shall have received  income or proceeds from the Owner Trust Estate to make such
payments in accordance with the terms hereof.  Bankers Trust (Delaware),  or any
successor  thereto,  in its  individual  capacity,  will not be  liable  for any
amounts  payable under this Agreement or any of the Basic Documents to which the
Trust or the Owner Trustee is a party.

         SECTION 7.9.  Doing  Business in other  Jurisdictions.  Notwithstanding
anything herein contained to the contrary,  neither Bankers Trust (Delaware) nor
any  successor  thereto,  nor the Owner  Trustee  shall be  required to take any
action in any jurisdiction  other than in the State of Delaware if the taking of
such action will, even after the appointment of a co-trustee or separate trustee
in accordance  with Section 10.5 hereof,  (i) require the consent or approval or
authorization or order of or the giving of notice to, or the  registration  with
or the taking of any other action in respect of, any state or other governmental
authority or agency of any jurisdiction  other than the State of Delaware;  (ii)
result in any fee, tax or other governmental  charge under the laws of the State
of Delaware  becoming  payable by Bankers  Trust  (Delaware)  (or any  successor
thereto);  or (iii) subject Bankers Trust (Delaware) (or any successor  thereto)
to personal  jurisdiction in any  jurisdiction  other than the State of Delaware
for causes of action  arising  from acts  unrelated to the  consummation  of the
transactions by Bankers Trust (Delaware) (or any successor thereto) or the Owner
Trustee, as the case may be, contemplated hereby.


                                  ARTICLE VIII.

                          Compensation of Owner Trustee

         SECTION 8.1. Owner Trustee's Fees and Expenses. The Owner Trustee shall
receive at the  direction  of the  Depositor  as  compensation  for its services
hereunder such fees as have been  separately  agreed upon before the date hereof
between CPS and the Owner Trustee, and the Owner Trustee shall be entitled to be
reimbursed  by the  Depositor  for  its  other  reasonable  expenses  hereunder,
including  the  reasonable  compensation,  expenses  and  disbursements  of such
agents, representatives,  experts and counsel as the Owner Trustee may employ in
connection  with the  exercise  and  performance  of its  rights  and its duties
hereunder and under the Basic Documents.





                                       25





         SECTION 8.2. Indemnification.  The Depositor shall be liable as primary
obligor for, and shall indemnify the Owner Trustee and its officers,  directors,
successors,  assigns,  agents  and  servants  (collectively,   the  "Indemnified
Parties")  from  and  against,  any and all  liabilities,  obligations,  losses,
damages,  taxes,  claims,  actions and suits, and any and all reasonable  costs,
expenses and disbursements (including reasonable legal fees and expenses) of any
kind and nature whatsoever  (collectively,  "Expenses") which may at any time be
imposed  on,  incurred  by,  or  asserted  against  the  Owner  Trustee  or  any
Indemnified  Party in any way relating to or arising out of this Agreement,  the
Basic Documents,  the Owner Trust Estate,  the administration of the Owner Trust
Estate or the action or inaction  of the Owner  Trustee  hereunder,  except only
that the  Depositor  shall not be liable for or required to indemnify  the Owner
Trustee from and against  Expenses  arising or resulting from any of the matters
described in the third  sentence of Section 7.1.  The  indemnities  contained in
this Section 8.2 and the rights under Section 8.1 shall survive the  resignation
or termination of the Owner Trustee or the termination of this Agreement.

         SECTION  8.3.  Payments to the Owner  Trustee.  Any amounts paid to the
Owner Trustee  pursuant to this Article VIII shall be deemed not to be a part of
the Owner Trust Estate immediately after such payment.

         SECTION 8.4. Non-recourse Obligations. Notwithstanding anything in this
Agreement or any Basic  Document,  the Owner  Trustee  agrees in its  individual
capacity and in its capacity as Owner Trustee for the Trust that all obligations
of the Trust to the Owner Trustee individually or as Owner Trustee for the Trust
shall be recourse to the Owner Trust Estate only and  specifically  shall not be
recourse to the assets of any Certificateholder.


                                   ARTICLE IX.

                         Termination of Trust Agreement

         SECTION 9.1. Termination of Trust Agreement. (a) This Agreement and the
Trust shall  terminate  and be of no further  force or effect upon the latest of
(i) the maturity or other  liquidation  of the last  Receivable  (including  the
purchase by the  Servicer at its option of the corpus of the Trust as  described
in  Section  11.1 of the  Sale  and  Servicing  Agreement)  and  the  subsequent
distribution of amounts in respect of such  Receivables as provided in the Basic
Documents,  or (ii) the payment to Certificateholders of all amounts required to
be paid to them pursuant to this Agreement and the Sale and Servicing  Agreement
and the  payment to the  Insurer of all amounts  payable or  reimbursable  to it
pursuant to the Sale and Servicing Agreement; provided, however, that the rights
to  indemnification  under  Section 8.2 and the rights  under  Section 8.1 shall
survive the  termination of the Trust.  The Servicer  shall promptly  notify the
Owner Trustee and the Insurer of any  prospective  termination  pursuant to this
Section 9.1. The bankruptcy,  liquidation,  dissolution,  death or incapacity of
any  Certificateholder  shall not (x) operate to terminate this Agreement or the
Trust, nor (y) entitle such  Certificateholder's  legal representatives or heirs
to claim an accounting or to take any




                                       26





action or  proceeding  in any court for a partition  or winding up of all or any
part of the Trust or Owner  Trust  Estate nor (z)  otherwise  affect the rights,
obligations and liabilities of the parties hereto.

         (b) Except as  provided in clause (a),  neither the  Depositor  nor any
Certificateholder shall be entitled to revoke or terminate the Trust.

         (c) Notice of any termination of the Trust, specifying the Payment Date
upon which the  Certificateholders  shall  surrender  their  Certificates to the
Paying Agent for payment of the final  distribution and  cancellation,  shall be
given by the Paying  Agent by letter to  Certificateholders  mailed  within five
Business Days of receipt of notice of such  termination  from the Servicer given
pursuant to Section 11.1(c) of the Sale and Servicing Agreement, stating (i) the
Payment  Date upon or with  respect to which final  payment of the  Certificates
shall be made upon  presentation and surrender of the Certificates at the office
of the Paying Agent therein designated (ii) the amount of any such final payment
and (iii) that the Record Date otherwise  applicable to such Payment Date is not
applicable,  payments  being made only upon  presentation  and  surrender of the
Certificates  at the office of the Paying Agent  therein  specified.  The Paying
Agent shall give such  notice to the  Certificate  Registrar  (if other than the
Paying  Agent) at the time  such  notice  is given to  Certificateholders.  Upon
presentation and surrender of the  Certificates,  if any, the Paying Agent shall
cause to be  distributed to  Certificateholders  amounts  distributable  on such
Payment Date  pursuant to Section 5.7 of the Sale and  Servicing  Agreement  and
Section 5.5 hereof.

         In the event  that all of the  Certificateholders  shall not  surrender
their  Certificates for cancellation  within six months after the date specified
in the above  mentioned  written  notice,  the Paying  Agent shall give a second
written  notice  to  the  remaining   Certificateholders   to  surrender   their
Certificates for cancellation  and receive the final  distribution  with respect
thereto.  If within one year after the second notice all the Certificates  shall
not  have  been  surrendered  for  cancellation,   the  Paying  Agent  may  take
appropriate steps, or may appoint an agent to take appropriate steps, to contact
the remaining Certificateholders concerning surrender of their Certificates, and
the cost  thereof  shall be paid out of the funds and other  assets  that  shall
remain  subject  to this  Agreement.  Any funds  remaining  in the  Trust  after
exhaustion of such remedies shall be distributed,  subject to applicable escheat
laws,  by the Paying Agent to the Depositor and Holders shall look solely to the
Depositor for payment.

         (d) Any funds remaining in the Trust after funds for final distribution
have been  distributed or set aside for distribution and all amounts owed to the
Owner Trustee  pursuant to this Agreement have been paid shall be distributed by
the Paying Agent to the Depositor.

         (e) Upon the  winding  up of the Trust and its  termination,  the Owner
Trustee  shall  cause  the  Certificate  of Trust  to be  canceled  by  filing a
certificate of cancellation  presented to the Owner Trustee in execution form by
the Servicer with the Secretary of State in  accordance  with the  provisions of
Section 3810 of the Business Trust Statute.





                                       27





                                   ARTICLE X.

             Successor Owner Trustees and Additional Owner Trustees

         SECTION 10.1.  Eligibility  Requirements  for Owner Trustee.  The Owner
Trustee shall at all times be a corporation  (i)  satisfying  the  provisions of
Section  3807(a) of the Business  Trust  Statute;  (ii)  authorized  to exercise
corporate trust powers;  (iii) having a combined capital and surplus of at least
$50,000,000  and  subject  to  supervision  or  examination  by Federal or State
authorities;  and (iv) acceptable to the Insurer in its sole discretion, so long
as an  Insurer  Default  shall  not have  occurred  and be  continuing.  If such
corporation  shall publish reports of condition at least  annually,  pursuant to
law or to the requirements of the aforesaid  supervising or examining authority,
then for the purpose of this Section 10.1,  the combined  capital and surplus of
such  corporation  shall be deemed to be its combined capital and surplus as set
forth in its most recent report of condition so  published.  In case at any time
the Owner Trustee shall cease to be eligible in accordance  with the  provisions
of this Section 10.1,  the Owner Trustee shall resign  immediately in the manner
and with the effect specified in Section 10.2.

         SECTION  10.2.  Resignation  or  Removal  of Owner  Trustee.  The Owner
Trustee may at any time resign and be discharged  from the trusts hereby created
by giving written notice thereof to the Depositor, the Insurer and the Servicer.
Upon receiving such notice of resignation,  the Depositor shall promptly appoint
a successor Owner Trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Owner Trustee and one copy to the
successor Owner Trustee, provided that the Depositor shall have received written
confirmation from each of the Rating Agencies that the proposed appointment will
not result in an increased capital charge to the Insurer by either of the Rating
Agencies.  If no successor  Owner  Trustee shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,  the resigning  Owner Trustee or the Insurer may petition any court
of competent jurisdiction for the appointment of a successor Owner Trustee.

         If at any  time  the  Owner  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 10.1 and shall fail to resign after
written request  therefor by the Depositor,  or if at any time the Owner Trustee
shall be legally unable to act or shall be adjudged bankrupt or insolvent,  or a
receiver of the Owner  Trustee or of its  property  shall be  appointed,  or any
public  officer  shall take  charge or  control  of the Owner  Trustee or of its
property  or  affairs  for  the  purpose  of  rehabilitation,   conservation  or
liquidation,  then the Depositor  with the consent of the Insurer (so long as an
Insurer  Default shall not have occurred and be continuing) may remove the Owner
Trustee.  If the Depositor shall remove the Owner Trustee under the authority of
the  immediately  preceding  sentence,  the Depositor  shall promptly  appoint a
successor Owner Trustee by written instrument,  in duplicate,  one copy of which
instrument shall be delivered to the outgoing Owner Trustee so removed, one copy
to the Insurer and one copy to the  successor  Owner  Trustee and payment of all
fees owed to the outgoing Owner Trustee.




                                       28





         Any  resignation  or removal of the Owner Trustee and  appointment of a
successor  Owner Trustee  pursuant to any of the provisions of this Section 10.2
shall not become  effective  until  acceptance of  appointment  by the successor
Owner Trustee pursuant to Section 10.3 and payment of all fees and expenses owed
to the outgoing  Owner  Trustee.  The  Depositor  shall  provide  notice of such
resignation or removal of the Owner Trustee to each of the Rating Agencies.

         SECTION 10.3.  Successor  Owner  Trustee.  Any successor  Owner Trustee
appointed pursuant to Section 10.2 shall execute, acknowledge and deliver to the
Depositor,  the Servicer,  the Insurer and to its  predecessor  Owner Trustee an
instrument  accepting such appointment  under this Agreement,  and thereupon the
resignation or removal of the predecessor  Owner Trustee shall become  effective
and such successor  Owner Trustee,  without any further act, deed or conveyance,
shall become fully vested with all the rights, powers, duties and obligations of
its predecessor under this Agreement, with like effect as if originally named as
Owner Trustee.  The predecessor Owner Trustee shall upon payment of its fees and
expenses deliver to the successor Owner Trustee all documents and statements and
monies held by it under this  Agreement;  and the Depositor and the  predecessor
Owner  Trustee  shall  execute and deliver  such  instruments  and do such other
things  as may  reasonably  be  required  for fully and  certainly  vesting  and
confirming in the successor  Owner Trustee all such rights,  powers,  duties and
obligations.

         No successor Owner Trustee shall accept appointment as provided in this
Section unless at the time of such acceptance such successor Owner Trustee shall
be eligible pursuant to Section 10.1.

         Upon acceptance of appointment by a successor Owner Trustee pursuant to
this  section,  the  Servicer  shall mail notice of the  successor of such Owner
Trustee to all  Certificateholders,  the Trustee, the Noteholders and the Rating
Agencies.  If the Servicer  shall fail to mail such notice  within 10 days after
acceptance of appointment by the successor  Owner Trustee,  the successor  Owner
Trustee shall cause such notice to be mailed at the expense of the Servicer.

         SECTION 10.4. Merger or Consolidation of Owner Trustee. Any corporation
into which the Owner  Trustee may be merged or converted or with which it may be
consolidated,  or any  corporation  resulting  from any  merger,  conversion  or
consolidation  to which the Owner Trustee shall be a party,  or any  corporation
succeeding to all or  substantially  all of the corporate  trust business of the
Owner Trustee,  shall be the successor of the Owner Trustee hereunder,  provided
such  corporation  shall be  eligible  pursuant  to Section  10.1,  without  the
execution or filing of any  instrument  or any further act on the part of any of
the parties hereto,  anything herein to the contrary  notwithstanding;  provided
further that the Owner Trustee shall mail notice of such merger or consolidation
to the Rating Agencies.

         SECTION  10.5.   Appointment   of   Co-Trustee  or  Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal




                                       29





requirements of any  jurisdiction in which any part of the Owner Trust Estate or
any  Financed  Vehicle may at the time be located,  the  Servicer  and the Owner
Trustee  acting  jointly  shall have the power and shall execute and deliver all
instruments to appoint one or more Persons approved by the Owner Trustee and the
Insurer  to act as  co-trustee,  jointly  with the Owner  Trustee,  or  separate
trustee or separate trustees,  of all or any part of the owner Trust Estate, and
to vest in such Person,  in such capacity,  such title to the Trust, or any part
thereof,  and,  subject to the other  provisions of this  Section,  such powers,
duties, obligations, rights and trusts as the Servicer and the Owner Trustee may
consider  necessary or desirable.  If the Servicer shall not have joined in such
appointment  within 15 days  after the  receipt by it of a request so to do, the
Owner  Trustee  subject,  unless an Insurer  Default  shall have occurred and be
continuing,  to the  approval  of  the  Insurer  (which  approval  shall  not be
unreasonably  withheld)  shall  have the  power  to make  such  appointment.  No
co-trustee or separate  trustee under this  Agreement  shall be required to meet
the terms of eligibility as a successor  trustee pursuant to Section 10.1 and no
notice  of the  appointment  of any  co-trustee  or  separate  trustee  shall be
required pursuant to Section 10.3.

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

                  (i) all rights,  powers,  duties and obligations  conferred or
         imposed upon the Owner Trustee shall be conferred upon and exercised or
         performed by the Owner 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 Owner 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 Owner Trustee shall be  incompetent  or unqualified to perform such
         act or acts, in which event such rights, powers, duties and obligations
         (including the holding of title to the Trust or any portion  thereof in
         any such jurisdiction)  shall be exercised and performed singly by such
         separate  trustee or  co-trustee,  but solely at the  direction  of the
         Owner Trustee;

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

                  (iii) the Servicer and the Owner Trustee acting jointly may at
         any time accept the  resignation  of or remove any separate  trustee or
         co-trustee.

         Any notice,  request or other  writing given to the Owner 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 X. 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 Owner
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of, affecting the liability




                                       30





of, or affording protection to, the Owner Trustee. Each such instrument shall be
filed with the Owner  Trustee and a copy  thereof  given to the Servicer and the
Insurer.

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


                                   ARTICLE XI.

                                  Miscellaneous

         SECTION 11.1.  Supplements  and  Amendments.  (a) This Agreement may be
amended by the Depositor and the Owner Trustee,  with the prior written  consent
of the Insurer (so long as an Insurer  Default  shall not have  occurred  and be
continuing)  and with  prior  written  notice  to the  Rating  Agencies  and the
Trustee,   without   the   consent   of   any   of   the   Noteholders   or  the
Certificateholders,  (i) to cure any  ambiguity  or defect  or (ii) to  correct,
supplement or modify any provisions in this Agreement;  provided,  however, that
such action shall not, as evidenced by an Opinion of Counsel  which may be based
upon a certificate of the Servicer, adversely affect in any material respect the
interests of any Noteholder or Certificateholder.

         (b) This  Agreement  may also be  amended  from time to time,  with the
prior  written  consent of the Insurer (so long as an Insurer  Default shall not
have occurred and be continuing)  by the Depositor and the Owner  Trustee,  with
prior written  notice to the Rating  Agencies and the Trustee and the consent of
the  Certificateholders  evidencing  not  less  than  a  majority  by  aggregate
Certificate  Balance and, to the extent such amendment  materially and adversely
affects  the  interests  of the  Noteholders,  with the  consent of  Noteholders
evidencing  not less than a  majority  of the  aggregate  outstanding  principal
amount of the Notes (which  consent of any Holder of a Certificate or Note given
pursuant to this Section or pursuant to any other  provision  of this  Agreement
shall be conclusive and binding on such Holder and on all future Holders of such
Certificate  or Note and of any  Certificate  or Note issued  upon the  transfer
thereof or in exchange  thereof or in lieu  thereof  whether or not  notation of
such consent is made upon the Certificate or Note) for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
this  Agreement or of modifying in any manner the rights of the  Noteholders  or
the Certificateholders;  provided,  however, that, subject to the express rights
of the Insurer under the Basic  Documents,  no such amendment shall (a) increase
or reduce in any manner the  amount  of, or  accelerate  or delay the timing of,
collections of payments on Receivables or  distributions  that shall be required
to be made for the benefit of the Noteholders or the  Certificateholders  or (b)
reduce the




                                       31





aforesaid percentage of the aggregate  outstanding principal amount of the Notes
and the Certificate  Balance required to consent to any such amendment,  without
the  consent of the  Holders  of all the  outstanding  Notes and  Holders of all
outstanding Certificates.

         For purposes of  determining  the extent to which an amendment does not
have a material adverse effect on the Noteholders, the Owner Trustee may rely on
an Opinion of Counsel, which may be based upon a certificate of the Servicer.

         Promptly  after the  execution of any such  amendment  or consent,  the
Servicer shall furnish  written  notification of the substance of such amendment
or  consent  to each  Certificateholder,  the  Trustee  and  each of the  Rating
Agencies.

         It shall not be necessary  for the consent of  Certificateholders,  the
Noteholders  or the Trustee  pursuant to this Section to approve the  particular
form of any proposed  amendment or consent,  but it shall be  sufficient if such
consent  shall  approve the  substance  thereof.  The manner of  obtaining  such
consents  (and any other  consents of  Certificateholders  provided  for in this
Agreement or in any other Basic Document) and of evidencing the authorization of
the execution thereof by Certificateholders  shall be subject to such reasonable
requirements as the Owner Trustee may prescribe. Promptly after the execution of
any  amendment to the  Certificate  of Trust,  the Owner Trustee shall cause the
filing of such amendment with the Secretary of State.

         Prior  to the  execution  of any  amendment  to this  Agreement  or the
Certificate  of Trust,  the Owner  Trustee shall be entitled to receive and rely
upon an Opinion of Counsel  stating  that the  execution  of such  amendment  is
authorized or permitted by this Agreement and that all  conditions  precedent to
the  execution and delivery of such  amendment  have been  satisfied.  The Owner
Trustee may, but shall not be obligated to, enter into any such amendment  which
affects  the Owner  Trustee's  own  rights,  duties  or  immunities  under  this
Agreement or otherwise.

         SECTION   11.2.   No   Legal   Title   to   Owner   Trust   Estate   in
Certificateholders.  The  Certificateholders  shall not have legal  title to any
part of the Owner  Trust  Estate.  The  Certificateholders  shall be entitled to
receive distributions with respect to their undivided ownership interest therein
only in  accordance  with  Article  IX.  No  transfer,  by  operation  of law or
otherwise,  of any right, title or interest of the  Certificateholders to and in
their  ownership  interest in the Owner Trust Estate shall  operate to terminate
this  Agreement  or  the  trusts  hereunder  or  entitle  any  transferee  to an
accounting  or to the  transfer  to it of legal  title to any part of the  Owner
Trust Estate.

         SECTION 11.3.  Limitations on Rights of Others. Except for Section 2.7,
the  provisions  of this  Agreement  are  solely  for the  benefit  of the Owner
Trustee, the Depositor, the Certificateholders,  the Servicer and, to the extent
expressly  provided herein,  the Insurer,  the Trustee and the Noteholders,  and
nothing in this  Agreement,  whether  express or implied,  shall be construed to
give to any other Person any legal or equitable right, remedy or claim in




                                       32





the  Owner  Trust  Estate  or  under  or in  respect  of this  Agreement  or any
covenants, conditions or provisions contained herein.

         SECTION 11.4.  Notices.  (a) Unless  otherwise  expressly  specified or
permitted  by the terms  hereof,  all  notices  shall be in writing and shall be
deemed given upon receipt personally  delivered,  delivered by overnight courier
or mailed  first  class mail or  certified  mail,  in each case  return  receipt
requested,  and shall be deemed to have been duly given upon receipt,  if to the
Owner  Trustee,  addressed to the Corporate  Trust Office;  if to the Depositor,
addressed to CPS Receivables  Corp., 2 Ada, Irvine,  California 92718; if to the
Insurer,  addressed to Financial  Security  Assurance Inc., 350 Park Avenue, New
York, New York 10022,  Attention:  Senior Vice President Surveillance (Telecopy:
(212)  339-3547);  (in each case in which notice or other  communication  to the
Insurer  refers  to an Event of  Default,  a claim  on the Note  Policy  or with
respect to which  failure on the part of the 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
the Head-Financial  Guaranty Group "URGENT MATERIAL  ENCLOSED");  or, as to each
party,  at such other  address as shall be designated by such party in a written
notice to each other party.

         (b) Any notice required or permitted to be given to a Certificateholder
shall be given by  first-class  mail,  postage  prepaid,  at the address of such
Holder as shown in the  Certificate  Register.  Any notice so mailed  within the
time prescribed in this Agreement  shall be  conclusively  presumed to have been
duly given, whether or not the Certificateholder receives such notice.

         SECTION 11.5.  Severability.  Any provision of this  Agreement  that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

         SECTION 11.6. Separate Counterparts.  This Agreement may be executed by
the parties hereto in separate counterparts,  each of which when so executed and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

         SECTION 11.7.  Assignments;  Insurer. This Agreement shall inure to the
benefit  of  and be  binding  upon  the  parties  hereto  and  their  respective
successors  and  permitted  assigns.  Upon  issuance  of the Note  Policy,  this
Agreement  shall also  inure to the  benefit  of the  Insurer  for so long as an
Insurer Default shall not have occurred and be continuing.  Without limiting the
generality of the  foregoing,  all covenants  and  agreements in this  Agreement
which  confer  rights  upon  the  Insurer  shall be for the  benefit  of and run
directly  to the  Insurer,  and the  Insurer  shall be  entitled  to rely on and
enforce such  covenants,  subject,  however,  to the  limitations on such rights
provided in this Agreement and the Basic Documents. The Insurer




                                       33





may  disclaim  any of its rights and powers  under this  Agreement  (but not its
duties and obligations  under the Policies) upon delivery of a written notice to
the Owner Trustee.

         SECTION  11.8. No Petition.  The Owner  Trustee (not in its  individual
capacity but solely as Owner  Trustee),  by entering into this  Agreement,  each
Certificateholder,  by  accepting  a  Certificate,  and  the  Trustee  and  each
Noteholder by accepting  the benefits of this  Agreement,  hereby  covenants and
agrees that it will not at any time institute against the Depositor,  or join in
any  institution  against  the  Depositor  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 Certificates,  the Notes, this Agreement or any
of the Basic Documents.

         SECTION  11.9.  No  Recourse.  Each  Certificateholder,  by accepting a
Certificate,  acknowledges that such Certificateholder's  Certificates represent
beneficial  interests  in the Trust only and do not  represent  interests  in or
obligations of the Depositor,  the Servicer, the Owner Trustee, the Trustee, the
Noteholders,  the Insurer or any  Affiliate  thereof and no recourse  may be had
against such parties or their  assets,  except as may be expressly  set forth or
contemplated in this Agreement, the Certificates or the Basic Documents.

         SECTION  11.10.  Headings.  The  headings of the various  Articles  and
Sections  herein are for  convenience  of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION  11.11.  GOVERNING  LAW. THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE LAWS OF THE STATE OF  DELAWARE,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION  11.12.  Servicer.  The Servicer is authorized  to prepare,  or
cause to be  prepared,  execute  and  deliver  on  behalf  of the Trust all such
documents, reports, filings, instruments,  certificates and opinions as it shall
be the duty of the Trust or Owner Trustee to prepare,  file or deliver  pursuant
to the Basic Documents.  Upon written  request,  the Owner Trustee shall execute
and deliver to the Servicer a limited power of attorney  appointing the Servicer
the Trust's  agent and  attorney-in-fact  to prepare,  or cause to be  prepared,
execute  and  deliver  all  such  documents,   reports,  filings,   instruments,
certificates and opinions.






                                       34





                                  ARTICLE XII.

                            Amendment and Restatement

         SECTION 12.1. Amendment and Restatement.  The parties hereby agree that
this Amended and Restated Trust  Agreement  replaces and supersedes the Original
Agreement.






                                       35





         IN WITNESS WHEREOF, the parties hereto have caused this Trust Agreement
to be duly executed by their respective  officers hereunto duly authorized as of
the day and year first above written.

                                BANKERS TRUST (DELAWARE), as
                                  Owner Trustee


                                By:   /s/ Patricia M.F. Russo
                                      Title: Vice President


                                CPS RECEIVABLES CORP., as
                                  Depositor


                                By: /s/ Jeffrey P. Fritz
                                      Title: Chief Financial Officer









                                       36





                                                    EXHIBIT A



NUMBER                                              Initial Certificate Balance:
R-1                                                 $4,807,160.19

                  SEE REVERSE FOR CERTAIN DEFINITIONS

         THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED  (THE  "SECURITIES  ACT").  THE HOLDER  HEREOF,  BY  PURCHASING  THIS
SECURITY,  AGREES  THAT  THIS  SECURITY  MAY BE  RESOLD,  PLEDGED  OR  OTHERWISE
TRANSFERRED ONLY (1) SO LONG AS THIS SECURITY IS ELIGIBLE FOR RESALE PURSUANT TO
RULE 144A, TO A PERSON WHOM THE  TRANSFEROR  REASONABLY  BELIEVES IS A QUALIFIED
INSTITUTIONAL  BUYER WITHIN THE MEANING OF RULE 144A UNDER THE  SECURITIES  ACT,
PURCHASING  FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL
BUYER TO WHOM NOTICE IS GIVEN THAT THE RESALE, PLEDGE OR OTHER TRANSFER IS BEING
MADE IN  RELIANCE ON RULE 144A,  AND  SUBJECT TO THE RECEIPT BY THE  CERTIFICATE
REGISTRAR  AND THE  DEPOSITOR  OF A TRANSFEREE  CERTIFICATE,  (2) PURSUANT TO AN
EFFECTIVE  REGISTRATION STATEMENT UNDER THE SECURITIES ACT OR (3) IN RELIANCE ON
ANOTHER  EXEMPTION FROM THE REGISTRATION  REQUIREMENTS OF THE SECURITIES ACT AND
SUBJECT TO THE RECEIPT BY THE  CERTIFICATE  REGISTRAR  AND THE  DEPOSITOR,  OF A
CERTIFICATION OF THE TRANSFEREE  (SATISFACTORY TO THE CERTIFICATE  REGISTRAR AND
THE  DEPOSITOR)  AND AN  OPINION  OF COUNSEL  (SATISFACTORY  TO THE  CERTIFICATE
REGISTRAR  AND THE  DEPOSITOR) TO THE EFFECT THAT SUCH TRANSFER IS IN COMPLIANCE
WITH  THE  SECURITIES  ACT,  IN EACH  CASE IN  ACCORDANCE  WITH  ANY  APPLICABLE
SECURITIES  LAWS OF ANY STATE OF THE UNITED  STATES AND IN  COMPLIANCE  WITH THE
TRANSFER REQUIREMENTS SET FORTH IN SECTION 3.4 OF THE TRUST AGREEMENT.

         IN NO EVENT SHALL THIS SECURITY BE TRANSFERRED  TO AN EMPLOYEE  BENEFIT
PLAN,  TRUST ANNUITY OR ACCOUNT  SUBJECT TO ERISA OR A PLAN DESCRIBED IN SECTION
4975(E)(1) OF THE CODE, (ANY SUCH PLAN, TRUST OR ACCOUNT BEING REFERRED TO AS AN
"EMPLOYEE PLAN"), A TRUSTEE OF ANY EMPLOYEE PLAN, OR AN ENTITY, ACCOUNT OR OTHER
POOLED  INVESTMENT FUND THE UNDERLYING  ASSETS OF WHICH INCLUDE OR ARE DEEMED TO
INCLUDE  EMPLOYEE PLAN ASSETS BY REASON OF AN EMPLOYEE PLAN'S  INVESTMENT IN THE
ENTITY,  ACCOUNT OR OTHER POOLED INVESTMENT FUND. INCLUDED WITHIN THE DEFINITION
OF  "EMPLOYEE  PLANS"  ARE,  WITHOUT  LIMITATION,  KEOGH  (HR-10)  PLANS,  IRA's
(INDIVIDUAL










RETIREMENT  ACCOUNTS OR ANNUITIES) AND OTHER EMPLOYEE BENEFIT PLANS,  SUBJECT TO
SECTION 406 OF ERISA OR SECTION 4975 OF THE CODE.

         THE PRINCIPAL OF THIS  CERTIFICATE IS  DISTRIBUTABLE IN INSTALLMENTS AS
SET FORTH IN THE TRUST AGREEMENT. ACCORDINGLY, THE OUTSTANDING PRINCIPAL OF THIS
CERTIFICATE AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.


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

                            ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest in certain  distributions  of the
Trust,  as  defined  below,  the  property  of which  includes  a pool of retail
installment  sale contracts  secured by new or used  automobiles,  vans or light
duty trucks and sold to the Trust by CPS Receivables Corp.

(This  Certificate  does not  represent  an  interest  in or  obligation  of CPS
Receivables  Corp.  or any of its  Affiliates,  except to the  extent  described
below.)




                                        2





         THIS CERTIFIES THAT CPS  RECEIVABLES  CORP. is the registered  owner of
FOUR MILLION EIGHT HUNDRED SEVEN  THOUSAND ONE HUNDRED SIXTY AND 19/100  DOLLARS
nonassessable,  fully-paid,  beneficial interest in certain distributions of CPS
Auto Receivables  Trust 1998-3 (the "Trust") formed by CPS Receivables  Corp., a
California corporation.

                  OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

         This is one of the  Certificates  referred  to in the  within-mentioned
Trust Agreement.

BANKERS TRUST (DELAWARE)                     BANKERS TRUST (DELAWARE)
not in its individual                        not in its individual
capacity but solely or                       capacity but solely as
as Owner Trustee                             Owner Trustee
                                                                       
                                                                       
By:                                          By: Bankers Trust Company
                                                   Authenticating Agent


                                             By:________________________
                                             Date:______________________



         The Trust was created pursuant to a Trust Agreement dated as of July 8,
1998, between the Depositor and Bankers Trust (Delaware),  as Owner Trustee (the
"Owner Trustee") as amended by an amendment,  dated as of July 15, 1998, between
the  Depositor  and the Owner  Trustee  (the  "Trust  Agreement"),  a summary of
certain of the pertinent  provisions of which is set forth below.  To the extent
not  otherwise  defined  herein,  the  capitalized  terms used  herein  have the
meanings assigned to them in the Trust Agreement.

         This Certificate is one of the duly authorized  Certificates designated
as "Asset Backed Certificates" (herein called the "Certificates").  Issued under
the  Indenture,  dated as of July 15, 1998  between  the Trust and Norwest  Bank
Minnesota,  National  Association,  as Trustee and  collateral  agent,  are four
classes of Notes  designated  as "Class A-1  5.6375%  Asset  Backed  Notes" (the
"Class A-1  Notes"),  "Class A-2  5.8550%  Asset  Backed  Notes" (the "Class A-2
Notes"),  "Class A-3  5.9950%  Asset  Backed  Notes" (the "Class A-3 Notes") and
"Class A-4 6.0800% 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").
This  Certificate  is issued under and is subject to the terms,  provisions  and
conditions of the Trust  Agreement,  to which Trust Agreement the holder of this
Certificate by virtue of the acceptance  hereof assents and by which such holder
is bound.  The property of the Trust includes a pool of retail  installment sale
contracts  secured by new and used  automobiles,  vans or light duty trucks (the
"Receivables"),  all monies received  thereunder after the Cutoff Date, security
interests  in the  vehicles  financed  thereby,  certain  bank  accounts and the
proceeds thereof, proceeds from




                                        3





claims on certain  insurance  policies and certain  other rights under the Trust
Agreement and the Sale and Servicing  Agreement,  all right,  to and interest of
the Depositor in and to the Purchase Agreement dated as of July 15, 1998 between
Consumer Portfolio Services,  Inc. and the Depositor,  all right to and interest
of the  Depositor  in and to the  Purchase  Agreement  dated as of July 15, 1998
between Samco Acceptance  Corp. and the Depositor,  all right to and interest of
the Depositor in and to the Purchase Agreement dated as of July 15, 1998 between
Linc  Acceptance  Company  LLC  and  the  Depositor,  and  all  proceeds  of the
foregoing.

         Under the Trust Agreement, there will be distributed on the 15th day of
each month or, if such 15th day is not a Business  Day,  the next  Business  Day
(the "Payment Date"), commencing on August 15, 1998, to the Person in whose name
this  Certificate  is registered at the close of business on the 10th day of the
calendar month of such Payment Date (the "Record Date") such Certificateholder's
fractional   undivided   interest   in  the   amount   to  be   distributed   to
Certificateholders on such Payment Date.

         The holder of this Certificate  acknowledges and agrees that its rights
to receive  distributions in respect of this Certificate are subordinated to the
rights of the Noteholders as described in the Sale and Servicing Agreement,  the
Indenture and the Trust Agreement, as applicable.

         It is the intent of the  Depositor,  Servicer,  and  Certificateholders
that,  in the event  that  Certificates  are held by any  person  other than the
Depositor,  for purposes of Federal income taxes, the Trust will be treated as a
partnership and the Certificateholders (including the Depositor) will be treated
as partners in that  partnership.  In such event,  the  Depositor and such other
Certificateholders,  by acceptance of a Certificate, agree to treat, and to take
no action  inconsistent  with the  treatment of, the  Certificates  for such tax
purposes as partnership interests in the Trust. Each  Certificateholder,  by its
acceptance of a  Certificate,  covenants and agrees that such  Certificateholder
will not at any time institute  against the Trust or the  Depositor,  or join in
any  institution  against  the  Trust  or  the  Depositor  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 Certificates,  the Notes, the
Trust Agreement or any of the Basic Documents.

         Distributions on this Certificate will be made as provided in the Trust
Agreement by the Owner  Trustee or its agent by wire transfer or check mailed to
the  Certificateholder  of  record  in  the  Certificate  Register  without  the
presentation  or  surrender  of this  Certificate  or the making of any notation
hereon.  Except as otherwise provided in the Trust Agreement and notwithstanding
the above,  the final  distribution on this  Certificate  will be made after due
notice by the Owner Trustee of the pendency of such  distribution  and only upon
presentation  and  surrender  of  this  Certificate  at  the  office  or  agency
maintained for the purpose by the Owner Trustee in the Borough of Manhattan, The
City of New York.





                                        4





         Reference is hereby made to the further  provisions of this Certificate
set forth on the reverse hereof, which further provisions shall for all purposes
have the same effect as if set forth at this place.

         Unless  the  certificate  of  authentication  hereon  shall  have  been
executed by an authorized  officer of the Owner Trustee or its agent,  by manual
signature,  this Certificate  shall not entitle the holder hereof to any benefit
under the Trust  Agreement or the Sale and  Servicing  Agreement or be valid for
any purpose.

         THIS CERTIFICATE  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF DELAWARE,  WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE IN ACCORDANCE
WITH SUCH LAWS.

         IN WITNESS WHEREOF,  the Owner Trustee,  on behalf of the Trust and not
in its individual capacity, has caused this Certificate to be duly executed.


                             CPS AUTO RECEIVABLES TRUST 1998-3



                             By:  BANKERS TRUST (DELAWARE), not in
                                  its individual capacity, but solely
                                  as Owner Trustee




                             By: _______________________________
                                 Name:
                                 Title:




Date: July 28, 1998





                                        5





(Reverse of Certificate)

         The  Certificates  do not represent an obligation of, or an interest in
the Servicer, the Depositor,  the Owner Trustee or any Affiliates of any of them
and no recourse may be had against such parties or their  assets,  except as may
be expressly set forth or  contemplated  herein or in the Trust  Agreement,  the
Indenture  or  the  Basic  Documents.  In  addition,  this  Certificate  is  not
guaranteed by any governmental agency or instrumentality and is limited in right
of payment to certain  collections with respect to the Receivables,  all as more
specifically set forth herein and in the Sale and Servicing Agreement. A copy of
each of the Sale and Servicing Agreement and the Trust Agreement may be examined
during normal  business hours at the principal  office of the Depositor,  and at
such other places, if any, designated by the Depositor, by any Certificateholder
upon written request.

         The Trust Agreement permits,  with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor and the rights of the Certificateholders  under the Trust Agreement at
any time by the  Depositor and the Owner Trustee with the consent of the holders
of the Notes and the  Certificates  evidencing  not less than a majority  of the
outstanding principal balance of the Notes and the Certificate Balance. Any such
consent by the holder of this  Certificate  shall be  conclusive  and binding on
such holder and on all future holders of this Certificate and of any Certificate
issued upon the transfer  hereof or in exchange hereof or in lieu hereof whether
or not  notation  of such  consent  is made  upon  this  Certificate.  The Trust
Agreement also permits the amendment thereof, in certain limited  circumstances,
without the consent of the holders of any of the Certificates.

         As provided in the Trust  Agreement and subject to certain  limitations
therein set forth,  the  transfer of this  Certificate  is  registerable  in the
Certificate  Register upon surrender of this  Certificate  for  registration  of
transfer at the offices or agencies of the Certificate  Registrar  maintained by
the Owner Trustee in the Borough of Manhattan, The City of New York, accompanied
by a written  instrument of transfer in form  satisfactory  to the Owner Trustee
and the  Certificate  Registrar  duly  executed  by the  holder  hereof  or such
holder's  attorney  duly  authorized  in writing,  and thereupon one or more new
Certificates in authorized  denominations evidencing the same aggregate interest
in  the  Trust  will  be  issued  to  the  designated  transferee.  The  initial
Certificate  Registrar  appointed  under the Trust  Agreement  is Bankers  Trust
Company.

         Except for Certificates  issued to the Depositor,  the Certificates are
issuable only as registered  Certificates  without coupons in  denominations  of
$1,000 or integral  multiples  thereof.  As provided in the Trust  Agreement and
subject to certain limitations therein set forth,  Certificates are exchangeable
for new Certificates in authorized  denominations  evidencing the same aggregate
denomination as requested by the holder surrendering the same. No service charge
will be made for any such  registration  of transfer or exchange,  but the Owner
Trustee or the Certificate  Registrar may require payment of a sum sufficient to
cover any tax or governmental charge payable in connection therewith.











         The Owner Trustee, the Certificate Registrar, the Insurer and any agent
of the Owner  Trustee,  the  Certificate  Registrar or the Insurer may treat the
person in whose name this  Certificate is registered as the owner hereof for all
purposes, and none of the Owner Trustee, the Certificate Registrar,  the Insurer
nor any such agent shall be affected by any notice to the contrary.

         The obligations and responsibilities created by the Trust Agreement and
the Trust created thereby shall terminate upon the payment to Certificateholders
of all amounts  required to be paid to them pursuant to the Trust  Agreement and
the Sale and  Servicing  Agreement and the  disposition  of all property held as
part of the Trust.  The Servicer of the  Receivables  may at its option purchase
all remaining  Receivables  from the Trust on or after the last day of any month
as of which the then  outstanding  Pool  Balance  is equal to 10% or less of the
Original Pool Balance.

         The  Certificates  may not be acquired by (a) an employee  benefit plan
(as defined in Section 3(3) of ERISA) that is subject to the provisions of Title
I of ERISA,  (b) a plan described in Section  4975(e) (1) of the Code or (c) any
entity  whose  underlying  assets  include  plan  assets  by  reason of a plan's
investment in the entity (each, a "Benefit Plan"). By accepting and holding this
Certificate, the Holder hereof shall be deemed to have represented and warranted
that it is not a Benefit Plan.

         The recitals  contained  herein shall be taken as the statements of the
Depositor or the Servicer,  as the case may be, and the Owner Trustee assumes no
responsibility  for  the  correctness   thereof.  The  Owner  Trustee  makes  no
representations  as to the validity or sufficiency of this Certificate or of any
Receivable or related document.



                                       -2-








                                   ASSIGNMENT

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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


- --------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee)

- --------------------------------------------------------------------------------
the  within   Certificate,   and  all  rights  thereunder,   hereby  irrevocably
constituting and appointing

_______________________________  Attorney to transfer  said  Certificate  on the
books of the  Certificate  Registrar,  with full  power of  substitution  in the
premises.


Dated:

                                                             __________________*
                                                             Signature

Guaranteed:

                                                             __________________*


- ----------
*        NOTICE:  The signature to this assignment must correspond with the name
         of the  registered  owner  as it  appears  on the  face  of the  within
         Certificate in every particular, without alteration, enlargement or any
         change  whatever.  Such  signature  must be  guaranteed by an "eligible
         guarantor  institution"  meeting the  requirements  of the  Certificate
         Registrar,  which  requirements  include membership or participation in
         STAMP or such other "signature  guarantee program" as may be determined
         by the Certificate  Registrar in addition to, or in  substitution  for,
         STAMP,  all in accordance with the Securities  Exchange Act of 1934, as
         amended.











                                                       EXHIBIT B


                                    [FORM OF]
                             CERTIFICATE OF TRUST OF
                        CPS AUTO RECEIVABLES TRUST 1998-3

         This  Certificate  of Trust of CPS Auto  Receivables  Trust 1998-3 (the
"Trust"),  dated as of  ___________,  199_,  is being duly executed and filed by
_______________________________,   a  ____________,   and   ______________,   an
individual,  as trustee,  to form a business  trust under the Delaware  Business
Trust Act (12 Del. Code, ss. 3801 et seq.).

         1.  Name.  The name of the  business  trust  formed  hereby is CPS Auto
Receivables Trust 1998-3.

         2. This Certificate of Trust will be effective ______ __, 199_.

         IN WITNESS  WHEREOF,  the  undersigned,  being the sole  trustee of the
Trust,  has  executed  this  Certificate  of Trust as of the  date  first  above
written.

                                            BANKERS TRUST (DELAWARE),
                                            not in its individual  capacity,
                                            but solely as Owner Trustee of the
                                            Trust.


                                            By:
                                               Name:
                                               Title:










                                                                    Exhibit C to
                                                                 Trust Agreement


                             Transferee Certificate
                           Pursuant to Section 3.4 of
                               the Trust Agreement


         In  connection  with  the  transfer  of   $________________   aggregate
principal  amount  of CPS  Auto  Receivables  Trust  1998-3  [ ]%  Asset  Backed
Certificates (the "Transferred Certificates"),  __________________________,  the
undersigned transferee (the "Transferee"),  pursuant to Section 3.4 of the Trust
Agreement  (as defined  below),  hereby  notifies the Trustee and the Seller and
certifies,  represents  and  warrants  to each of them  that it is a  "qualified
institutional  buyer" (as defined in Rule 144A promulgated  under the Securities
Act of 1933, as amended),  that it is purchasing such  Transferred  Certificates
for its own account or the account of a  qualified  institutional  buyer to whom
notice has been given that the  transfer is to be made in reliance of Rule 144A,
and acknowledges  that it has received such information  regarding the Trust and
the  Transferred  Certificates as it has requested and that it is aware that the
transferor  is relying upon the foregoing  certification  to claim the exemption
from  registration  provided  by Rule  144A and the  Transferee  represents  and
warrants  that it has  delivered  an executed  copy of this  certificate  to the
Trustee and the Seller  prior to the  transfer of any  Transferred  Certificates
discussed herein.

         In no event shall a Certificate be  transferred to an employee  benefit
plan,  trust annuity or account  subject to ERISA or a plan described in Section
4975(e)(1)  of the Code (any such  plan,  trust or account  including  any Keogh
(HR-10) plans,  individual  retirement  accounts or annuities and other employee
benefit  plans subject to Section 406 of ERISA or Section 4975 of the Code being
referred to herein as an "Employee Plan"), a trustee of any Employee Plan, or an
entity,  account or other pooled investment fund, the underlying assets of which
include or are deemed to include  Employee  Plan assets by reason of an Employee
Plan's  investment in the entity,  account or other pooled  investment fund. The
Seller,  Servicer,  Trustee and Standby  Servicer shall not be  responsible  for
confirming  or  otherwise  investigating  whether a  proposed  transferee  is an
employee  benefit  plan,  trust or account  subject to ERISA,  or  described  in
Section 4975(e)(1) of the Code.

         Terms used herein and not otherwise  defined have the meanings assigned
to them in the Trust Agreement amended and restated as of July 15, 1998, between
CPS Receivables Corp. and Bankers Trust (Delaware), as Owner Trustee.

                                            [TRANSFEREE]


                                            By:
                                               Name:
                                               Title:


                                       -2-