Exhibit 4.5
                                                            EXECUTION COPY
                      AMENDED AND RESTATED TRUST AGREEMENT
                          Dated as of December 11, 1997
                                     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......................................26
SECTION 7.3.   Representations and Warranties...............................26
SECTION 7.4.   Reliance; Advice of Counsel..................................26
SECTION 7.5.   Not Acting in Individual Capacity............................27
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........................28
                                 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................................29
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 December 11, 1997 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 December 2, 1997 (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. 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 Spread Account Agreement,  the Spread Account
Agreement  Supplement,  the  Insurance  Agreement,  the  Indenture 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. 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 Initial
Certificate  Balance  reduced  by all  payments  theretofore  made on account of
principal of the Certificates.
     "Certificate  Distribution  Account"  shall mean the account  designated as
such, established and maintained pursuant to Section 5.4.
     "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.
     "Certificateholders'  Interest Distributable Amount" shall have the meaning
assigned to such term in the Sale and Servicing Agreement.
     "Certificateholders' Principal Distributable Amount" shall have the meaning
assigned to such term in the Sale and Servicing Agreement.
     "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 ▇▇▇▇ ▇▇▇▇▇▇
▇▇▇▇, ▇▇▇▇▇ ▇▇▇, ▇▇▇▇▇▇▇▇▇▇,  ▇▇▇▇▇▇▇▇ ▇▇▇▇▇-▇▇▇▇ with a copy of all notices and
other documents to Bankers Trust Company, ▇ ▇▇▇▇▇▇ ▇▇▇▇▇▇, ▇▇▇▇ ▇▇▇▇▇, ▇▇▇ ▇▇▇▇,
▇▇▇ ▇▇▇▇ ▇▇▇▇▇,  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 December 1, 1997,  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 $4,781,307.
     "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 December 2,
1997 between the Depositor and the Owner Trustee.
                                       2
     "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  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.
     "Pass-Through Rate" shall mean 10.55% per annum.
     "Paying Agent" shall mean Bankers Trust Company.
     "Principal Certificates" means Certificates denominated in dollars.
     "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  December  1,  1997  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 Spread Account Agreement, amended
and restated as of December 1, 1997, 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.
                                       3
     "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.
     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  1997-5",  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 ▇▇▇ and be sued.
                                       4
     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.
     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, and to sell the Notes and the Certificates;
          (ii) with the  proceeds  of the sale of the Notes,  to fund the Spread
     Account and to pay the organizational,  start-up and transactional expenses
     of the Trust and to pay the balance to the  Depositor  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
                                       5
constitute  the  initial  Owner  Trust  Estate  and  shall be  deposited  in the
Certificate   Distribution  Account.  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 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 a
separate entity,  and (ii) if the Depositor is not the direct or indirect Holder
of 100 percent of the Certificates, 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,  and in all events for California  franchise
tax  purposes,   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
                                       6
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 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
                                       7
     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 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.
Interest  payments on the  Certificates  at the Pass-  Through  Rate  (including
interest on amounts  previously due on the Certificates but not yet distributed)
shall be treated as "guaranteed  payments"  under Section 707(c) of the Code. To
the extent such  characterization is not respected,  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:
          (i) 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  Certificates on such date, an amount of net income up
     to the sum of: (x) the portion of the market  discount  on the  Receivables
     accrued  during such month that is allocable to the excess,  if any, of the
     Initial  Certificate  Balance over their initial aggregate issue price, (y)
     Certificateholders'  Prepayment Premium, if any, payable for such month and
     (z) any other amounts of income payable to the  Certificateholders for such
     month; and such sum of amounts specified in clauses (x) through (z) of this
     sentence  shall be reduced by any  amortization  by the Trust of premium on
     Receivables  that  corresponds  to any  excess of the issue  price of Trust
     Certificates over their principal amount; and
          (ii) to the Depositor,  to the extent of any remaining net income,  in
     accordance with their respective interests therein.
                                       8
     If the net  income  of the  Trust  for any  month is  insufficient  for the
     allocations  described in clause (i),  subsequent net income shall first be
     allocated to make up such shortfall  before being  allocated as provided in
     the preceding  sentence.  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 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:
          (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
                                       9
     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;
          (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
                                       10
     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 $4,781,307. Certificates shall be
issued in minimum denominations 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 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 $4,781,307 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
                                       11
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 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 ▇▇▇▇▇
(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.
                                       12
     (e) Each 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.
          (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 ▇▇▇▇▇▇▇▇▇
                                       ▇▇
          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,  ▇▇▇▇▇ (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.
          (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
                                       14
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  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
                                       15
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
▇ ▇▇▇▇▇▇ ▇▇▇▇▇▇, ▇▇▇▇ ▇▇▇▇▇, ▇▇▇ ▇▇▇▇, ▇▇▇ ▇▇▇▇ ▇▇▇▇▇ 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.
     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
                                       16
     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 Noteholder is required;
          (c) the  amendment  of the  Indenture by a  supplemental  indenture in
     circumstances  where the consent of any Noteholder 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 Servicer 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 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 such
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
                                       17
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  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.
                                       18
                                   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- 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.
     SECTION 5.3. Underwriting Agreement. The Servicer is hereby authorized to
execute and deliver the Underwriting Agreement with respect to the Notes and the
Certificates.
                                       19
     SECTION  5.4.  Trust  Accounts.   The  Owner  Trustee,  on  behalf  of  the
Certificateholders,  shall  establish  and  maintain in the name of the Trust an
Eligible Account (the "Certificate Distribution Account"), bearing a designation
clearly  indicating that the funds deposited therein are held for the benefit of
the Trust on  behalf of the  Certificateholders.  The  Certificate  Distribution
Account shall initially be established with the Bankers Trust Company.
     Funds on deposit in the Certificate  Distribution Account shall be invested
at the direction of the Servicer in Eligible  Investments selected in writing by
the Servicer (pursuant to standing instructions or otherwise). All such Eligible
Investments  shall be held by or on behalf of the Trust for the  benefit  of the
Certificateholders.  Other  than as  permitted  by the Rating  Agencies  and the
Insurer,  funds on  deposit in the  Certificate  Distribution  Account  shall be
invested  in  Eligible  Investments  that will mature so that such funds will be
available at the close of business on the Business Day immediately preceding the
following Payment Date. Funds deposited in the Certificate  Distribution Account
on the day  immediately  preceding  a  Payment  Date  upon the  maturity  of any
Eligible  Investments  are not required to be invested  overnight.  All Eligible
investments will be held to maturity. All interest,  dividends,  gains upon sale
and other income from,  or earnings on  investment  of funds in the  Certificate
Distribution  Account shall be  distributed on the next Payment Date pursuant to
Section 5.7 of the Sale and Servicing Agreement and Section 5.5 hereof.
     The Trust  shall  possess  all right,  title and  interest  in all funds on
deposit  from time to time in the  Certificate  Distribution  Account and in all
proceeds  thereof.   Except  as  otherwise   provided  herein,  the  Certificate
Distribution  Account  shall be under the sole dominion and control of the Trust
for the  benefit  of the  Certificateholders.  If at any  time  the  Certificate
Distribution  Account ceases to be an Eligible  Account,  the Trust shall within
five  Business  Days  establish  a new  Certificate  Distribution  Account as an
Eligible  Account and shall transfer any cash and/or any investments to such new
Certificate  Distribution Account. The Servicer shall promptly notify the Rating
Agencies of any change in the location of the Certificate Distribution Account.
     SECTION 5.5. Application of Funds in Certificate  Distribution  Account. On
each Payment Date, the Paying Agent shall  distribute or cause to be distributed
all   amounts   on   deposit  in  the   Certificate   Distribution   Account  to
Certificateholders  in respect of the  Certificates to the extent of amounts due
and unpaid on the  Certificates  for  principal  and  interest in the  following
amounts and in the following order of priority:
          (a)  to  the  Holders  of the  Certificates,  the  Certificateholders'
     Interest  Distributable  Amount;  provided that if there are not sufficient
     funds in the Certificate  Distribution  Account to pay the entire amount of
     the  Certificateholders'  Interest  Distributable Amount, the amount in the
     Certificate  Distribution  Account  shall be applied to the payment of such
     interest on the Certificates pro rata on the basis of the amount of accrued
     and unpaid interest due on the Certificates;
                                       20
          (b)  to  the  Holders  of the  Certificates,  the  Certificateholders'
     Principal  Distributable Amount until the outstanding  principal balance of
     the Certificates is reduced to zero.
          (c) On each Payment Date,  the Owner Trustee shall send or cause to be
     sent to each  Certificateholder the statement provided to the Owner Trustee
     by the  Servicer  pursuant  to  Section  5.11  of the  Sale  and  Servicing
     Agreement on such Payment Date.
          (d) In the event that any  withholding  tax is imposed on the  Trust's
     payment (or allocations of income) to a  Certificateholder,  such tax shall
     reduce the  amount  otherwise  distributable  to the  Certificateholder  in
     accordance  with this Section.  The Paying Agent is hereby  authorized  and
     directed  to  retain  or  cause  to  be  retained  from  amounts  otherwise
     distributable to the Certificateholders sufficient funds for the payment of
     any tax that is legally owed by the Trust (but such authorization shall not
     prevent  the  Paying  Agent  from  contesting  any such tax in  appropriate
     proceedings,  and  withholding  payment of such tax, if  permitted  by law,
     pending the outcome of such proceedings). The amount of any withholding tax
     imposed  with  respect  to a  Certificateholder  shall be  treated  as cash
     distributed  to such  Certificateholder  at the time it is  withheld by the
     Trust and  remitted  to the  appropriate  taxing  authority.  If there is a
     possibility  that withholding tax is payable with respect to a distribution
     (such as a distribution  to a non-US  Certificateholder),  the Paying Agent
     may in its sole  discretion  withhold such amounts in accordance  with this
     clause  (d).  In the event that a  Certificateholder  wishes to apply for a
     refund of any such  withholding  tax,  the Paying  Agent  shall  reasonably
     cooperate with such  Certificateholder in making such claim so long as such
     Certificateholder   agrees  to   reimburse   the   Paying   Agent  for  any
     out-of-pocket expenses incurred.
          (e) Any funds remaining in the Certificate  Distribution Account after
     distribution of all amounts  specified in this Section and after payment of
     all amounts owed to the Owner Trustee  hereunder,  shall be  distributed to
     the Seller.
          (f)  Distributions  required to be made to  Certificateholders  on any
     Payment  Date  shall be made to each  Certificateholder  of  record  on the
     preceding  Record Date either by wire transfer,  in  immediately  available
     funds,  to the  account  of such  Holder at a bank or other  entity  having
     appropriate facilities therefor, if (i) such  Certificateholder  shall have
     provided to the Certificate  Registrar  appropriate written instructions at
     least five  Business  Days  prior to such  Payment  Date and such  Holder's
     certificates  in the  aggregate  evidence a  denomination  of not less than
     $1,000,000 or (ii) such  Certificateholder  is the Seller,  or an Affiliate
     thereof,  or,  if not,  by check  mailed to such  Certificateholder  at the
     address   of  such   holder   appearing   in  the   Certificate   Register.
     Notwithstanding  the foregoing,  the final  distribution  in respect of any
     Certificate (whether on the Final Scheduled Payment Date or otherwise) will
     be payable only upon  presentation and surrender of such Certificate at the
     office or agency  maintained for that purpose by the Certificate  Registrar
     pursuant to Section 3.8.
                                       21
          (g) Subject to Section 5.1 and this  Section,  monies  received by the
     Owner Trustee  hereunder need not be segregated in any manner except to the
     extent required by law and may be deposited  under such general  conditions
     as may be  prescribed by law, and the Owner Trustee shall not be liable for
     any interest thereon.
                                  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 $55,750,000  and Class A-2 Notes in
the aggregate principal amount of $35,175,000. 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  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.
                                       22
     (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 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
                                       23
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  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;
                                       24
          (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
          (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.
                                       25
     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 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
                                       26
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.
     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.
                                       27
     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.
     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.
                                       28
     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 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
                                       29
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.
                                   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.
                                       30
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.
     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,
                                       31
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  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
                                       32
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  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.
                                       33
                                   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,  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,  to the extent such amendment  materially
and adversely affects the interests of the Noteholders,  with the consent of the
Noteholders  evidencing  not less than a majority of the  aggregate  outstanding
principal  amount  of the  Notes  and,  the  consent  of the  Certificateholders
evidencing  not less than a majority by  aggregate  Certificate  Balance  (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  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.
     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
                                       34
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 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 ▇▇▇, ▇▇▇▇▇▇,  ▇▇▇▇▇▇▇▇▇▇ ▇▇▇▇▇; if to the
Insurer,  addressed to Financial  Security  Assurance Inc., ▇▇▇ ▇▇▇▇ ▇▇▇▇▇▇, ▇▇▇
▇▇▇▇, ▇▇▇ ▇▇▇▇ ▇▇▇▇▇,  Attention:  Senior Vice President Surveillance (Telecopy:
(▇▇▇)  ▇▇▇-▇▇▇▇);  (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.
                                       35
     (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 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 Depositor,  the Owner Trustee,
the  Trustee,  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.
                                       36
     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.
                                  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.
                                       37
     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:________________________
                                                    Name:
                                                    Title:
                                                 CPS RECEIVABLES CORP., as
                                                 Depositor
                                                 By:________________________
                                                    Name:
                                                    Title:
                                       38
                                                                    EXHIBIT A
NUMBER                                           Initial Certificate Balance:
R-                                                            $______________
                  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,  ▇▇▇▇▇  (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,
                                        1
THE OUTSTANDING  PRINCIPAL OF THIS  CERTIFICATE AT ANY TIME MAY BE LESS THAN THE
AMOUNT SHOWN ON THE FACE HEREOF.
                         ------------------------------
                         10.55% 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  ___________________  is the  registered  owner of [ ]
Dollars nonassessable,  fully-paid, beneficial interest in certain distributions
of CPS Auto  Receivables  Trust 1997-5 (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 December 2,
1997, between the Depositor and Bankers Trust (Delaware),  as Owner Trustee (the
"Owner  Trustee")  as amended by an  amendment,  dated as of December  11, 1997,
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 August 1, between the Trust and Norwest Bank  Minnesota,
National  Association,  as Trustee and  collateral  agent,  are three classes of
Notes designated as "Class A-1 6.26% Asset Backed Notes" (the "Class A-1 Notes")
and "Class A-2 6.40% Asset Backed  Notes" (the "Class A-2 Notes",  together with
the Class A-1 Notes,  the "Class A Notes" or 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
due  thereunder on or after the Initial Cutoff Date,  security  interests in the
vehicles  financed  thereby,  certain bank  accounts  and the proceeds  thereof,
proceeds  from 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
December 1, 1997 between
                                        3
Consumer Portfolio Services,  Inc. and the Depositor,  all right to and interest
of the Depositor in and to the Purchase  Agreement  dated as of December 1, 1997
between Samco Acceptance  Corp. and the Depositor,  all right to and interest of
the  Depositor  in and to the  Purchase  Agreement  dated as of December 1, 1997
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 January 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,
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.   The  Depositor  and  the  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.
     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.
                                        4
     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 1997-5
                                 By:  BANKERS TRUST (DELAWARE), not in
                                      its individual capacity, but solely as
                                      Owner Trustee
                                 By: _______________________________
                                     Name:
                                     Title:
Date: ______________________
                                        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.
                                       6
     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.
     Unless the certificate of authentication hereon shall have been executed by
an authorized  officer of the Owner Trustee or its agent, by manual or facsimile
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.
                                       7
                                   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 1997-5
     This  Certificate  of Trust  of CPS  Auto  Receivables  Trust  1997-5  (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 1997-5.
     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 1997-5  10.55% 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 ▇▇▇▇▇
(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  December  11,  1997,
between CPS Receivables Corp. and Bankers Trust (Delaware), as Owner Trustee.
                                        [TRANSFEREE]
                                        By:____________________________
                                           Name:
                                           Title: