Quarterlytics / Financial Services / Financial - Credit Services / Consumer Portfolio Services, Inc. / FY1998 Annual Report

Consumer Portfolio Services, Inc.
Annual Report 1998

CPSS · NASDAQ Financial Services
Claim this profile
Ticker CPSS
Exchange NASDAQ
Sector Financial Services
Industry Financial - Credit Services
Employees 943
← All annual reports
FY1998 Annual Report · Consumer Portfolio Services, Inc.
Loading PDF…
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K

[X] ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934

Commission File Number: 1-14116

CONSUMER PORTFOLIO SERVICES, INC.
(Exact name of registrant as specified in its charter)

          CALIFORNIA                                              33-0459135
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)
16355 LAGUNA CANYON ROAD, IRVINE, CALIFORNIA                        92618
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code: (949) 753-6800

Securities registered pursuant to section 12(b) of the Act:

Title of each class:
RISING INTEREST SUBORDINATED REDEEMABLE SECURITIES DUE 2006
10.50% PARTICIPATING EQUITY NOTES DUE 2004

Name of each exchange on which registered: New York Stock Exchange

Securities registered pursuant to section 12(g) of the Act:
COMMON STOCK, NO PAR VALUE

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

Indicate by check mark if there is no disclosure of delinquent filers pursuant to Item 405 of Regulation S-K contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference
in Part III of this Form 10-K or any amendment to this Form 10-K. / /

The aggregate market value on April 14, 1999 (based on the $3.50 closing price on the Nasdaq Stock Market on that date) of the
voting  stock  beneficially  held  by  non-affiliates  of  the  registrant  was  $29,506,281.  The  number  of  shares  of  the  registrant's
Common Stock outstanding on April 14, 1999 was 15,658,501.

DOCUMENTS INCORPORATED BY REFERENCE

The  registrant's  proxy  statement  for  its  1999  annual  meeting  of  shareholders  is  incorporated  by  reference  into  Part  III  of  this
report.

ITEM 1.  BUSINESS

General

PART I

   Consumer Portfolio Services, Inc. ("CPS," and together with its subsidiaries, the "Company") is a consumer finance company
specializing in the business of purchasing, selling and servicing retail automobile installment contracts ("Contracts") originated by
licensed motor vehicle dealers ("Dealers") in the sale of new and used automobiles, light trucks and passenger vans. Through its
purchases, the Company provides indirect financing to Dealer customers with limited credit histories, low incomes or past credit
problems  ("Sub-Prime  Customers").  The  Company  serves  as  an  alternative  source  of  financing  for  Dealers,  allowing  sales  to
customers who otherwise might not be able to obtain financing. The Company does not lend money directly to consumers. Rather,
it purchases installment Contracts from Dealers.

   The  Company  has  various  wholly  owned  and  partially  owned  subsidiaries.  The  wholly  owned  subsidiaries  include  CPS
Marketing, Inc., Alton Receivables Corp. ("Alton"), CPS Receivables Corp. ("CPSRC"), CPS Funding Corp. ("CPSFC") and CPS
Warehouse Corp. ("CPSWC"). Alton, CPSRC, CPSFC and CPSWC are limited purpose corporations formed to accommodate the
structures under which the Company purchases and sells its Contracts. CPS Marketing,  Inc.  employs  marketing  representatives
who  solicit  business  from  Dealers.  The  Company's  partially  owned  subsidiaries  include  Samco  Acceptance  Corp.,  Linc
Acceptance Company, LLC, and CPS Leasing, Inc., each of which is 80% owned by the Company.

   CPS  was  incorporated  and  began  its  operations  in  1991.  From  inception  through  December  31,  1998  the  Company  has
purchased  approximately  $2.4  billion  of  Contracts,  and  as  of  December  31,  1998,  had  an  outstanding  servicing  portfolio  of
approximately $1.5 billion. The Company makes the decision to purchase Contracts exclusively from its headquarters location. It
obtains the funds for such purchases primarily by reselling the Contracts in securitization transactions. The Company services the
Contracts from two regional centers, one in its California headquarters, and the other in Virginia.

   Prior  to  December  11,  1995,  the  Company  was  a  majority-owned  subsidiary  of  CPS  Holdings,  Inc.,  a  Delaware  corporation
("Holdings").  In  September  1995,  the  shareholders  of  the  Company  approved  the  merger  of  Holdings  into  the  Company.  The
merger was completed on December 11, 1995, and had no effect on the Company's consolidated financial statements. Prior to the
merger, Charles E. Bradley, Sr., the Company's Chairman of the Board, was the principal shareholder of Holdings.

The Market We Serve

   The Company's automobile financing programs are designed to serve customers who generally would not qualify for automobile
financing  from  traditional  sources,  such  as  commercial  banks,  credit  unions  and  the  captive  finance  companies  affiliated  with
major automobile manufacturers. Such customers ("Sub-Prime Customers") generally have limited credit histories, low incomes
or  past  credit  problems,  and  are  therefore  often  unable  to  obtain  credit  from  traditional  sources  of  automobile  financing.  (The
terms "prime" and "sub-prime" reflect the Company's categorization of customers and bear no  relationship to the  prime  rate  of
interest or persons who are able to borrow at that rate.) Because the Company serves customers who are unable to meet the credit
standards imposed by most traditional automobile financing sources, the Company generally receives interest at rates higher than
those charged by traditional automobile financing sources. The  Company  also  expects  to  sustain  a higher level  of  credit losses
than traditional automobile financing sources since the Company provides financing in a relatively high risk market.

2

Marketing

   The Company directs its marketing efforts to Dealers, rather than to consumers. As of December 31, 1998, the Company was a
party to its standard form dealer agreements ("Dealer Agreements") with 4,547 Dealers. Approximately 93.0% of these Dealers
are franchised new car dealers that sell both new and used cars and the remainder are independent used car dealers. For the year
ended December 31, 1998, approximately 92.0% of the Contracts purchased by the Company consisted of financing for used cars
and the remaining 8.0% for new cars.

   The  Company  establishes  relationships  with  Dealers  through  Company  representatives  who  contact  a  prospective  Dealer  to
explain the Company's Contract purchase programs, and who and thereafter provide Dealer training and support services. As of
December  31,  1998,  the  Company  had  72  representatives,  69  of  whom  are  employees  and  3  of  whom  are  independent.  The
representatives  are  contractually  obligated  to  represent  the  Company's  financing  program  exclusively.  The  Company's
representatives present the Dealer with a marketing package, which includes the Company's promotional material containing the
terms offered by the Company for the purchase of Contracts, a copy of the Company's standard-form Dealer Agreement, examples
of monthly reports and required documentation relating to Contracts. Marketing representatives have no authority relating to the
decision  to purchase  Contracts from  Dealers. The  Company's  acceptance  of  a  Dealer  is  subject  to  its  analysis  of,  among  other
things, the Dealer's operating history.

   Most of the Dealers under contract with CPS regularly submit Contracts to the Company for purchase, although they are under
no obligation to submit any Contracts to the Company, nor is the Company obligated to purchase any Contracts. During the year
ended December 31, 1998, no Dealer accounted for more than 1.0% of the total number of Contracts purchased by the Company.
The following table sets forth the geographical sources of the Contracts purchased by the Company (based on the addresses of the
customers as stated on the Company's records) during the years ended December 31, 1998 and December 31, 1997:

                                              Contracts Purchased During Year Ended
                                    ----------------------------------------------------------
                                        December 31, 1998              December 31, 1997
                                    ---------------------------    ---------------------------
                                       Number         Percent        Number         Percent
                                    -------------    ----------    -----------    ------------
           California                     13,960         16.7%          9,035           18.1%
           Florida                         5,832          7.0%          3,404            6.8%
           North Carolina                  5,304          6.3%          1,613            3.2%
           Texas                           5,193          6.2%          3,649            7.3%
           Alabama                         4,707          5.6%          2,070            4.1%
           Louisiana                       4,355          5.2%          3,142            6.3%
           Pennsylvania                    4,239          5.1%          3,622            7.2%
           Michigan                        4,119          4.9%          1,954            3.9%
           Illinois                        3,808          4.6%          2,413            4.8%
           Tennessee                       2,997          3.6%          2,012            4.0%
           Georgia                         2,738          3.3%          1,503            3.0%
           New York                        2,690          3.2%          2,941            5.9%
           South Carolina                  2,152          2.6%            715            1.4%
           Maryland                        1,859          2.2%          1,586            3.2%
           Ohio                            1,768          2.1%            992            2.0%
           Hawaii                          1,585          1.9%            867            1.7%
           Other States                   16,261         19.5%          8,545           17.1%
                                    -------------                  -----------
           Total                          83,567                       50,063
                                    =============                  ===========

   As  discussed  in  greater  detail  below  (see  "Management's  Discussion  and  Analysis  of  Financial  Condition  and  Results  of
Operation - Liquidity and Capital Resources"), the Company has recently elected to conserve captial by materially reducing its
Contract  purchase  activities.  In  connection  with  this  decision,  the  Company  has  reduced  the  number  of  its  marketing
representatives to 48, as of April 10, 1999, and as of that

3

date was purchasing Contracts in 23 states. Dealers in such states under contract with the Company totaled 2,837 as of April 10,
1999.

Origination of Contracts

   Dealer  Origination.  When  a  retail  automobile  buyer  elects  to  obtain  financing  from  a  Dealer,  the  Dealer  takes  a  credit
application to submit to its financing sources. Typically, a Dealer will submit the buyer's application to more than one financing
source for review. The Company believes the Dealer's decision to finance the automobile purchase with the Company, rather than
other financing sources, is based primarily upon an analysis of the monthly payment that will be offered to the automobile buyer,
the  discounted  purchase  price  offered  for  the  Contract,  the  timeliness,  consistency  and  predictability  of  response,  the  cash
resources of the financing source, and any conditions to purchase.

   Upon  receipt  of  an  application  from  a  Dealer,  the  Company's  administrative  personnel  order  a  credit  report  to  document  the
buyer's  credit  history.  If,  upon  review  by  a  Company  loan  officer,  it  is  determined  that  the  application  meets  the  Company's
underwriting criteria, or would meet such criteria with modification, the Company requests and reviews further information and
supporting  documentation  and,  ultimately,  decides  whether  to  purchase  the  Contract.  When  presented  with  an  application,  the
Company attempts to notify the Dealer within four hours as to whether it intends to purchase such Contract.

   The actual agreement for purchase of the vehicle ("Contract") is prepared by the Dealer. The Dealer also arranges for recording
the Company's lien on the vehicle. After the appropriate documents are signed by the Dealer and the customer, the Dealer sells the
Contract to the Company. The customer then receives monthly billing statements.

   Through December 1996, the Company had purchased Contracts from Dealers at percentage discounts ranging from 0% to 10%
of the total amount financed under the Contracts, depending on the perceived credit risk of the Contract, plus a flat acquisition fee,
generally $200, for each Contract purchased. Percentage discounts averaged 4.1%  and  2.8% for the  years  ended  December  31,
1995 and 1996, respectively. The Company believes that the level  of  discounts  and  fees  are  a significant factor  in  the  Dealer's
decision to submit a Contract to the Company for purchase, and will continue to play such a role in the future. Effective January
10, 1997, the Company began purchasing Contracts in general without a percentage discount, charging Dealers only an acquisition
fee ranging from zero to $1,195 for each Contract purchased. The fees vary based on the perceived credit risk and, in some cases,
the interest rate on the Contract. The acquisition fees instituted in January 1997 are larger, on average, than the acquisition fees
previously charged in conjunction with percentage discounts, so as to result in a similar net purchase price on a typical Contract.
For  the  years  ended  December  31,  1998  and  1997,  the  average  amount  charged  per  Contract  purchased  was  $418  and  $438,
respectively, or 3.2% and 3.5%, respectively, of the amount financed. In addition, during 1998 the Company began purchasing
certain Contracts of higher credit quality for which the Company pays a fee to the Dealer. During 1998, the Company purchased
1,583 of these Contracts representing approximately 1.9% of all Contracts purchased. The average fee paid to Dealers on these
Contracts was $531.

   The  Company  attempts  to  control  misrepresentation  regarding  the  customer's  credit  worthiness  by  carefully  screening  the
Contracts it purchases, by establishing and maintaining professional business relationships with Dealers, and by including certain
representations  and  warranties  by  the  Dealer  in  the  Dealer  Agreement.  Pursuant  to  the  Dealer  Agreement,  the  Company  may
require the Dealer to repurchase any Contract in the event that the Dealer breaches its representations or warranties. There can be
no assurance, however, that any Dealer will have the financial resources to satisfy its repurchase obligations to the Company.

4

   Objective Contract Purchase Criteria. To be eligible for purchase by the Company, a Contract must have been originated by a
Dealer  that  has  entered  into  a  Dealer  Agreement  to  sell  Contracts  to  the  Company.  The  Contracts  must  be  secured  by  a  first
priority lien on a new  or  used  automobile, light truck  or  passenger  van  and  must  meet  the  Company's  underwriting  criteria.  In
addition, each Contract requires the customer to maintain physical damage insurance covering the financed vehicle and naming
the Company as a loss payee. The Company or any purchaser of the Contract from the Company may, nonetheless, suffer a loss
upon theft or physical damage of any financed vehicle if the customer fails to maintain insurance as required by the Contract and
is  unable  to  pay  for  repairs  to  or  replacement  of  the  vehicle  or  is  otherwise  unable  to  fulfill  his  or  her  obligations  under  the
Contract.

   The Company believes that its objective underwriting criteria enable it to evaluate effectively the creditworthiness of Sub-Prime
Customers and the adequacy of the financed vehicle as security for a Contract. These criteria include standards for price; term;
amount of down payment, installment payment and add-on interest rate; mileage, age and type of vehicle; principal amount of the
Contract  in  relation  to  the  value  of  the  vehicle;  customer  income  level,  job  and  residence  stability,  credit  history  and  debt
serviceability;  and  other  factors.  Specifically,  the  Company's  guidelines  limit  the  maximum  principal  amount  of  a  purchased
Contract to 115% of wholesale book value in the case of used vehicles or to 110% of the manufacturer's invoice in the case of new
vehicles, plus, in each case, sales tax, licensing and, when the customer purchases such additional items, a service contract or a
credit life or disability policy. The Company does not finance vehicles that are more than eight model years old or have in excess
of 85,000 miles. Under most CPS programs, the maximum term of a purchased Contract is 60 months; a shorter maximum term
may be applied based on the year and mileage of the vehicle, and contracts with terms up to 72 months may be purchased if the
customer is among the more creditworthy of CPS' obligors. Contract purchase criteria are subject to change from time to time as
circumstances may warrant. Upon receiving this information with the customer's application, the Company's underwriters verify
the customer's employment, residency, insurance and credit information provided by the customer by contacting various parties
noted on the customer's application, credit information bureaus and other sources.

   Credit Scoring. In November 1996, the Company implemented a proprietary scoring model that assigns each Contract a numeric
value, (a "credit score") at the time the application is received from the Dealer and the customers credit information is retrieved
from the credit reporting agencies. The credit score is based on a variety of parameters, such as the customer's job and residence
stability, the amount of the down payment, and the age and mileage of the vehicle. The Company has developed the credit score as
a means of identifying Contracts where a review by a supervisor or manager, prior to approval, is warranted. Regardless of the
credit  score  a  Contract  originally  receives,  the  Company's  underwriters  perform  the  same  extensive  review  and  verification
procedures on all Contracts that are purchased. During 1998, the Company made significant enhancements to its scoring model.
These enhancements included incorporating more of the obligor's past credit history.

   Characteristics of Contracts. All of the Contracts purchased by the Company are fully amortizing and provide for level payments
over  the  term  of  the  Contract.  The  average  original  principal  amount  financed  under  Contracts  purchased  in  the  year  ended
December 31, 1998 was approximately $12,903 with an average original term of approximately 57 months and an average down
payment  of  14.6%.  Based  on  information  contained  in  customer  applications,  for  this  twelve-month  period,  the  retail  purchase
price  of  the  related  automobiles  averaged  $13,202  (which  excludes  tax  and  license  fees,  and  any  additional  costs  such  as  a
maintenance contract), the average age of the vehicle at the time the Contract was purchased was 3.5 years, and the Company's
average  customer  at  the  time  of  purchase  was  approximately  36  years  old,  with  approximately  $35,227  in  average  annual
household income and an average of 4.4 years' history with his or her current employer.

5

   All Contracts may be prepaid at any time without penalty. In the event a customer elects to prepay a Contract in full, the payoff
amount is calculated by deducting the unearned interest from the Contract balance, in the case of a pre-computed Contract, or by
adding accrued interest to the Contract balance, in the case of a simple interest Contract.

   Each Contract purchased by the Company prohibits the sale or transfer of the financed vehicle without the Company's consent
and allows for the acceleration of the maturity of a Contract upon a sale or transfer without such consent. In most circumstances,
the Company will not consent to a sale or transfer of a financed vehicle unless the related Contract is prepaid in full.

   Dealer Compliance. The Dealer Agreement and related assignment contain representations and warranties by the Dealer that an
application for state registration of each financed vehicle, naming the Company as secured party with respect to the vehicle, was
effected  at  the  time  of  sale  of  the  related  Contract  to  the  Company,  and  that  all  necessary  steps  have  been  taken  to  obtain  a
perfected first priority security interest in each financed vehicle in favor of the Company under the laws of the state in which the
financed vehicle is registered. If a Dealer or the Company, because of clerical error or otherwise, has failed to take such action in a
timely  manner,  or  to  maintain  such  interest  with  respect  to  a  financed  vehicle,  neither  the  Company  nor  any  purchaser  of  the
related Contract from the Company would have a perfected security interest in the financed vehicle and its security interest may
be  subordinate  to  the  interest  of,  among  others,  subsequent  purchasers  of  the  financed  vehicle,  holders  of  perfected  security
interests and a trustee in bankruptcy of the customer. The security interest of the Company or the purchaser of a Contract may also
be subordinate to the interests of third parties if the interest is not perfected due to administrative error by state recording officials.
Moreover,  fraud  or  forgery  by  the  customer  could  render  a  Contract  unenforceable  against  third  parties.  In  such  events,  the
Company could suffer a loss with respect to the related Contract. In the event the Company suffers such a loss, it will generally
have  recourse  against  the  Dealer  from  which  it  purchased  the  Contract.  This  recourse  will  be  unsecured,  and  there  can  be  no
assurance that any Dealer will have the financial resources to satisfy its repurchase obligations to the Company.

 Servicing of Contracts

   General.  The  Company's  servicing  activities  consist  of  collecting,  accounting  for  and  posting  of  all  payments  received;
responding to customer inquiries; taking all necessary action to maintain the security interest granted in the financed vehicle or
other  collateral;  investigating  delinquencies;  communicating  with  the  customer  to  obtain  timely  payments;  repossessing  and
reselling the collateral when necessary; and generally monitoring each Contract and any related collateral.

   Collection  Procedures.  The  Company  believes  that  its  ability  to  monitor  performance  and  collect  payments  owed  from  Sub-
Prime Customers is primarily a function of its collection approach and support systems. The Company believes that if payment
problems  are identified  early  and the  Company's  collection  staff  works  closely  with  customers  to  address  these  problems,  it  is
possible  to  correct  many  of  them  before  they  deteriorate  further.  To  this  end,  the  Company  utilizes  pro-active  collection
procedures, which include making early and frequent contact with delinquent customers; educating customers as to the importance
of maintaining good credit; and employing a consultative and customer service approach to assist the customer in meeting his or
her obligations, which includes attempting to identify the underlying causes of delinquency and cure them whenever possible. In
support  of  its  collection  activities,  the  Company  maintains  a  computerized  collection  system  specifically  designed  to  service
automobile installment sale contracts with Sub-Prime Customers and similar consumer obligations.

   With  the  aid  of  its  high  penetration  auto  dialer,  the  Company  typically  attempts  to  make  telephonic  contact  with  delinquent
customers  on  the  sixth  day  after  their  monthly  payment  due  date.  Using  coded  instructions  from  a  collection  supervisor,  the
automatic dialer will attempt to contact customers based on their physical

6

location, state of delinquency, size of balance or other parameters. If the automatic dialer obtains a "no-answer" or a busy signal, it
records the attempt on the customer's record and moves on to the next call. If a live voice answers the automatic dialer's call, the
call is transferred to a waiting collector at the same time that the customer's pertinent information is simultaneously displayed on
the collector's workstation. The collector then inquires of the customer the reason for the delinquency and when the Company can
expect to receive the payment. The collector will attempt to get the customer to make a promise for the delinquent payment for a
time generally not to exceed one week from the date of the call. If the customer makes such a promise, the account is routed to a
pending queue and is not contacted until the outcome of the promise is known. If the payment is made by the promise date and the
account is no longer delinquent, the account is routed out of the collection system. If the payment is not made, or if the payment is
made, but the account remains delinquent, the account is returned to the automatic dialing queue for subsequent contacts.

   If a customer fails to make or keep promises for payments, or if the customer is uncooperative or attempts to evade contact or
hide the vehicle, a supervisor will review the collection activity relating to the account to determine if repossession of the vehicle
is warranted. Generally, such a decision will occur between the 45th and 90th day past the customer's payment due date, but could
occur sooner or later, depending on the specific circumstances.

   If CPS elects to repossess the vehicle, it assigns the task to an independent local repossession service. Such services are licensed
and/or bonded as required by law. When the vehicle is recovered, the repossessor delivers it to a wholesale auto auction, where it
is  kept  until  sold,  usually  within  30  days  of  the  repossession.  The  UCC  and  other  state  laws  regulate  repossession  sales  by
requiring that the secured party provide the customer with reasonable notice of the date, time and place of any public sale of the
collateral, the date after which any private sale of the collateral may be held and of the customer's right to redeem the financed
vehicle prior to any such sale and by providing that any such sale be conducted in a commercially reasonable manner. Financed
vehicles repossessed generally are resold by the Company through unaffiliated wholesale automobile networks or auctions, which
are attended principally by used car dealers. Net liquidation proceeds are applied to the customer's outstanding obligation under
the Contract.

   Under  the  UCC  and  other  laws  applicable  in  most  states  (including  California),  a  creditor  is  entitled  to  obtain  a  deficiency
judgment from a customer for any deficiency on repossession and resale of the motor vehicle securing the unpaid balance of such
customer's Contract. However, some states impose prohibitions or limitations on deficiency judgments. When obtained, deficiency
judgements are entered against defaulting individuals who may have little capital or income. Therefore, in many cases, it may not
be useful to seek a deficiency judgment against a customer or, if one is obtained, it may be settled at a significant discount.

7

Credit Experience

   The Company's financial results are dependent on the performance of the Contracts it has purchased. The tables below document
the delinquency, repossession and net credit loss experience of all Contracts purchased by the Company:

DELINQUENCY EXPERIENCE (1)

                                                                        As of December 31,
                                          ----------------------------------------------------------------------------
                                                  1998                        1997                        1996
                                                  ----                        ----                        ----
                                           Number                      Number                      Number
                                             of                          of                          of
                                          Contracts     Amount        Contracts     Amount        Contracts    Amount
                                          ---------   ----------      ---------   ----------      ---------   --------
                                                                      (Dollars in thousands)
     Gross servicing portfolio.......      141,396    $1,674,417       83,414     $1,031,573       47,187     $604,092
     Period of delinquency (2)
     31-60 days......................        4,202        48,324        3,092         36,609        1,801       22,099
     61-90 days......................        1,869        22,335        1,243         15,303          724        9,068
     91+ days........................        1,694        20,096        1,393         17,869          768        9,906
                                           -------    ----------       ------     ----------       ------     --------
     Total delinquencies(2)..........        7,765        90,755        5,728         69,781        3,293       41,073
     Amount in repossession (3)......        2,961        32,772        1,977         24,463        1,168       14,563
                                           -------    ----------       ------     ----------       ------     --------
     Total  delinquencies  and amount
     in repossession (2).............       10,726      $123,527        7,705        $94,244        4,461      $55,636
                                           =======    ==========       ======     ==========       ======     ========
     Delinquencies as a percent of
     gross servicing portfolio.......          5.5%          5.4%         6.9%           6.8%         7.0%         6.8%

     Total delinquencies and amount
     in repossession as a percent of
     gross servicing portfolio.......          7.6%          7.4%         9.2%           9.1%         9.5%         9.2%

(1) All amounts and percentages are based on the full amount remaining to be

repaid on each Contract, including, for pre-computed Contracts, any unearned
finance charges. The information in the table represents the principal
amount of all Contracts purchased by the Company, including Contracts
subsequently sold by the Company, which it continues to service.

(2) The Company considers a Contract delinquent when an obligor fails to make at
least 90% of a contractually due payment by the following due date, which
date may have been extended within limits specified in the Servicing
Agreements. The period of delinquency is based on the number of days
payments are contractually past due. Contracts less than 31 days delinquent
are not included.

(3) Amount in repossession represents financed vehicles that have been

repossessed but not yet liquidated.

8

NET CHARGE-OFF EXPERIENCE(1)

                                                       Year Ended December 31,
                                                 ----------------------------------
                                                       (Dollars in thousands)
                                                   1998          1997        1996
                                                 ----------    --------    --------
Average servicing portfolio outstanding....      $1,300,519    $703,100    $397,430
Net charge-offs as a percent of average
servicing portfolio (2)....................            6.5%        5.9%        5.1%

(1) All amounts and percentages are based on the principal amount scheduled to

be paid on each Contract. The information in the table represents all
Contracts purchased by the Company including Contracts subsequently sold by
the Company that it continues to service.

(2) Net charge-offs include the remaining principal balance, after the
application of the net proceeds from the liquidation of the vehicle
(excluding accrued and unpaid interest).

Securitization and Sale of Contracts to Institutional Investors

   The Company purchases Contracts with the primary intention of reselling them to investors as asset-backed securities through
securitizations.  In  connection  with  the  sale  of  the  Contracts,  the  Company  is  required  to  make  certain  representations  and
warranties, which are generally similar to the representations and warranties made by Dealers in connection with the Company's
purchase of the Contracts. If the Company breaches any of its representations or warranties to a purchaser of the Contracts, the
Company will be obligated to repurchase the Contract from such purchaser at a price equal to such purchaser's purchase price less
the related cash securitization reserve and any payments received by such purchaser on the Contract. The Company may then be
entitled under the terms of its Dealer Agreement to require the selling Dealer to repurchase the Contract at a price equal to the
Company's purchase price, less any payments made by the customer. Subject to any recourse against Dealers, the Company will
bear the risk of loss on repossession and resale of vehicles under Contracts repurchased by it.

   Upon the sale of a portfolio of Contracts, to an investor or a trust, the Company mails to obligors monthly billing statements
directing  them  to  mail  payments  on  the  Contracts  to  a  lock-box  account.  The  Company  engages  an  independent  lock-box
processing agent to retrieve and process payments received in the lock-box account. This results in a daily deposit to the investor's
or the Trust's bank account of the entire amount of each day's lock-box receipts and the simultaneous electronic data transfer to the
Company of customer payment data records. Pursuant to the Servicing Agreements, the Company is required to deliver monthly
reports  to  the  investor  or  the  Trust  reflecting  all  transaction  activity  with  respect  to  the  Contracts.  The  reports  contain,  among
other information, a reconciliation of the change in the aggregate principal balance of the Contracts in the portfolio to the amounts
deposited into the investor's or the Trust's bank account as reflected in the daily reports of the lock-box processing agent.

   Pursuant  to  its  securitization  purchase  commitments,  the  Company  generally  warrants  that,  to  the  best  of  the  Company's
knowledge, no such liens or claims are pending or threatened with respect to a financed vehicle, which may be or become prior to
or equal with the lien of the related Contracts. In the event that any of the Company's representations or warranties proves to be
incorrect, the Trust or the investor would be entitled to require the Company to repurchase the Contract relating to such financed
vehicle.

9

The Servicing Portfolio

   The Company currently services all Contracts that it owns, as well as those Contracts included in portfolios that it has sold to
investors  or  securitization  trusts.  Pursuant  to  the  Company's  usual  form  of  servicing  agreement  (the  Company's  servicing
agreements with purchasers of portfolios of Contracts are collectively referred to as the "Servicing Agreements"), CPS is obligated
to  service  all  Contracts  sold  to  the  investors  or  Trusts  in  accordance  with  the  Company's  standard  procedures.  The  Servicing
Agreements generally provide that the Company will bear all costs and expenses incurred in  connection  with  the  management,
administration and collection of the Contracts serviced. The Servicing Agreements  also  provide that  the  Company  will  take  all
actions  necessary  or  reasonably  requested  by  the  investor  to  maintain  perfection  and  priority  of  the  investor's  or  the  Trust's
security interest in the financed vehicles. CPS may in the future sell Contracts "servicing - released," that is, with the purchaser
assuming the future servicing of the purchased Contracts. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Liquidity and Capital Resources."

   The Company is entitled under most of the Servicing Agreements to receive a base monthly servicing fee of 2.0% per annum
computed  as  a  percentage  of  the  declining  outstanding  principal  balance  of  the  non-defaulted  Contracts  in  the  portfolio.  Each
month, after payment of the Company's base monthly servicing fee and certain other fees, the investor or trust receives the paid
principal reduction of the Contracts in its portfolios and interest thereon at the fixed rate that was agreed when the Contracts were
sold to the Trust. If, in any month, collections on the Contracts are insufficient to pay such amounts and any principal reduction
due to charge-offs, the shortfall is satisfied from the "Spread Account" established in connection with the sale of the portfolio. The
"Spread  Account"  is  an  account  established  at  the  time  the  Company  sells  a  portfolio  of  Contracts,  to  provide  security  to  the
purchaser of the portfolio. If collections on the Contracts exceed such amounts, the excess is utilized, first, to build up or replenish
the Spread Account to the extent required, next, to cover deficiencies in Spread Accounts for other portfolios, and the balance, if
any, constitutes excess cash flows, which are distributed to the Company. The Company has not received any such distributions
since June 1998. See "Management's Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and
Capital Resources." The Servicing Agreements also provide that the Company is entitled to receive certain late fees collected from
customers.

   Pursuant  to  the  Servicing  Agreements,  the  Company  is  generally  required  to  charge  off  the  balance  of  any  Contract  by  the
earlier of the end of the month in which the Contract becomes five scheduled installments past due or, in the case of repossessions,
the  month  that  the  proceeds  from  the  liquidation  of  the  financed  vehicle  are  received  by  the  Company.  In  the  case  of  a
repossession, the amount of the charge-off is the difference between the outstanding principal balance of the defaulted Contract
and the net repossession sale proceeds. In the event collections on the Contracts are not sufficient to pay to the investors the entire
principal balance of Contracts charged off during the month, the trustee draws on the related Spread Account to pay the investors.
The amount drawn would then have to be restored to the Spread Account from future collections on the Contracts remaining in the
portfolio before the Company would again be entitled to receive excess cash. In addition, the Company would not be entitled to
receive any further monthly servicing fees with respect to the defaulted Contracts. Subject to any recourse against the Company in
the event of a breach of the Company's representations and warranties with respect to any Contracts and after any recourse to any
insurer guarantees backing the Certificates, the investor bears the risk of all charge-offs on the Contracts in excess of the Spread
Account.  The  investors'  rights  with  respect  to  distributions  from  the  Trusts  are  senior  to  the  Company's  rights.  Accordingly,
variation in performance of pools of Contracts affects the Company's ultimate realization of value derived from such Contracts.

   The Servicing Agreements are terminable by the trust (or by the insurer of certificates issued by the trust) in the event of certain
defaults by the Company and under  certain  other circumstances.  As  of  December  31,  1998,  7  of the  Company's  22  securitized
pools had incurred cumulative losses exceeding certain predetermined levels, which in turn has

10

given  the  insurer  the  right  to  terminate  the  Servicing  Agreements.  To  date,  the  insurer  has  waived  its  right  to  terminate  the
Servicing Agreements.

Competition

   The automobile financing business is highly competitive. The Company competes with a number of national, local and regional
finance  companies  with  operations  similar  to  those  of  the  Company.  In  addition,  competitors  or  potential  competitors  include
other types of financial services companies, such as commercial banks, savings and loan associations, leasing companies, credit
unions  providing  retail  loan financing  and  lease  financing  for  new  and  used  vehicles,  and  captive  finance  companies  affiliated
with major automobile manufacturers such as General Motors Acceptance Corporation, Ford Motor Credit Corporation, Chrysler
Credit Corporation and Nissan Motors  Acceptance  Corporation. Many  of the  Company's  competitors  and  potential  competitors
possess  substantially  greater  financial,  marketing,  technical,  personnel  and  other  resources  than  the  Company.  Moreover,  the
Company's future profitability will be directly related to the availability and cost of its capital in relation to the availability and
cost  of  capital  to  its  competitors.  The  Company's  competitors  and  potential  competitors  include  far  larger,  more  established
companies that have access to capital markets for unsecured commercial paper and investment grade-rated debt instruments and to
other funding sources which may be unavailable to the Company. Many of these companies also have long-standing relationships
with Dealers and may provide other financing to Dealers, including floor plan financing for the Dealers' purchase of automobiles
from manufacturers, which is not offered by the Company.

   The  Company  believes  that  the  principal  competitive  factors  affecting  a  Dealer's  decision  to  offer  Contracts  for  sale  to  a
particular financing source are the monthly payments made available to the vehicle purchaser, the purchase price offered for the
Contracts, the reasonableness of the financing source's underwriting guidelines and documentation requests, the predictability and
timeliness of purchases and the financial stability of the funding source. The Company believes that it can obtain from Dealers
sufficient Contracts for purchase at attractive prices by consistently applying reasonable underwriting criteria and making timely
purchases of qualifying Contracts.

Government Regulation

   Several  federal  and  state  consumer  protection  laws,  including  the  federal  Truth-In-Lending  Act,  the  federal  Equal  Credit
Opportunity Act, the federal Fair Debt Collection Practices Act and the federal Trade Commission Act, regulate the extension of
credit in consumer credit transactions. These laws mandate certain disclosures with respect to finance charges on Contracts and
impose certain other restrictions on Dealers. In many states, a license is required to engage in the business of purchasing Contracts
from Dealers. In addition, laws in a number of states impose limitations on the amount of finance charges that may be charged by
Dealers on credit sales. The so-called Lemon Laws enacted by the Federal government and various states provide certain rights to
purchasers with respect to motor vehicles that fail to satisfy express warranties. The application of Lemon Laws or violation of
such other Federal and state laws may give rise to a claim or defense of a customer against a Dealer and its assignees, including
the Company and purchasers of Contracts from the Company. The Dealer Agreement contains representations by the Dealer that,
as  of  the  date  of  assignment  of  Contracts,  no  such  claims  or  defenses  have  been  asserted  or  threatened  with  respect  to  the
Contracts and that all requirements of such Federal and state laws have been complied with in all material respects. Although a
Dealer  would  be  obligated  to  repurchase  Contracts  that  involve  a  breach  of  such  warranty,  there  can  be  no  assurance  that  the
Dealer will have the financial resources to satisfy its repurchase obligations to the Company. Certain of these laws also regulate
the Company's servicing activities, including its methods of collection.

   Although the Company believes that it is currently in material compliance with applicable statutes and regulations, there can be
no assurance that the Company will be able to maintain such compliance. The

11

failure  to  comply  with  such  statutes  and  regulations could  have  a  material  adverse effect  upon the  Company.  Furthermore,  the
adoption of additional statutes and regulations, changes in the interpretation and enforcement of current statutes and regulations or
the expansion of the Company's business into jurisdictions that have adopted more stringent regulatory requirements than those in
which the Company currently conducts business could have a material adverse effect upon the Company. In addition, due to the
consumer-oriented  nature  of  the  industry  in  which  the  Company  operates  and  the  application  of  certain  laws  and  regulations,
industry  participants  are  regularly  named  as  defendants  in  litigation  involving  alleged  violations  of  Federal  and  state  laws  and
regulations  and  consumer  law  torts,  including  fraud.  Many  of  these  actions  involve  alleged  violations  of  consumer  protection
laws.  A  significant  judgment  against  the  Company  or  within  the  industry  in  connection  with  any  such  litigation  could  have  a
material adverse effect on the Company's financial condition, results of operations or liquidity. See "Legal Proceedings."

Alternative Marketing Programs

   From 1996 through 1998, the Company invested in an 80 percent-owned subsidiary, Samco Acceptance Corporation ("Samco"),
which pursued a business strategy of purchasing Contracts  from  independent  finance  companies that  had  in turn  purchased the
Contracts from Dealers. The Contracts purchased from Samco showed consistently higher losses than Contracts purchased by CPS
directly from Dealers. In December 1998, the Company ceased further investments in Samco, and terminated all operations during
the first quarter of 1999. The Company believes that any credit losses related to Samco-originated Contracts have been adequately
reserved for, and that no material losses will result from Samco's terminated operations.

   For  the  year  ended  December  31,  1998,  Samco  purchased  5,337  Contracts  with  original  balances  aggregating  $64.3  million.
During  the  first  quarter  of  1999,  the  Company  terminated  all  operations  of  Samco  in  conjunction  with  the  Company's  plan  to
reduce  the  level  of  Contract  purchases  and  thus  to  decrease  future  capital  requirements.  See  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources."

   In May 1996, CPS formed LINC Acceptance Corp. ("LINC"), an 80 percent-owned subsidiary based in Norwalk, Connecticut.
LINC  provides  the  Company's  sub-prime  auto  finance  products  to  credit  unions,  banks  and  savings  and  loans  ("Depository
Institutions").  The  Company  believes  that  Depository  Institutions  do  not  generally  make  loans  to  Sub-Prime  Customers,  even
though they may have relationships with Dealers and have Sub-Prime Customers.

   LINC  calls  on  various  Depository  Institutions  and  presents  them  with  a  financing  program  that  is  similar  to  those  that  CPS
markets  directly  to  Dealers  through  its  marketing  representatives.  The  LINC  program  is  intended  to  result  in  a  slightly  more
creditworthy customer than the Company's regular programs, by requiring slightly higher income and lower debt-to-income ratios.
LINC's customers may offer its financing program to customers directly or to local Dealers. Unlike Samco, which has employees
who  evaluate  applications  and  make  decisions  to  purchase  Contracts,  LINC  applications  are  submitted  by  the  Depository
Institution directly to CPS, where the approval, underwriting and purchase procedures are performed by CPS staff who work with
LINC  as  well  as  with  CPS  Dealers.  Servicing  and  collection  procedures  on  LINC  Contracts  are  performed  entirely  by  the
Company's collections personnel. For the year ended December 31, 1998, LINC purchased 1,813 Contracts with original balances
aggregating  $24.3  million.  CPS  intends  to  terminate  the  separate  operations  of  LINC  during  the  second  quarter  of  1999.  See
"Management's Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources."

12

Employees

   As  of  December  31,  1998,  the  Company  had  666  full-time  and  2  part-time  employees,  of  whom  11  are  senior  management
personnel,  316  are  collections  personnel,  152  are  Contract  origination  personnel,  81  are  marketing  personnel  (72  of  whom  are
marketing representatives), 81 are operations and systems personnel, and 27 are accounting and human resource personnel. The
Company  believes  that  its  relations  with  its  employees  are  good.  The  Company  is  not  a  party  to  any  collective  bargaining
agreement.

ITEM 2. PROPERTY

   The  Company's  headquarters  are  located  in  Irvine,  California,  where  it  leases  approximately  115,000  square  feet  of  general
office space from an unaffiliated lessor. The annual rent is approximately $1.9 million for the first five years of the lease term, and
increases  to  $2.1  million  for  years  six  through  ten.  The  Company  has  the  option  to  cancel  the  lease  after  five  years  without
penalty. In addition to the foregoing base rent, the Company has agreed to pay the property taxes, maintenance and other expenses
of the premises. Prior to November 1998, the Company's headquarters were located in a different facility of approximately 51,400
square feet, also in Irvine, California. The Company has subleased its  former  headquarters location,  on terms  that should  yield
immaterial sublease income through the remainder of that lease.

   The  Company  in  March  1997  established  a  branch  collection  facility  in  Chesapeake,  Virginia.  The  Company  leases
approximately  27,988  square feet  of  general  office space  in  Chesapeake,  Virginia  at  a  base  rent  that  is  currently  $401,628  per
year, increasing to $504,545 over a ten-year term.

ITEM 3. LEGAL PROCEEDINGS

   CPS is party to litigation in the ordinary course of business, generally involving actions against automobile purchasers to collect
amounts due on purchased Contracts or to recover vehicles. In one such case, relating to the Chapter 13 bankruptcy of obligors
Madeline and Darryl Brownlee, of Chicago, Illinois, the obligors counterclaimed against CPS on June 30, 1997 in the bankruptcy
court for the Northern District of Illinois. The obligors seek class-action treatment of their allegation that the cost of an extended
service contract on the automobile they purchased was inadequately disclosed by the automobile dealer, Joe Cotton Ford of Carol
Stream, Illinois. The disclosure allegedly violated the federal Truth in Lending Act and Illinois consumer protection statutes. The
plaintiffs  amended  their  complaint  in  September  1998,  dropping  all  Truth  in  Lending  allegations  against  CPS.  The  court  in
February 1999, dismissed all remaining claims against CPS. The case remains pending against the dealer, and there is a remote
chance that a possible appeal could result in a reinstatement of claims against the Company.

   In another proceeding, arising out of efforts to collect a deficiency balance from Joseph Barrios of Chicago, Illinois, the debtor
has  brought  suit  against  CPS  alleging  defects  in  the  notice  given  upon  repossession  of  the  vehicle.  This  lawsuit  was  filed  on
February 18, 1998, in the circuit court of Cook County, Illinois and sought relief for a punitive class of persons who have received
such notice. A settlement of this litigation has been reached on a class basis, which does not involve material expense.

   It is management's opinion that all litigation of which it is aware, including the matters discussed above, will not have a material
adverse effect on the Company's consolidated financial position, results of operations or liquidity.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not applicable.

13

ITEM 4A. EXECUTIVE OFFICERS OF THE REGISTRANT

   Information regarding the Company's executive officers follows:

Charles  E.  Bradley,  Jr.,  39,  has  been  the  President  and  a  director  of  the  Company  since  its  formation  in  March  1991.  In
January 1992, Mr. Bradley was appointed Chief Executive Officer of the Company. From March 1991 until December 1995 he
served as Vice President and a director of CPS Holdings, Inc. From April 1989 to November 1990, he served as Chief Operating
Officer  of  Barnard  and  Company,  a  private  investment  firm.  From  September  1987  to  March  1989,  Mr.  Bradley,  Jr.  was  an
associate of The Harding Group, a private investment banking firm. Mr. Bradley,  Jr.  is  currently  serving  as  a director of  NAB
Asset Corporation, Chatwins Group, Inc., Texon Energy Corporation, and Thomas Nix Distributor, Inc. Charles E. Bradley, Sr.,
Chairman of the board of directors of the Company, is his father.

Jeffrey P. Fritz, 39, has been Senior Vice President - Chief Financial Officer and Secretary of the Company since March 1991.
From December 1988 to March 1991, Mr. Fritz was Vice President and Chief Financial Officer of Far Western Bank. From 1985
to December 1988, Mr. Fritz was a management consultant for Price Waterhouse in St. Louis, Missouri.

William  L.  Brummund,  Jr.,  46,  has  been  Senior  Vice  President  -  Systems  Administration since March  1991.  From  1986 to

March 1991, Mr. Brummund was Vice President and Systems Administrator for Far Western Bank.

   Nicholas P. Brockman, 54, has been Senior Vice President - Asset Recovery & Liquidation since January 1996. He was Senior
Vice President of Contract Originations from April 1991 to January 1996. From 1986 to March 1991, Mr. Brockman served as a
Vice President and Branch Manager of Far Western Bank.

   Richard P. Trotter, 55, has been Senior Vice President-Contract Origination since January 1996. He was Senior Vice President
of Administration from April 1995 to December 1995. From January 1994 to April 1995 he was Senior Vice President-Marketing
of  the  Company.  From  December  1992  to  January  1994,  Mr.  Trotter  was  Executive  Vice  President  of  Lange  Financial
Corporation, Newport Beach, California. From May 1992 to December 1992, he was Executive Director of Fabozzi, Prenovost &
Normandin, Santa Ana, California. From December 1990 to May 1992 he was Executive Vice President/Chief Operating Officer
of R. Thomas Ashley, Newport Beach, California. From April 1984 to December 1990, he was President/Chief Executive Officer
of Far Western Bank, Tustin, California.

   Curtis K. Powell, 42, has been Senior Vice President - Marketing of the Company since April 1995. He joined the Company in
January  1993  as  an  independent  marketing  representative  until  being  appointed  Regional  Vice  President  of  Marketing  for
Southern California in November 1994. From June 1985 through January 1993, Mr. Powell was in the retail automobile sales and
leasing business.

   Mark  A.  Creatura,  39,  has  been  Senior  Vice  President  -  General  Counsel  since  October  1996.  From  October  1993  through
October 1996, he was Vice President and General Counsel at Urethane Technologies, Inc., a polyurethane chemicals formulator.
Mr. Creatura was previously engaged in the private practice of law with the Los Angeles law firm of Troy & Gould Professional
Corporation, from October 1985 through October 1993.

   Thurman Blizzard, 56, has been Senior Vice President - Collections since January 1998. The Company had previously engaged
Mr. Blizzard as a consultant from October 1997 to December 1997 to provide recommendations to the Company concerning its
collections operation. Prior thereto, Mr. Blizzard served as Chief Operations Officer of Monaco Finance from May 1994 to March
1997. Mr. Blizzard was previously an Asset Liquidation Manager with the Resolution Trust Corporation, from November 1991 to
May 1994.

14

PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

   The  Company's  Common  Stock  is  traded  on  the  Nasdaq  National  Market  System,  under  the  symbol  "CPSS."  The  following
table sets forth the high and low closing prices reported for the Common Stock for the periods. Such quotations reflect inter-dealer
prices, without retail mark-up, mark-down or commission.

                                                                      High          Low
                                                                    --------      --------
January 1 - March 31, 1997..................................        $ 13.875      $  7.375
April 1 - June 30, 1997.....................................          12.375         7.000
July 1 - September 30, 1997.................................          18.250        10.500
October 1 - December 31, 1997...............................          17.750         7.500
January 1-March 31, 1998....................................          12.750         9.000
April 1-June 30, 1998.......................................          15.063        10.000
July 1-September 30, 1998...................................          12.875         1.813
October 1-December 31, 1998.................................           5.125         2.000

   As of April 13, 1999, there were 69 holders of record of the Company's Common Stock. To date, the Company has not declared
or paid any dividends on its Common Stock. The payment of future dividends, if any, on the Company's Common Stock is within
the  discretion  of  the  Board  of  Directors  and  will  depend  upon  the  Company's  earnings,  its  capital  requirements  and  financial
condition, and other relevant factors. The instruments governing the Company's outstanding debt place certain restrictions on the
payment of dividends. The Company does not intend to declare any dividends on its Common Stock in the foreseeable future, but
instead intends to retain any earnings for use in the Company's operations.

15

ITEM 6. SELECTED FINANCIAL DATA

                                                                                 Nine-Month
                                                                                Period Ended  Fiscal Year Ended
                                              Year ended December 31,           December 31,       March 31,
                                      ---------------------------------------   ------------  -----------------
                                         1998           1997          1996          1995             1995
                                      -----------    ----------    ----------   ------------  -----------------
                                                      (in thousands, except per share data)
STATEMENT OF INCOME DATA:
Gain on sale of Contracts, net ....   $   58,306     $  35,045     $  20,565     $  10,721         $   8,922
Interest income....................       41,841        23,526        19,980         9,220            10,561
Servicing fees.....................       25,156        14,487         7,893         3,485             2,489
Total revenue......................      126,280        75,251        48,438        23,426            21,972
Operating expenses ................       81,960        43,292        24,746        10,769            10,825
Net income.........................   $   25,703     $  18,532     $  14,097     $   7,575         $   6,666
Basic earnings per share (1).......   $     1.67     $    1.29     $    1.05     $    0.65         $    0.75
Diluted net earnings per share (1).   $     1.50     $    1.17     $    0.93     $    0.52         $    0.61

                                                    December 31,                          March 31,
                                   --------------------------------------------      -------------------
                                     1998         1997       1996        1995         1995        1994
                                   --------      -------    -------     -------      -------    --------
                                                              (in thousands)
BALANCE SHEET DATA:
Contracts held for sale.........  $ 165,582    $  68,271   $ 21,657    $ 19,549     $ 21,896    $    647
Residual interest in
  securitizations...............    217,848      124,616     67,252      41,586        5,154       2,294
Total assets....................    431,962      225,895    101,946      77,878       57,975      16,538
Total liabilities...............    312,881      143,288     44,989      36,397       30,981       6,337
Total shareholders' equity......  $ 119,081    $  82,607   $ 56,957    $ 41,481     $ 26,994    $ 10,201

(1)  All prior periods have been restated in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings per Share."

16

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS

OF OPERATIONS

   The following analysis of the financial condition of the Company should be read in conjunction with "Selected Financial Data"
and the Company's Consolidated Financial Statements and the Notes thereto and the other financial data included elsewhere in this
report.

Overview

   Consumer Portfolio Services, Inc. (the "Company") and its subsidiaries primarily engage in the business of purchasing, selling
and  servicing  retail  automobile  installment  sale  contracts  ("Contracts")  originated  by  automobile  dealers  ("Dealers")  located
throughout  the  Unites  States. Through  its  purchase  of  Contracts, the  Company  provides  indirect  financing  to  Dealer  customers
with limited credit histories, low incomes or past credit problems, who generally would not be expected to qualify for financing
provided by banks or by automobile manufacturers' captive finance companies.

   The Company generates revenue primarily from the gains recognized on the sale or securitization of its Contracts, servicing fees
earned on Contracts sold, and interest earned on Residuals (as defined below) and on Contracts held for sale. Revenues from gains
on sale, interest and servicing fees for the year ended December 31, 1998, were $58.3 million, $41.8 million, and $25.2 million,
respectively.  Such  revenues  for  the  year  ended  December  31,  1997,  were  $35.0  million,  $23.5  million,  and  $14.5  million,
respectively,  and  for  the  year  ended  December  31,  1996,  such  revenues  were  $20.6  million,  $20.0  million  and  $7.9  million,
respectively. The Company's income is affected by losses incurred on Contracts, whether such Contracts are held for sale or have
been sold in securitizations. The Company's cash requirements have  been and  will  continue to  be significant.  Net cash used  in
operating activities for the years ended December 31, 1998, 1997 and 1996, were $71.1 million, $26.1 million and $8.4 million,
respectively. See "Liquidity and Capital Resources."

   The  Company  purchases  Contracts  with  the  primary  intention  of  reselling  them  in  securitization  transactions  as  asset-backed
securities. The securitizations are generally structured as follows: First, the  Company  sells  a portfolio  of  Contracts to  a  wholly
owned subsidiary ("SPS"), which has been established for the limited purpose of buying and reselling the Company's Contracts.
The SPS then transfers the same Contracts to either a grantor trust or an owner trust (the "Trust"). The Trust in turn issues interest-
bearing  asset-backed  securities  (the  "Certificates"),  generally  in  an  amount  equal  to  the  aggregate  principal  balance  of  the
Contracts. The Company typically sells these Contracts to the Trust at face value and without recourse, except that representations
and warranties similar to those provided by the Dealer to the Company are provided by the Company to the Trust. One or more
investors purchase the Certificates issued by the Trust; the proceeds from the sale of the Certificates are then used to purchase the
Contracts  from  the  Company.  The  Company  purchases  a  financial  guaranty  insurance  policy,  guaranteeing  timely  payment  of
principal and interest on the senior Certificates, from an insurance company (the "Certificate Insurer"). In addition, the Company
provides a credit enhancement for the benefit of the Certificate Insurer and the investors in the form of an initial cash deposit to an
account ("Spread Account") held by the Trust. The agreements governing the securitization transactions (collectively referred to
as the "Servicing Agreements") require that the initial deposits to the Spread Accounts be supplemented by a portion of collections
from the Contracts until the Spread Accounts reach specified levels, and then maintained at those levels. The specified levels are
generally computed as a percentage of the principal amount remaining unpaid under the related Certificates. The specified levels
at which the Spread Accounts are to be maintained will vary depending on the performance of the portfolios of Contracts held by
the Trusts and on other conditions, and may also be varied by agreement among the Company, the SPS, the Certificate Insurer and
the trustee. Such levels have increased and decreased from  time  to time  based  on  performance  of  the  portfolios, and  have  also
been  varied  by  agreement.  The specified  levels  applicable to the  Company's  sold  pools increased  materially  in  1998,  and  have
recently been decreased, as is discussed under the heading "Liquidity and Capital Resources."

   At the closing of each securitization, the Company removes from its consolidated balance sheet the Contracts held for sale and
adds to its consolidated balance sheet (i) the cash received and (ii) the estimated

17

fair value of the ownership interest that the Company retains in the Contracts sold in the securitization. That retained interest (the
"Residual") consists of (a) the cash held in the Spread Account and (b) the net interest receivables ("NIRs"). NIRs represent the
estimated discounted cash flows to be received by the Trust in the future, net of principal and interest payable with respect to the
Certificates, and certain expenses. The excess of the cash received and the assets retained by the Company over the carrying value
of the Contracts sold, less transaction costs, equals the net gain on sale of Contracts recorded by the Company.

   The Company allocates its basis in the Contracts between the Certificates and the Residuals retained based on the relative fair
values of those portions on the date of the sale. The Company recognizes gains or losses attributable to the change in the fair value
of the Residuals, which are recorded at estimated fair value and accounted for as "held-for-trading" securities. The Company is not
aware of an active market for the purchase or sale of interests such as the Residuals, and accordingly, the Company determines the
estimated fair value of the Residuals by discounting the amount and timing of anticipated cash flows released from  the  Spread
Account  (the  cash  out  method),  using  a  discount rate  that the  Company  believes  is  appropriate  for  the  risks  involved.  For  that
valuation, the Company has used an effective discount rate of approximately 14% per annum.

   The Company receives periodic base servicing fees for the servicing and collection of the Contracts. In addition, the Company is
entitled to the cash flows from the Residuals that represent collections on the Contracts in excess of the amounts required to pay
principal and interest on the Certificates, the base servicing fees, and certain other fees (such as trustee and custodial fees). At the
end of each collection period, the aggregate cash collections from the Contracts are allocated first to the base servicing fees and
certain other fees such as trustee and custodial fees for the period, then to the Certificateholders for interest at the pass-through
rate  on  the  Certificates  plus  principal  as  defined  in  the  Servicing  Agreements.  If  the  amount  of  cash  required  for  the  above
allocations exceeds the amount collected during the collection period, the shortfall is drawn from the Spread Account. If the cash
collected during the period exceeds the amount necessary for the above allocations, and there is no shortfall in the related Spread
Account, the excess is released to the Company or in certain cases is transferred to other Spread Accounts that may be below their
required  levels.  Pursuant to  certain  Servicing  Agreements,  excess  cash  collected  during  the  period  is  used  to  make  accelerated
principal paydowns on certain Certificates to create excess collateral (over-collateralization or OC account). If the Spread Account
balance is not at the required credit enhancement level, then the excess cash collected is retained in the Spread Account until the
specified level is  achieved.  The  cash  in  the  Spread  Accounts  is  restricted  from  use  by  the  Company.  Cash  held  in  the  various
Spread  Accounts  is  invested  in  high  quality,  liquid  investment  securities,  as  specified  in  the  Servicing  Agreements.  Spread
Account balances are held by the Trusts on behalf of the Company as the owner of the Residuals. Such balances are generally
defined as percentages of the principal amount remaining unpaid on the balance.

   The  annual  percentage  rate  ("APR")  payable  on  the  Contracts  is  significantly  greater  than  the  interest  rate  payable  on  the
Certificates. Accordingly, the Residuals described above are a significant asset of the Company. In determining the value of the
Residuals described above, the Company must estimate the future rates of prepayments, delinquencies, defaults and default loss
severity  as  they  affect the amount  and timing  of  the  estimated  cash  flows. The  Company  estimates  prepayments  by  evaluating
historical  prepayment  performance  of  comparable  Contracts  and  the  effect  of  trends  in  the  industry.  The  Company  has  used  a
constant prepayment estimate of approximately 4% per annum. The Company estimates defaults and default loss severity using
available historical loss data for comparable Contracts and the specific characteristics of the Contracts purchased by the Company.
In  valuing  the  residuals,  the  Company  estimates  that  losses  as  a  percentage  of  the  original  principal  balance  will  total
approximately 14% cumulatively over the lives of the related Contracts.

   In  future  periods,  the  Company  would  recognize  additional  revenue  from  the  Residuals  if  the  actual  performance  of  the
Contracts were to be better than the original estimate, or the Company would increase the estimated fair value of the Residuals. If
the actual performance of the Contracts were to be worse than the original estimate, then a downward adjustment to the carrying
value of the Residuals would be required. Due

18

to  the  inherent  uncertainty  of  the  future  performance  of  the  underlying  Contracts,  the  Company  during  1998  established  a
provision for future losses on the Residuals.

RESULTS OF OPERATIONS

The Year Ended December 31, 1998 Compared to the Year Ended December 31, 1997

   Revenue. During the year ended December 31, 1998, revenue increased $51.0 million, or 67.8%, compared to the year ended
December 31, 1997. Gain on sale of Contracts, net, increased by $23.3 million, or 66.4%, and represented 46.2% of total revenue
for the year ended December 31, 1998. The increase in gain on sale is largely due to the volume of Contracts which were sold in
the period. During the year ended December 31, 1998, the Company sold $948.3 million in Contracts, compared to $573.3 million
in  the  year  ended  December  31,  1997.  For  the  years  ended  December  31,  1998  and  1997,  $3.5  million  and  $4.1  million,
respectively, of provision for losses on Contracts held for sale was charged against gain on sale. Due to the inherent uncertainty of
the  future  performance  of  the  underlying  Contracts,  the  Company  during  1998  established  a  provision  for  future  losses  on  the
Residuals in the amount of $7.8 million that was charged against gain on sale.

   Interest income increased by $18.3 million, or 77.8%, representing 33.1% of total revenues for the year ended December  31,
1998. The increase is due to the increase in the volume of contracts purchased and held for sale. During the year ended December
31,  1998,  the  Company  purchased  $1,076.5  million  in  Contracts  from  Dealers,  compared  to  $632.1  million  in  the  year  ended
December  31,  1997.  The  Company  expects  that  Contract  purchases  in  the  near  future  will  be  significantly  reduced.  Such  a
reduction in Contract purchases are expected to cause a reduction in revenues (both interest and gain on sale) in future periods.
(See "Liquidity and Capital Resources").

   Servicing fees increased by $10.7 million, or 73.6%, and represented 19.9% of total revenue. The increase in servicing fees is
due  to  the  increase  in  Contract  purchase,  sale  and  servicing  activities.  As  of  December  31,  1998,  the  Company  was  earning
servicing fees on 128,025 Contracts approximating $1,362.8 million compared to 77,731 Contracts approximating $830.9 million
as of December 31, 1997. In addition to the $1,362.8 million in sold Contracts on which servicing fees were earned, the Company
was  holding  for  sale  and  servicing  an  additional  $176.1  million  in  Contracts  for  an  aggregate  servicing  portfolio  of  $1,538.9
million. Amortization of NIRs increased by $22.2 million and represented 104.9% of residual interest income for the year ended
December  31,  1998,  versus  59.0%  for  year  ended  December  31,  1997.  The  increase  is  due  to  higher  losses  on  the  servicing
portfolio and the increase in the NIRs from 1997 to 1998.

   Expenses. During the year ended December 31, 1998, operating expenses increased $38.7 million, or 89.3%, compared to the
year ended December 31, 1997. Employee costs increased by $12.9 million, or 81.5%, and represented 35.2% of total operating
expenses. The increase is due to the addition of staff necessary to accommodate the Company's growth and certain increases in
salaries  of  existing  staff.  In  light  of  the  Company's  decision  to  reduce  its  level  of  Contract  purchases,  it  anticipates  reducing
certain expenses in the immediate future, and maintaining such expenses at levels appropriate for the Company's level of activity
in  future  periods.  General  and  administrative  expenses  increased  by  $6.5  million,  or  45.7%  and  represented  25.2%  of  total
operating expenses. Increases in general and administrative expenses included increases in telecommunications, stationary, credit
reports and other related items as a result of increases in the volume of purchasing and servicing of Contracts.

   Interest expense increased $12.8 million, or 139.7%, and represented 26.9% of total operating expenses. The increase is due in
part to the interest paid on an additional $30.0 million in subordinated debt securities issued by the Company during 1998 as well
as interest paid on the outstanding balance on a revolving line of credit (the "Residual Line"). Interest expense was also affected
by  the  volume  of  Contracts  held  for  sale  as  well  as  by  the  Company's  cost  of  borrowed  funds.  (See  "Liquidity  and  Captial
Resources").

   Marketing expenses increased by $5.0 million or 272.7%, and represented 8.4% of total expenses. The increase is primarily due
to the increase in printing, travel, promotion and convention expenses. Fees paid to

19

marketing representatives for their role  in the submission  of  Contracts  ultimately  purchased  by  the  Company  are  included  as  a
component in gain on sale of Contracts, net.

   Occupancy expenses increased by $863,000 or 61.5%, and represented 2.8% of total expenses. Depreciation and amortization
expenses increased by $498,000 or 65.8%, and represented 1.5% of total expenses. In November 1998, the Company moved its
headquarters to a new 115,000 square foot facility. The Company has agreed to lease the new headquarters facility for a ten-year
term, with base rent of $1.9 million for the first five years, and $2.1 million for years six through ten. In addition to base rent, the
Company has agreed to pay property taxes, maintenance, and other expenses of the property. Occupancy of the new building can
be expected to increase the Company's overall occupancy expenses in the future beginning with commencement of the lease. The
Company has subleased its former headquarters location.

   The result for the year ended December 31, 1998, includes a net operating loss of $1.1 million from the Company's subsidiary
Samco. For the year ended December 31, 1997, Samco had net income of $1.2 million. The Company terminated all operations of
Samco during the first quarter of 1999.

   The result for the year ended December 31, 1998, includes net income of $1.2 million from the Company's subsidiary LINC. For
the year ended Decmber 31, 1997, LINC had a net operating loss of $11,000. The Company intends to terminate the operations of
LINC during the second quarter of 1999.

   The  result  for  the  year  ended  December  31,  1998,  includes  net  income  of  $298,000  from  the  Company's  subsidiary  CPS
Leasing, Inc. For the year ended Decmber 31, 1997, CPS Leasing, Inc. had a net operating loss of $88,000. The Company intends
to sell CPS Leasing, Inc. during the second quarter of 1999.

   The results for the years ended December 31, 1998 and 1997, include $52,000 and $849,000, respectively, in net income from
the Company's investment in 38% of NAB Asset Corp.

   The Company's effective tax rate was 42.0% for the years ended December 31, 1998 and 1997.

The Year Ended December 31, 1997 Compared to the Year Ended December 31, 1996

   Revenue. During the year ended December 31, 1997, revenue increased $26.8 million, or 55.4%, compared to the year ended
December 31, 1996. Gain on sale of Contracts, net, increased by $14.5 million, or 70.4%, and represented 46.6% of total revenue
for the year ended December 31, 1997. The increase in gain on sale is largely due to the volume of Contracts which were sold in
the period. During the year ended December 31, 1997, the Company sold $573.3 million in Contracts, compared to $341.0 million
in  the  year  ended  December  31,  1996.  For  the  years  ended  December  31,  1997  and  1996,  $4.1  million  and  $2.8  million,
respectively, of provision for losses on Contracts held for sale was charged against gain on sale.

   Interest  income  increased  by  $3.5  million,  or  17.7%,  representing  31.3%  of  total  revenues  for  the  year  ended  December  31,
1997. The increase is due to the increase in the volume of contracts purchased and held for sale. During the year ended December
31,  1997,  the  Company  purchased  $632.1  million  in  Contracts  from  Dealers,  compared  to  $351.4  million  in  the  year  ended
December 31, 1996.

   Servicing fees increased by $6.6 million, or 83.5%, and represented 19.3% of total revenue. The increase in servicing fees is due
to  the  Company's  continued  expansion  of  its  Contract  purchase,  sale  and  servicing  activities.  As  of  December  31,  1997,  the
Company  was  earning  servicing  fees  on  77,731  Contracts  approximating  $830.9  million  compared  to  45,363  Contracts
approximating $483.1 million as of December 31, 1996. In addition to the $830.9 million in sold Contracts on which servicing
fees  were  earned,  the  Company  was  holding  for  sale  and  servicing  an  additional  $71.8  million  in  Contracts  for  an  aggregate
servicing portfolio of $902.7 million. Amortization of NIRs increased by $7.2 million and represented 59.0% of residual interest
income for the year ended December 31, 1997 versus 38.0% for year ended December 31, 1996. The increase is primarily due to
the increase in the average age of the Contracts making up the Company's servicing portfolio and consequently the increase  in
charge-offs  and  corresponding  reduction  of  residual  interest  income.  The  Company  expects  these  increases  in  the  ratio  of
amortization of NIRs to Residual interest income to continue until the size and average age of the servicing portfolio stabilizes.

20

   Expenses. During the year ended December 31, 1997, operating expenses increased $18.5 million, or 75.0%, compared to the
year ended December 31, 1996. Employee costs increased by $7.0 million, or 78.0%, and represented 36.7% of total operating
expenses. The increase is due to the addition of staff necessary to accommodate the Company's growth and certain increases in
salaries of existing staff. General and administrative expenses increased by $6.9 million, or 95.2% and represented 32.7% of total
operating expenses. Increases in general and administrative expenses included increases in telecommunications, stationery, credit
reports and other related items as a result of increases in the volume of purchasing and servicing of Contracts.

   Interest expense increased $3.4 million, or 58.9%, and represented 21.2% of total operating expenses. The increase is due in part
to the interest paid on an additional $35.0 million in subordinated debt securities issued  by  the  Company  during  1997.  Interest
expense was also impacted by the volume of Contracts held for sale as well as by the Company's cost of borrowed funds.

   Marketing expenses increased by $170,789 or 10.2%, and represented 4.3% of total expenses. The increase is primarily due to
the increase in printing, travel, promotion and convention expenses. Fees paid to marketing representatives for their role in the
submission of Contracts ultimately purchased by the Company are included as a component in gain on sale of Contracts, net.

   Occupancy expenses increased by $635,506 or 82.7%, and represented 3.2% of total expenses. Depreciation and amortization
expenses  increased  by  $481,548  or  174.9%,  and  represented  1.8%  of  total  expenses.  During  1997,  the  Company  established  a
satellite collection branch in Chesapeake, Virginia and leased additional office space near its headquarters in Irvine, California.
This resulted in an increase in base rent expense of $906,066 for the year ended December 31, 1997. The increase in occupancy,
depreciation and amortization is due primarily to the establishment of this additional office space and the related furniture, fixtures
and equipment. The Company has agreed to lease a new headquarters facility, which is currently under construction. The lease
will be for a ten-year term, with base rent of $1.9 million for the first five years, and $2.1 million for years six through ten. In
addition to base rent, the Company has agreed to pay property taxes, maintenance, and other expenses of the property. Occupancy
of  the  new  building  can  be  expected  to  increase  the  Company's  overall  occupancy  expenses  in  the  future  beginning  with
commencement of the lease, which will commence upon completion of the building, currently scheduled for September 1998.

   The results for the year ended December 31, 1997 include net income of $1.2 million from the Company's subsidiary Samco.
For the year ended December 31, 1996, Samco incurred a net operating loss of $491,000.

   The results for the year ended December 31, 1997 also include net operating losses of $11,000 from the Company's subsidiary
LINC. For the year ended December 31, 1996, LINC incurred a net operating loss of $324,000.

   In  addition,  the  Company's  results  for  the  year  ended  December  31,  1997,  include  $88,000  in  net  operating  losses  from  the
Company's subsidiary, CPS Leasing, Inc., which was acquired in January 1997, and $849,000 in net income from the Company's
investment in 38% of NAB Asset Corp.

   The Company's effective tax rate was 42.0% for the year ended December 31, 1997 and 40.5% for the year ended December 31,
1996. See note 12 to the Notes to Consolidated Financial Statements.

21

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

   The  Company's  business  requires substantial cash  to  support its  operating  activities. The  Company's  primary  sources  of  cash
from  operating  activities  are  amounts  borrowed  under  its  various  warehouse  lines,  servicing  fees  on  portfolios  of  Contracts
previously sold, proceeds from the sales of Contracts, customer payments on Contracts held for sale, interest earned on Contracts
held for sale, and releases of cash from Spread Accounts. The Company's primary uses of cash are the purchases of Contracts,
repayment of amounts borrowed under its various warehouse lines, operating expenses such as employee, interest, and occupancy
expenses,  the  establishment  of  and  further  contributions  to  Spread  Accounts  and  income  taxes.  As  a  result,  the  Company  is
dependent on its warehouse lines of credit and its residual financing facility  in  order to  finance its  continued operations.  If  the
Company's  principal  lenders  decided  to  terminate  or  not  to  renew  any  of  these  credit  facilities  with  the  Company,  the  loss  of
borrowing  capacity  would  have  a  material  adverse  effect  on  the  Company's  results  of  operations  unless  the  Company  found  a
suitable alternative source.

   Net cash used in operating activities was $71.1 million during the year ended December 31, 1998, compared to net cash used of
$26.1 million during the year ended December 31, 1997. Cash used for purchasing Contracts was $1,076.5 million, an increase of
$444.4 million, or 70.3%, over cash used for purchasing Contracts in the year ended December 31, 1997. Cash provided from the
liquidation  of  Contracts  was  $975.6  million,  an  increase  of  $394.2  million,  or  67.8%,  over  cash  provided  from  liquidation  of
Contracts in the year ended December 31, 1997.

   On a day-to-day basis, the Company funds its purchases of Contracts from Dealers by drawing on either of two warehouse lines
of credit (collectively referred to as the "Warehouse Lines"), and pledges the purchased Contracts to one or the other warehouse
lender.  The  amount  borrowed  under  the  Warehouse  Lines  increases  until  the  Company  sells  the  pledged  Contracts  in  a
securitization transaction, at which time the majority of the proceeds of the sale are used to pay down the related balance of the
Warehouse  Lines.  Securitization  transactions  are  typically  completed  on  a  quarterly  basis.  The  amount  of  Contracts  that  the
Company  can  hold  for  sale  prior  to  a  securitization  is  limited  by  its  available  cash  and  the  Warehouse  Lines,  which  permit
borrowings of up to a maximum total of $300.0 million.

   The  Company's  cash  requirements  have  been  and  will  continue  to  be  significant.  The  Company  may  borrow  under  the
Warehouse  Lines  no  more  than  an  amount  generally  defined  as  a  percentage  ("advance  rate")  of  the  principal  amount  of  the
Contracts pledged to the respective warehouse lenders. The difference between what the Company may borrow and what it pays
Dealers for Contracts must come from the Company's working capital.

   Under one of the Company's two Warehouse Lines, an affiliate of First Union National Bank lends to the Company, with the
loans funded by commercial paper issued by that affiliate, and secured by Contracts pledged periodically by the Company. The
First Union line has a maximum lending amount of $200.0 million. Under the Company's second warehouse line  of  credit, the
Company borrows from General Electric Capital Corporation ("GECC"). The GECC line was entered into in November 1998, and
replaced a prior line of credit arrangement under which an affiliate of GECC lent money to the Company in a structure similar to
that of the First Union line. The GECC line has an aggregate maximum lending amount of $100.0 million. The maximum amount
outstanding under the GECC line or its predecessor line in 1998 was $100.0 million and the average was $51.3 million. Interest
under the First Union line is at a variable rate, indexed to prevailing rates for commercial paper. Interest under the GECC line is
payable  at  a  rate  of  3.75%  per  annum  over  LIBOR.  The  two  lines  together  had  an  outstanding  balance  of  $151.9  million  at
December 31, 1998, as compared to $61.7 million at December 31, 1997. The Company uses the two Warehouse Lines in tandem,
pledging specific Contracts to each lender alternatively.

22

   The amount of cash that the Company needs for daily operations is most heavily dependent on (i) its level of Contract purchases,
and (ii) the amount that the Company may borrow under its Warehouse Lines, secured by the Contracts purchased. Over the three-
year  period  1996  through  1998,  the  Company's  annual  Contract  purchases  increased  from  $351.4  million  in  1996  to  $1,076.5
million  in  1998.  From  January  1996  through  November  1997,  the  Company  was  able  to  borrow,  under  the  predecessor  to  the
GECC  Line,  97%  of  the  principal  amount  of  the  Contracts  purchased.  The  First  Union  Line  allows  the  Company  to  borrow  a
varying  percentage  (not  in  excess  of  95%)  of  Contract  balances,  depending  on  the  performance  of  Contracts  pledged  to  that
lender. The  advance rate  under  the  First  Union  Line  decreased  during  1998  to  an  average  of  approximately  91%  in  the  fourth
quarter, and the Company has no expectation that it will be able to borrow a higher percentage with respect to Contracts pledged
to the First Union Line in the immediate future. The GECC Line (entered into in November 1998) allows the Company to borrow
no  more  than  88%  of  the  principal  amount  of  the  pledged  Contracts.  The  reduction  in  the  relative  advance  rates  under  the
Warehouse Lines, combined with the Company's increased Contract purchase activity in 1998 as compared with previous years,
has materially increased the Company's working capital requirements.

   When  the  Company  subsequently  sells  the  warehoused  Contracts  in  securitization  transactions,  the  Servicing  Agreements
require  the  Company  to  make  a  significant  initial  cash  deposit,  for  purposes  of  credit  enhancement,  to  the  Spread  Accounts.
Excess  cash  flows  from  the  securitized  Contracts  are  also  deposited  into  the  Spread  Accounts  until  such  time  as  the  Spread
Account  balance  reaches its requisite  level,  which  is  computed as  a  specified  percent  of  the  outstanding  balance  of  the  related
asset-backed securities or collateral.

   During the year ended December 31, 1998, cash used for initial deposits to Spread Accounts was $45.6 million, an increase of
$25.6 million, or 127.4%, from the amount of cash used for initial deposits to Spread Accounts in the year ended December 31,
1997. The cash used increased because (i) the Company sold more Contracts in 1998 than in 1997, and (ii) in order to achieve the
desired ratings for the Certificates, the required percentage initial deposit was raised from 3.5% in the prior year's transactions to
8.0% in the transaction completed in the third quarter, with an additional credit enhancement of 2.0% over-collateralization. The
Company  subsequently  reached  an  agreement,  discussed  below,  that  allowed  a  reduced  initial  cash  deposit  of  3.0%  in  the
Company's  fourth  quarter  1998  securitization  transaction.  Cash  used  for  subsequent  deposits  to  Spread  Accounts  for  the  year
ended December 31, 1998, was $54.0 million, an increase of $22.3 million, or 70.4%, over cash used for subsequent deposits to
Spread Accounts in the year ended December 31, 1997. Such subsequent deposits into Spread Accounts in 1998 include  $22.2
million  of  cash  used  to  pay  down  certain  senior  series  of  Certificates  to  create  excess  collateral  in  an  over-collateralization
account. Cash released from Spread Accounts for the year ended December 31, 1998, was $16.1 million, an increase of $229,000,
or 1.5%, over cash released from Spread Accounts in the year ended December 31, 1997. Changes in deposits to and releases from
Spread Accounts are affected by the relative size, seasoning and performance of the various pools of sold Contracts that make up
the Company's Servicing Portfolio.

   During 1998, 13 of the 22 Trusts incurred cumulative net losses as a percentage of the original contract balance in excess of the
predetermined levels specified in the respective Servicing Agreements. Accordingly, pursuant to the Servicing Agreements, the
specified  credit  enhancement  levels  were  increased.  As  a  result  of  this  and  certain  cross  collateralization  arrangements,  excess
cash flows that would otherwise have been released to the Company were retained in the Spread Accounts to bring the balance of
those  Spread  Accounts  up  to  a  higher  level.  In  addition  to  requiring  higher  Spread  Account  levels,  the  Servicing  Agreements
provide  the  Certificate  Insurer  with  certain  other  rights  and  remedies  which  have  been  waived  on  a  monthly  basis  by  the
Certificate Insurer. Approximately $24.3 million of cash flows were delayed and retained in the Spread Accounts as of December
31,  1998.  The  higher  requisite  Spread  Account  levels  ranged  from  30%  to  100%  of  the  related  outstanding  balance  of  the
securitized pools. In April 1999, the Company entered into an amendment  with the  Certificate  Insurer  of  the  Company's  asset-
backed securities to cap the amount of cash retained in the Spread Accounts at 21% of the outstanding securities balance for 19 of
the Company's 22 securitized pools. The agreement is subject to certain performance measures that may

23

result in an increase in the maximum level to 25% of the outstanding principal balance of the securities. The effectiveness of the
amendment  is  contingent  upon  approval  by  holders  of  certain  subordinated  interests  in  several  of  the  Trusts.  As  of  March  31,
1999, the aggregate Spread Account balance of the related 19 securitized pools was 15.9% of the outstanding principal balance of
the securities.

   The  Servicing  Agreements  call  for  the  requisite  levels  of  the  various  Spread  Accounts  to  increase  if  the  related  receivables
experience delinquencies, repossessions or net losses in excess of certain predetermined levels. During the Company's history, the
predetermined  levels  have  frequently  been  reached  or  exceeded,  causing  the  requisite  levels  of  certain  Spread  Accounts  to  be
raised. During 1998, the requisite levels of the Spread Accounts were raised to the extent that the Company did not receive any
releases of cash from the Spread Accounts subsequent to June 1998. The requisite levels of the Spread Accounts may be returned
to the original lower levels if the delinquency, repossession and net loss performance of the related receivables is reduced below
the  pre-determined  levels.  In  addition,  on  two  occasions,  the  parties  to  the  pertinent  agreements  have  made  modifications  that
effectively  raised  the  permissible  delinquency,  repossession  and  net  loss  levels,  thus  resulting  in  Spread  Accounts  reverting  to
their original requisite levels. As of December 31, 1998, the Spread Accounts for 18 of the Company's 22 securitized pools had
greater cash balances than original requisite levels would require due to delinquency, repossession or net loss performance of 13
of the 22 securitized pools. Such Spread Account balances therefore included approximately $24.3 million more than would have
been  required  at  the  original  requisite  levels.  Funding  such  increased  balances  has  materially  increased  the  Company's  capital
requirements.

   The Company did not sell any Contracts in the first quarter of 1999, and is currently evaluating alternative structures for selling
its Contracts during the second quarter of 1999. Due to the absence of any gain on sale in the first quarter, the Company expects to
report  a  loss  for  such  quarter.  Alternatives  being  considered  by  the  Company  include  various  securitization  structures,
unsecuritized sale of Contracts, or perhaps, some combination of those structures for future Contract sales. The Company expects
that if an unsecuritized sale of Contracts is completed on a servicing  released basis, a  loss  on  sale  of  such  Contracts  would be
incurred, which may result in the Company's reporting a loss for the second quarter. The  Company  has  entered  into  a letter  of
intent regarding a proposed sale in the second quarter of up to $300.0 million of Contracts on an unsecuritized basis, servicing-
released. Such a sale would be at a price in excess of the blended warehouse line advance rates applicable to the Contracts to be
sold, but slightly less than the Company's cost basis in such Contracts. Accordingly, such a transaction (as to which there can be
no assurance) would result in the Company's (i) recording a loss on such sale, and (ii) receiving net cash. Recording such a loss
may result in the Company reporting a loss for the second quarter. Cash received in such a transaction would be applied to meet in
part the Company's liquidity and capital requirements identified herein. If the Company were to incur a loss for the second quarter
of 1999 it would be in default under its agreements regarding the Residual Line. Unless waived by the lender, the default could
result in acceleration of the indebtedness under the Residual Line and a cross default on the Warehouse Lines. The lender would
receive  any  releases  from  Spread  Accounts  to  retire  outstanding  principal  and  interest.  The  Company  believes  that  the  lender
would  waive  such  a  default.  In  the  event  the  lender  does  not  waive  the  default,  the  Company  believes  that  cash  flows  from
operations would be sufficient to fund its obligations as they become due and payable. There can be no assurance, however, that
the lender would waive the default or that other cash flows would be sufficient to fund the Company's operations.

   The  Company  is  also  exploring  additional  financing  possibilities,  focusing    on  issuance  of  additional  secured  debt.  Although
such explorations have  involved discussions with, and expressions of interest from, various  investment banks, there can be no
assurance that any such transactions will  take place.

Capital Resources

   The  Company  funds  the  increase  in  its  servicing  portfolio  through  off  balance  sheet  securitization  transactions,  as  discussed
above,  and  funds  its  other  capital  needs  with  cash  from  operations  and  with  the  proceeds  from  the  issuance  of  long-term  debt
and/or  equity.  During  the  year  ended  December  31,  1998,  the  Company  completed  four  securitization  transactions,  borrowed
$33.0 million under a new revolving line of credit, issued $25.0 million of subordinated debt, sold common stock to an affiliated
party for $5.0 million, and received $5.0 million in loans from affiliated parties. The interest rate payable on the senior Certificates
issued in the Company's 1998 securitization transactions ranged from 5.47% - 6.09%, as compared with 6.07% - 6.65% payable
on the similar securities issued in 1997. The reduction in the rates payable is primarily due to reductions in rates payable on U.S.
Treasuries of similar maturity.

   The table below documents the Company's history of Contract securitizations, comprising sales to 25 securitization trusts.

24

                    Securitized
Period Funded       Dollar Amount   Ratings(1)    Rating Agency       Pool Name
-------------       -------------   ----------    -------------       ---------
                    (In thousands)
April 1993              $4,990          A         Duff & Phelps       Alton Grantor Trust 1993-1
May 1993                 3,933          A         Duff & Phelps       Alton Grantor Trust 1993-1
June 1993                3,467          A         Duff & Phelps       Alton Grantor Trust 1993-1
July 1993                5,575          A         Duff & Phelps       Alton Grantor Trust 1993-2
August 1993              3,336          A         Duff & Phelps       Alton Grantor Trust 1993-2
September 1993           3,578          A         Duff & Phelps       Alton Grantor Trust 1993-2
October 1993             1,921          A         Duff & Phelps       Alton Grantor Trust 1993-2
November 1993            1,816          A         Duff & Phelps       Alton Grantor Trust 1993-3
December 1993            6,694          A         Duff & Phelps       Alton Grantor Trust 1993-3
January 1994             1,998          A         Duff & Phelps       Alton Grantor Trust 1993-3
March 1994              20,787          A         Duff & Phelps       Alton Grantor Trust 1993-4
June 1994               24,592       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1994-1
September 1994          28,916       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1994-2
October 1994            13,136       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1994-3
December 1994           28,893       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1994-4
February 1995           20,084       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1995-1
June 1995               49,290       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1995-2
September 1995          45,009       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1995-3
September 1995           2,369         BB         S&P                 CPS Auto Grantor Trust 1995-3
December 1995           53,634       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1995-4
December 1995            2,823         BB         S&P                 CPS Auto Grantor Trust 1995-4
March 1996              63,747       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1996-1
March 1996               3,355         BB         S&P                 CPS Auto Grantor Trust 1996-1
June 1996 (2)           84,456       Aaa/AAA      Moody's/S&P         Fasco Auto Grantor Trust 1996-1
June 1996                4,445         BB         S&P                 Fasco Auto Grantor Trust 1996-1
September 1996          87,523       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1996-2
September 1996           4,606         BB         S&P                 CPS Auto Grantor Trust 1996-2
December 1996           88,215       Aaa/AAA       Moody's/S&P        CPS Auto Grantor Trust 1996-3
December 1996            4,643         BB         S&P                 CPS Auto Grantor Trust 1996-3
March 1997              97,211       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1997-1
March 1997               5,116         BB         S&P                 CPS Auto Grantor Trust 1997-1
May 1997               113,394       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1997-2
May 1997                 5,968         BB         S&P                 CPS Auto Grantor Trust 1997-2
August 1997            142,500       Aaa/AAA      Moody's/S&P         CPS Auto Receivables Trust 1997-3 (3)
August 1997              7,499         BB         S&P                 CPS Auto Receivables Trust 1997-3 (3)
October 1997           100,568       Aaa/AAA      Moody's/S&P         CPS Auto Receivables Trust 1997-4 (3)
October 1997             5,293         BB         S&P                 CPS Auto Receivables Trust 1997-4 (3)
December 1997           90,925       Aaa/AAA      Moody's/S&P         CPS Auto Receivables Trust 1997-5 (3)
December 1997            4,781         BB         S&P                 CPS Auto Receivables Trust 1997-5 (3)
March 1998             177,607       Aaa/AAA      Moody's/S&P         CPS Grantor Trust 1998-1
March 1998               9,348         BB         S&P                 CPS Grantor Trust 1998-1
May 1998               200,490       Aaa/AAA      Moody's/S&P         CPS Auto Grantor Trust 1998-2
May 1998                10,552         BB         S&P                 CPS Auto Grantor Trust 1998-2
July 1998 (4)           36,000      P-1/A-1+      Moody's/S&P         CPS Auto Receivables Trust 1998-3 (3)
July 1998              199,532       Aaa/AAA      Moody's/S&P         CPS Auto Receivables Trust 1998-3 (3)
December 1998           32,500      P-1/A-1+      Moody's/S&P         CPS Auto Receivables Trust 1998-4 (3)
December 1998          277,500       Aaa/AAA      Moody's/S&P         CPS Auto Receivables Trust 1998-4 (3)
                     ---------
TOTAL                2,184,615

(1)  Commencing with the securitization completed on June 28, 1994, the
principal and interest due on the asset-backed securities issued by the
various trusts have been guaranteed by Financial Security Assurance Inc.
("FSA"), enabling the issuer to obtain Aaa/AAA or P-1/A-1+ ratings for the
asset-backed securities issued in such transactions. See "Business --
Purchase and Sale of Contracts -- Securitization and Sale of Contracts to
Institutional Investors."

(2)  Commencing with the securitization completed on June 27, 1996, asset-backed
securities with Aaa/AAA or P-1/A-1+ ratings have been sold through public
offerings pursuant to registration statements filed with the Securities and
Exchange Commission.

(3)  These Trusts are structured as "owner trusts" rather than as "grantor

trusts".

(4)  Commencing with the securitization completed on July 28, 1998, the Company
began using a structure that included a guaranteed money market tranche of

asset-backed securities, rated P-1/A-1+.

   In April 1998, the Company established a $33.3 million Residual Line with State Street Bank and Trust Company, Prudential
Insurance and an affiliate of Prudential. Borrowings under the Residual Line bear

25

interest at LIBOR + 4.0%, and are secured by all of the Company's assets, including its residual interest in securitizations. The
Residual Line is a revolving facility for one year, after which it converts into a loan with a maximum term of four years, due and
payable earlier if and to the extent that the Company has "available cash," as defined in the Residual Line.

   Due to the Company's continuing purchases of Contracts and the need to fund Spread Accounts when those Contracts are sold in
securitization  transactions,  the  Company  has  a  continuing  need  for  capital.  The  amount  of  capital  required  is  most  heavily
dependent on the rate of the Company's Contract purchases, the required level of initial Spread Account deposits, and the extent to
which  the  Spread  Accounts  either  release  cash  to  the  Company  or  capture  cash  from  collections  on  sold  Contracts.  As  noted
above, the absence of any releases of cash from Spread Accounts since June 1998, together with the reduction in advance rates
available to the Company under its Warehouse Lines, has materially increased the Company's capital requirements. To reduce its
capital requirements and to meet those requirements, the Company has begun to implement a three-part plan: the plan includes (i)
issuance of debt and equity securities, (ii) agreements with the Certificate Insurer to reduce the level of  initial  Spread  Account
deposits, and to reduce the maximum levels of the Spread Accounts, and (iii) a reduction in the rate of Contract purchases.

   As  the  first  step  in  the  plan,  the  Company  in  November  1998  issued  $25.0  million  of  subordinated  promissory  notes  due
November 30, 2003, to an affiliate of Levine Leichtman Capital Partners, Inc. ("LLCP"), and received the proceeds (net of fees
and expenses) of approximately $23.7 million. The Company also issued warrants to purchase up to 3,450,000 shares of common
stock at $3.00 per share, exercisable through November 30, 2005. The debt bears interest at 13.5% per annum, and may not be
prepaid without penalty prior to November 1, 2002. Simultaneously with the consummation of that transaction, certain affiliates of
the  Company,  who  had  lent  the  Company  an  aggregate  of  $5.0  million  on  a  short-term  basis  in  August  and  September  1998,
agreed to subordinate their indebtedness to the indebtedness in favor of LLCP, to extend the maturity of their debt until June 2004,
and  to  reduce  their  interest  rate  from  15%  to  12.5%.  Such  affiliates  received  in  return  the  option  to  convert  such  debt  into  an
aggregate of 1,666,667 shares of common stock at the rate of $3.00 per share through maturity at June 30, 2004. The effective cost
of this new capital is affected by the valuation of the warrant and the conversion option, but in all events represents a material
increase in the cost of capital resources as compared with the Company's previous issuances of senior or subordinated debt, which
are  reviewed  below.  Additional  capital  will  be  required  and  the  Company  is  exploring  its  alternatives  to  raise  such  capital  of
approximately $15.0 million, which could include sale of debt or equity instruments. Any debt issued may involve some equity
participation.  The  sale  of  any  equity  or  convertible  debt  could  be  dilutive  to  existing  stockholders.  The  terms  of  any  such
additional issuance have not been determined as of the date of this report, and there can be no assurance that any such transaction
will occur.

   Also in November 1998, as the second step in its plan, the Company reached an agreement with the Certificate Insurer regarding
initial cash deposits. In this agreement, the Certificate Insurer has committed to insure asset-backed securities issued by the Trusts
with respect to at least $560.0 million of Contracts, while requiring an initial cash deposit of 3% of principal. The commitment is
subject to underwriting criteria and

26

market conditions.  Of the  $560.0  million committed, $310.0  million  was  used in the  Company's  December  1998  securitization
transaction. The Company expects to use the  balance  of  that  commitment  in its  next  securitization transaction.  The  Company's
agreement with the Certificate Insurer also required that the Company issue to the Certificate Insurer or its designee warrants to
purchase common stock at $3.00 per share, exercisable through the fifth anniversary of the warrant's issuance. Such warrants are
exercisable  with  respect to  2,525,114  of the  Company's  common  shares,  subject  to  standard  anti-dilution  adjustments.  In  April
1999, the Company entered into an amendment with the Certificate Insurer to reduce and limit the maximum levels for the Spread
Accounts  of  certain  pools  to  21%  of  the  outstanding  principal  balance  of  the  securities.  The  agreement  is  subject  to  certain
performance measures that may  result in  an  increase in  the  maximum  level  to  25%  of the  outstanding  principal  balance  of  the
securities. The effectiveness of the amendment is contingent upon approval of certain subordinated Certificateholders.

   As  the  third  part  of  its  plan,  the  Company  reduced  its  planned  level  of  Contract  purchases  initially  to  not  more  than  $200.0
million per quarter beginning in November 1998. In the first quarter of 1999, the Company purchased $158.0 million of Contracts.
Since such time, the Company has further reduced Contract purchases and expects to purchase less than $100.0 million for the
second quarter of 1999. Such reductions in Contract purchases will reduce materially the Company's capital requirements.

   Over the three-year period ended December 31, 1998, the Company has increased its capitalization by issuing $33.0 million of
senior  debt,  an  aggregate  of  $65.0  million  of  subordinated  debt  (which  is  convertible  into,  or  was  issued  with  warrants  to
purchase, common  stock),  $20.0  million  of  related  party  debt ($15.0  million  of  which  is  partially  convertible  and  $5.0  million
which is entirely convertible) and $5.0 million of capital stock. The following review of the terms of such issuances shows that the
cost of such capital increased materially in 1998:

   In  April  1997  the  Company  issued,  in  a  public  offering,  $20.0  million  of  subordinated  partially  convertible  notes  due  2004,
which bear an interest rate of 10.50% per annum. These notes are convertible as to 25% of their principal amount into common
stock of CPS at $10.15 per share. In June 1997 the Company issued to a related party $15.0 million of partially convertible notes
due 2004. These notes are convertible as to 20% of their principal amount into common stock of CPS at $11.25 per share. In April
1998, the Company borrowed $33.0 million as a senior secured loan, which may commence amortization in April 1999. This loan
bears interest at a rate equal to 4% of per annum over LIBOR (9.54% at December 31, 1998. CPS borrowed $5.0 million from
related parties in August and September 1998, the terms of which were renegotiated in November 1998, in connection with the
issuance of $25.0 million of subordinated notes to  LLCP,  now restructured as  described  below.  A  related  party  also  purchased
$5.0 million of Company common stock in July 1998, at $11.275 per share.

   The cost of capital has increased further in 1999. To meet a portion of its capital requirements, the Company on April 15, 1999,
issued  $5.0  million  in  subordinated  notes  to  LLCP (the  "New  LLCP  Notes"). The notes  bear  interest  at  14.5%  per  annum  and
include warrants to purchase 1,335,000 shares of the Company's common stock at $0.01 per share. As part of the agreement to
issue  the  New  LLCP  Notes,  the  Company  was  required  to  restructure  the  terms  of  the  $25.0  subordinated  promissory  notes
discussed above. Such restructuring included an increase in the interest rate from 13.5% to 14.5%, a reduction in the number of
warrants issued to  purchase the  Company's  common  stock  from  3,450,000 to  3,115,000, a  waiver  by  LLCP  of  certain  defaults
under the notes sold to LLCP in November 1998, and a reduction in the exercise price of the warrants from $3.00 per share to
$0.01 per share. Among the agreements entered into in connection with the issuance of the New LLCP Notes are agreements by
Stanwich  Financial  Services  Corp.  ("SFSC"),  an  affiliate  of  the  chairman  of  the  Company's  board  of  directors,  to  purchase  an
additional $15.0 million of notes, and of the Company to sell such notes. The terms of such notes are to be not less favorable to
the Company then (i) those that would be available in a transaction with a non-affiliate, and (ii) those applicable to the New LLCP
Notes.  Sale  of such  notes  would  likely  therefore  involve  some  degree  of  equity  participation,  which  could  be  dilutive  to  other
holders  of  the  Company's  common  stock.  SFSC's  commitment  in  turn  has  been  collateralized  by  certain  assets  pledged  by  the
chairman of the Company's board of directors and the president of the Company. Additionally, the New LLCP Notes have been
personally guaranteed by the chairman of the Company's board of directors and the president of the Company.

27

Forward-Looking Statements

   The  descriptions  of  the  Company's  business  and  activities  set  forth  in  this  report  and  in  other  past  and  future  reports  and
announcements  by  the  Company  may  contain  forward-looking  statements  and  assumptions  regarding  the  future  activities  and
results  of  operations  of  the  Company.  Actual  results  may  be  adversely  affected  by  various  factors  including  the  following:
increases in unemployment or other changes in domestic economic conditions which adversely affect the sales of new and used
automobiles  and  may  result  in  increased  delinquencies,  foreclosures  and  losses  on  Contracts;  adverse  economic  conditions  in
geographic areas in which the Company's business is concentrated; changes in interest rates, adverse changes in the market for
securitized receivables pools, or a substantial lengthening of the Company's warehousing period, each of which could restrict the
Company's ability to obtain cash for new Contract originations and purchases; increases in the amounts required to be set aside in
Spread  Accounts  or  to  be  expended  for  other  forms  of  credit  enhancement  to  support  future  securitizations;  the  reduction  or
unavailability  of  warehouse  lines  of  credit  which  the  Company  uses  to  accumulate  Contracts  for  securitization  transactions;
increased  competition  from  other  automobile  finance  sources;  reduction  in  the  number  and  amount  of  acceptable  Contracts
submitted to the Company by its automobile Dealer network; changes in government regulations affecting consumer credit; and
other economic, financial and  regulatory  factors  beyond  the  Company's  control.  A  further discussion of factors  that  may  cause
actual results to differ, or may otherwise have an adverse effect on the Company's financial condition or results of operations, is
contained in the exhibit to this report titled "cautionary statement," incorporated herein by this reference.

New Accounting Pronouncements

   The Company has adopted in 1998 and will adopt in future periods new accounting pronouncements. For information on how
adoption has affected and will affect the Financial Statements, see Note 1 of Notes to Consolidated Financial Statements.

Year 2000

   Overview.  The  Year  2000  issue  is  predicated  on  the  concept  that  some  database  files  may  contain  date  fields  that  will  not
support century functions and that some programs may not support century functions even if the date fields are present. With the
change  of  millennium,  the  inability  to  properly  process  century  functions  may  create  halts  or  sort/calculation  errors  within
programs that use century information in calculation and functions.

   The  Company  predominantly  uses  accounting  and  installment  loan  application  processing  software  against  defined  relational
database files. Most financial software has long ago been forced to deal with a four byte date field due to long term maturity dates,
bond yield calculations and mortgage amortization schedules. The

28

Company has been cognizant of Year 2000 considerations since late 1994, when contracts with maturity dates in the year 2000
were first purchased.

   Plan. The Company's plan to assess the Year 2000 issue consists of a three-phase process. The first phase of the process, which
has been completed, consisted of assessing all user programs of the Company's mainframe computer. Those user programs that
were  not  compliant  were  either  corrected  or  the  necessary  software  patches  have  been  identified  and  ordered.  There  were  no
critical user programs identified  that could  not  be  modified to  be  compliant.  In  addition,  the  Company's  mainframe  computer's
operating system was also tested and was deemed to be compliant as well.

   The  second  phase  of  the  Company's  testing  will  consist  of  testing  all  personal  computers  for  compliance.  The  Company  has
engaged an outside specialist to facilitate testing and administering corrective procedures where needed. The Company estimates
that phase two will be completed by June 30, 1999.

   The third and final stage of testing consists of identifying key vendors of the Company's operations and requesting that those
vendors complete a Year 2000 compliance questionnaire. Any vendors found to be non-compliant will be continuously monitored
for progress towards compliance. The Company estimates this phase of testing will also be completed by June 30, 1999.

   Costs. As the majority of the testing was performed internally by the Company's information systems department, the Company
estimates the costs to complete all phases of testing, including any necessary modifications, to be insignificant to the results of
operations.

   At this time, the  risks  associated  with  the  Company's  Year  2000 issues,  both internally  and  as  related to third  party  business
partners and suppliers are not completely known. Through the Company's plan of analysis and identification, it expects to identify
substantially all of its Year 2000 related risks. Although the risks have not been completely identified, the Company believes that
the most realistic worst case scenario would be that the Company would suffer from full or intermittent power outages at some or
all  of  its  locations.  Depending  upon  the  locations  affected  and  estimated  duration,  this  would  entail  recovery  of  the  main
application  systems  at other locations and  or  move  to  manual  processes. Manual  processes  have  been  developed as  part  of  the
overall contingency plan. In relation to this, system data dumps are scheduled to take place prior to the millennium date change to
ensure access to all Company mission critical data should any system not be accessible for any reason.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Interest Rate Risk

   The Company's funding strategy is largely dependent upon issuing interest bearing asset-backed securities and incurring debt.
Therefore, upward fluctuations in interest rates may adversely impact the Company's profitability, while downward fluctuations
may improve the Company's profitability. The Company uses several strategies to minimize the risk of interest rate fluctuations,
including  offering  only  fixed  rate  contracts  to  obligors,  regular  sales  of  auto  Contracts  to  the  Trusts,  and  pre-funding
securitizations, whereby the amount of asset-backed securities issued in a securitization exceeds the amount of Contracts initially
sold to the Trusts. The proceeds from the pre-funded portion are held in an escrow account until the Company sells the additional
Contracts to the Trust in amounts up to the balance of the pre-funded escrow account. In pre-funded securitizations, the Company
locks  in  the  borrowing  costs  with  respect  to  the  loans  it  subsequently  delivers  to  the  Trust.  However,  the  Company  incurs  an
expense  in  pre-funded  securitizations  equal  to the  difference  between  the  money  market  yields  earned  on  the  proceeds  held  in
escrow prior to subsequent delivery of Contracts and the interest rate paid on the asset-backed securities outstanding.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

   This  report  includes  Consolidated  Financial  Statements,  Notes  thereto  and  an  Independent  Auditors'  Report,  at  the  pages
indicated below. Certain unaudited quarterly financial information is included in the Notes to Consolidated Financial Statements,
as Note 18.

INDEX TO FINANCIAL STATEMENTS

                                                                                                            Page
                                                                                                          Reference
                                                                                                          ---------
    Independent Auditors' Report.............................................................................F-1
    Consolidated Balance Sheets as of December 31, 1998, and 1997............................................F-2
    Consolidated Statements of Income for the years ended December 31, 1998, 1997, and 1996..................F-3
    Consolidated Statements of Shareholders' Equity for the years ended December 31,
       1998, 1997, and 1996..................................................................................F-4
    Consolidated Statements of Cash Flows for the years ended December 31, 1998, 1997, and 1996..............F-5
    Notes to Consolidated Financial Statements for the years ended December 31, 1998, 1997, and 1996.........F-6

29

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND

FINANCIAL DISCLOSURE

None

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS

PART III

   Information regarding directors of the registrant is incorporated by reference to the registrant's definitive proxy statement for its
annual meeting of shareholders to be held in 1999 (the "1999 Proxy Statement"). The 1999 Proxy Statement will be filed not later
than April 30, 1999. Information regarding executive officers of the registrant appears in Part I of this report, and is incorporated
herein by reference.

ITEM 11. EXECUTIVE COMPENSATION

   Incorporated by reference to the 1999 Proxy Statement.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   Incorporated by reference to the 1999 Proxy Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   Incorporated by reference to the 1999 Proxy Statement.

30

PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) The financial statements listed above under the caption "Index to Financial Statements" are filed as a part of this report. No
financial  statement  schedules  are  filed  as  the  required  information  is  inapplicable  or  the  information  is  presented  in  the
consolidated  financial  statements  or  the  related  notes.  Separate  financial  statements  of  the  Company  have  been  omitted  as  the
Company  is  primarily  an  operating  company  and  its  subsidiaries  are  wholly  owned  and  do  not  have  minority  equity  interests
and/or indebtedness to any person other than the Company in amounts which together exceed 5% of the total consolidated assets
as shown by the most recent year-end consolidated balance sheet.

   The following exhibits are filed as part of this report:

 3.1   Restated Articles of Incorporation (incorporated by reference to exhibit

filed with registrant's report on Form 10-KSB dated December 31, 1995)

 3.2   Amended and Restated Bylaws. (incorporated by reference to exhibit filed

with registrant's report on Form 10-K dated December 31, 1997)

 4.1   Indenture re Rising Interest Subordinated Redeemable Securities ("RISRs")
(incorporated by reference to exhibit filed with registrant's report on
Form 8-K filed December 26, 1995)

 4.2   First Supplemental Indenture re RISRs (incorporated by reference to
exhibit filed with registrant's report on Form 8-K filed December 26,
1995)

 4.3   Form of Indenture re 10.50% Participating Equity Notes ("PENs")
(incorporated by reference to exhibit filed with registrant's
registration statement on Form S-3, no. 333-21289)

 4.4   Form of First Supplemental Indenture re PENs (incorporated by reference
to exhibit filed with registrant's registration statement on Form S-3,
no. 333-21289)

10.1   1991 Stock Option Plan & forms of Option Agreements thereunder
(incorporated by reference to exhibit filed with registrant's report on
Form 10-KSB dated March 31, 1994)

10.2   1997 Long-Term Incentive Stock Plan (incorporated by reference to exhibit
filed with registrant's report on Form 10-K dated December 31, 1997)

10.3   Purchase Agreement relating to PENs. (incorporated by reference to
exhibit filed with registrant's registration statement on Form S-3 no.
333-21289)

10.4   Lease Agreement, First Amendment to Lease, Assignment and Assumption of

Lease (incorporated by reference to exhibit filed with registrant's
registration statement on Form S-1, no. 33-49770)

10.5   Amendment #2 to Lease Agreement, First Amendment to Lease and Assignment
and Assumption of Lease. (incorporated by reference to exhibit filed with
registrant's report on Form 10-KSB, dated March 31, 1995)

10.6   Lease Agreement re Chesapeake Collection Facility. (incorporated by
reference to exhibit filed with registrant's report on Form 10-K dated
December 31, 1996)

10.7   Consulting Agreement. (incorporated by reference to exhibit filed with
registrant's report on Form 10-KSB dated December 31, 1995)

10.8   Agreement to Build and Lease Headquarters Building. (incorporated by

reference to exhibit filed with registrant's report on Form 10-Q dated
September 30, 1997)

10.9   Lease of Headquarters Building. (incorporated by reference to exhibit
filed with registrant's report on Form 10-Q dated September 30, 1997)

31

10.10  Amended and Restated Motor Vehicle Installment Contract Loan and Security
Agreement re Redwood Warehouse Line. (incorporated by reference to
exhibit filed with registrant's report on Form 10-KSB dated December 31,
1995)

10.11  The Receivables Funding and Servicing Agreement re Redwood Warehouse

Line. (incorporated by reference to exhibit filed with registrant's
report on Form 10-KSB dated December 31, 1995)

10.12  Partially Convertible Subordinated Note. (incorporated by reference to
exhibit filed with registrant's report on Form 10-Q dated September 30,
1997)

10.13  Registration Rights Agreement. (incorporated by reference to exhibit
filed with registrant's report on Form 10-Q dated September 30, 1997)

10.14  Receivables Funding and Servicing Agreement relating to First Union
Warehouse Line (incorporated by reference to exhibit filed with
registrant's report on Form 10-K dated December 31, 1997)

10.14a Amendment dated July 17, 1998 to the Receivables Funding and Servicing
Agreement relating to First Union Warehouse Line (incorporated by
reference to exhibit filed with registrant's report on Form 10-Q filed
August 14, 1998)

10.15  Receivables Transfer Agreement relating to First Union Warehouse Line
(incorporated by reference to exhibit filed with registrant's report on
Form 10-K dated December 31, 1997)

10.16  Residual Interest in Securitizations Revolving Credit and Term Loan

Agreement dated as of April 30, 1998, between registrant and State Street
Bank and Trust Company (incorporated by reference to exhibit filed with
registrant's report on 10-Q filed 5/15/98)

10.16a Second Amendment Agreement dated November 17, 1998 re: State Street
residual interest in Securitizations Revolving Credit and Term Loan
Agreement (filed herewith)

10.17  Pledge and Security Agreement dated as of April 30, 1998, between the

Company and State Street Bank and Trust Company (incorporated by
reference to exhibit filed with registrant's report on Form 10-Q filed
May 15, 1998)

10.18  Revolving Credit and Term Note dated April 30, 1998, (the "State Street
Note") (incorporated by reference to exhibit filed with registrant's
report on Form 10-Q filed May 15, 1998)

10.19  Subscription Agreement regarding shares issued in July 1998 (incorporated
by reference to exhibit filed with registrant's report on Form 10-Q filed
August 14, 1998)

10.20  Registration Rights Agreement regarding shares issued in July 1998
(incorporated by reference to exhibit filed with registrant's report on

Form 10-Q filed August 14, 1998)

10.21  Line of Credit Note Issued to Stanwich Financial Services Corp. (the "

1998 Stanwich Note") (incorporated by reference to exhibit filed with
registrant's report on Form 10-K filed March 3, 1998)

10.22  Amended and Restated Motor Vehicle Installment Contract Loan and Security

Agreement (filed herewith)

10.23  FSA Warrant Agreement dated November 30, 1998 (filed herewith)

10.24  Securities Purchase Agreement dated November 17, 1998 (incorporated by

reference to exhibit filed with the statement on Schedule 13D filed with
respect to the registrant on November 25, 1988, by Levine Leichtman
Capital Partners II L.P. and others (the "LLCP report")

32

10.25  Senior Subordinated Primary Note dated November 17, 1998 (incorporated by

reference to exhibit filed with the LLCP report)

10.26  Primary Warrant to purchase 3,450,000 shares of common stock dated
November 17, 1998 (incorporated by reference to exhibit filed with the
LLCP report)

10.27  Investor Rights Agreement dated November 17, 1998 (incorporated by

reference to exhibit filed with the LLCP report)

10.28  Registration Rights Agreement dated as of November 17, 1998 (incorporated

by reference to exhibit filed with the LLCP report)

10.29  Subordination Agreement dated as of November 17, 1998 re: Stanwich Note

and Poole Note (filed herewith)

10.30  Consolidated Registration Rights Agreement dated November 17, 1998 re:

1997 Stanwich Notes (filed herewith)

23.1   Consent of independent auditors. (filed herewith)

27

Financial Data Schedule. (filed herewith)

99.1   Cautionary Statements.*

* To be filed by amendment

(b)

REPORTS ON FORM 8-K

During the last quarter of the fiscal year ended December 1998, the Company filed ten reports on Form 8-K.

   Five  of  the  ten  reports  on  Form  8-K  were  monthly  servicing  reports  for  several  of  the  Company's  trusts.  The  following  five
reports were monthly servicing reports for several securitization trusts sponsored by the Company: (i) report dated March 15, 1996
and filed October 1, 1998; (ii) report dated October 15, 1998 and filed October 30, 1998; (iii) report dated November 16, 1998 and
filed November 17; (iv) report dated November 15 and filed November 25, 1998; and (v) report dated December 15, 1998 and
filed December 28, 1998. These reports include monthly performance statements (which are not financial statements) of certain of
the Company's securitization trusts.

   Each of the remaining five reports on Form 8-K related to the Company's December 1998 securitization transaction. Three of
these six reports were made pursuant to Item 7, as follows: (i) report dated November 16, 1998 and filed November 17, 1998; (ii)
report dated and filed November 25, 1998; and (iii) report dated and filed December 1, 1998. The remaining two reports on Form
8-K were made pursuant to Items 5 and 7, as follows: (i) report dated December 4, 1998 and filed December 18, 1998; and (ii)
report dated December 18, 1998 and filed December 31, 1998. None of the reports included financial statements.

33

   Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has caused this report
to be signed on its behalf by the undersigned, thereunto duly authorized.

SIGNATURES

CONSUMER PORTFOLIO SERVICES, INC. April 15, 1999
(Registrant)

By:  /s/ Charles E. Bradley, Jr.

Charles E. Bradley, Jr.,
President

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the dates indicated.

By:  /s/ Charles E. Bradley, Sr.

April 15, 1999

Charles E. Bradley, Sr.
Chairman of the Board

By:  /s/ Charles E. Bradley, Jr.

April 15, 1999

Charles E. Bradley, Jr., Director,
President and Chief Executive Officer
(Principal Executive Officer)

By:  /s/ William B. Roberts

April 15, 1999

William B. Roberts, Director

By:  /s/ John G. Poole

April 15, 1999

John G. Poole, Director

By:  /s/ Thomas L. Chrystie

April 15, 1999

Thomas L. Chrystie, Director

By:  /s/ Robert A. Simms

April 15, 1999

Robert A. Simms, Director

By:  /s/ Jeffrey P. Fritz

April 15, 1999

Jeffrey P. Fritz, Chief Financial Officer
(Principal Financial Officer)

By:  /s/ James L. Stock

April 15, 1999

James L. Stock, Controller
(Principal Accounting Officer)

34

INDEPENDENT AUDITORS' REPORT

The Board of Directors
Consumer Portfolio Services, Inc.:

   We  have  audited  the  accompanying  consolidated  balance  sheets  of  Consumer  Portfolio  Services,  Inc.  and  subsidiaries  as  of
December 31, 1998 and 1997, and the related consolidated statements of income, shareholders' equity and cash flows for each of
the years in the three-year period ended December 31, 1998. These consolidated financial statements are the responsibility of the
Company's  management.  Our  responsibility  is  to  express  an  opinion  on  these  consolidated  financial  statements  based  on  our
audits.

   We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and
perform  the  audit  to  obtain  reasonable  assurance  about  whether  the  financial  statements  are  free  of  material  misstatement.  An
audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

   In  our  opinion,  the  consolidated  financial  statements  referred  to  above  present  fairly,  in  all  material  respects,  the  financial
position  of  Consumer  Portfolio  Services,  Inc.  and  subsidiaries  as  of  December  31,  1998  and  1997,  and  the  results  of  their
operations  and  their  cash  flows  for  each  of  the  years  in  the  three-year  period  ended  December  31,  1998,  in  conformity  with
generally accepted accounting principles.

Orange County, California
March 3, 1999, except as to
notes 13, 16 and 17 to the
consolidated financial statements,
which are as of April 15, 1999.

KPMG LLP

F-1

PART I - FINANCIAL INFORMATION

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

                                                      December 31,   December 31,
                                                         1998           1997
                                                      ------------   ------------
ASSETS
Cash                                                   $   1,940      $   1,745
Restricted cash (note 2)                                   1,619             --
Contracts held for sale (note 3)                         165,582         68,271
Servicing fees receivable                                 11,148          5,425
Residual interest in securitizations (note 4)            217,848        124,616
Furniture and equipment, net (note 8)                      4,272          3,128
Taxes receivable (note 12)                                    --          1,528
Deferred financing costs (note 13)                         2,817          1,840
Investment in unconsolidated affiliates (note 9)           4,145          3,892
Related party receivables (note 9)                         3,268          7,295
Other assets (notes 9 and 10)                             19,323          8,155
                                                       ---------      ---------
                                                       $ 431,962      $ 225,895
                                                       =========      =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Accounts payable & accrued expenses                    $   9,267      $  10,426
Warehouse lines of credit  (note 13)                     151,857         61,666
Taxes payable (note 12)                                    1,821             --
Deferred tax liability (note 12)                          27,247         13,143
Capital lease obligations (note 11)                        2,132          1,492
Notes payable (note 13)                                    2,557          1,506
Residual financing (note 13)                              33,000             --
Subordinated debt  (note 13)                              65,000         40,000
Related party debt  (note 9)                              20,000         15,055
                                                       ---------      ---------
                                                         312,881        143,288

Shareholders' Equity (notes 10 and 13)
Preferred stock, $1 par value; authorized
5,000,000 shares; none issued                                 --             --
Series A preferred stock, $1 par value;
authorized 5,000,000 shares; 3,415,000
shares issued; none outstanding                               --             --
Common stock, no par value; authorized
30,000,000 shares; 15,658,501 and 15,210,042
shares issued and outstanding at December 31,
1998 and December 31, 1997, respectively                  52,533         42,262
Notes receivable from exercise of options                     --           (500)
Retained earnings                                         66,548         40,845
                                                       ---------      ---------
                                                         119,081         82,607
                                                       ---------      ---------
Commitments and contingencies (notes 3,4,6,11
12,13,and 14)                                          $ 431,962      $ 225,895
                                                       =========      =========

See accompanying notes to consolidated financial statements

F-2

CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                            Year Ended December 31,
                                                      ------------------------------------
                                                        1998          1997          1996
                                                      --------      --------      --------
Revenues:
Gain on sale of contracts, net (notes 3, 4 and 5)     $ 58,306      $ 35,045      $ 20,565
Interest income (note 6)                                41,841        23,526        19,980
Servicing fees                                          25,156        14,487         7,893
Other (note 9)                                             977         2,193            --
                                                      --------      --------      --------
                                                       126,280        75,251        48,438
                                                      --------      --------      --------

Expenses:
Employee costs                                          28,812        15,875         8,921
General and administrative (note 9)                     20,618        14,147         7,247
Interest                                                22,019         9,185         5,780
Marketing                                                6,891         1,849         1,679
Occupancy                                                2,267         1,404           769
Depreciation and amortization                            1,255           757           275
Related party consulting fees (note 9)                      98            75            75
                                                      --------      --------      --------
                                                        81,960        43,292        24,746
                                                      --------      --------      --------
Income before income taxes                              44,320        31,959        23,692
Income taxes (note 12)                                  18,617        13,427         9,595
                                                      --------      --------      --------
Net income                                            $ 25,703      $ 18,532      $ 14,097
                                                      ========      ========      ========

Earnings per share (note 1):
  Basic                                               $   1.67      $   1.29      $   1.05
  Diluted                                             $   1.50      $   1.17      $   0.93

Number of shares used in computing
earnings per share (note 1):
  Basic                                                 15,412        14,332        13,489
  Diluted                                               17,500        16,053        15,330

See accompanying notes to consolidated financial statements

F-3

CONSUMER PORTFOLIO SERVICES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(IN THOUSANDS)

                                              Series A
                                           Preferred Stock           Common Stock        Notes Receivable
                                          ------------------     --------------------      From Exercise     Retained
                                        Shares       Amount      Shares       Amount        of Options       Earnings      Total
                                        ------      --------     ------      --------    ----------------    --------     --------
Balance at December 31, 1995                --      $     --     13,299      $ 33,265        $     --        $  8,216     $ 41,481

Common stock issued upon exercise
     of warrants (note 10)                  --            --         86           259              --              --          259
Common stock issued upon exercise
     of options (note 10)                   --            --        395         1,121              --              --        1,121
Net income                                  --            --         --            --              --          14,097       14,097
                                        ------      --------     ------      --------        --------        --------     --------
Balance at December 31, 1996                --      $     --     13,780      $ 34,645        $     --        $ 22,313     $ 56,958

Common stock issued upon exercise
     of warrants (note 10)                  --            --         14            42              --              --           42
Common stock issued upon exercise
     of options (note 10)                   --            --        937         2,464            (500)             --        1,964
Common stock issued upon
     conversion of debt (note 13)           --            --        480         3,000              --              --        3,000
Income tax benefit from
     exercise of options (note 12)          --            --         --         2,111              --              --        2,111
Net income                                  --            --         --            --              --          18,532       18,532
                                        ------      --------     ------      --------        --------        --------     --------
Balance at December 31, 1997                --      $     --     15,211      $ 42,262        $   (500)       $ 40,845     $ 82,607

Common stock issued upon exercise
     of options (note 10)                   --            --          5            43             500              --          543
Common stock issued  (note 9)               --            --        443         5,000              --              --        5,000
Valuation of warrants issued (note 13)      --            --         --         5,228              --              --        5,228
Net income                                  --            --         --            --              --          25,703       25,703
                                        ------      --------     ------      --------        --------        --------     --------
Balance at December 31, 1998                --      $     --     15,659      $ 52,533        $     --        $ 66,548     $119,081
                                        ======      ========     ======      ========        ========        ========     ========

See accompanying notes to consolidated financial statements

F-4

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

                                                                               Year Ended December 31,
                                                                   -----------------------------------------------
                                                                      1998              1997              1996
                                                                   -----------       -----------       -----------
Cash flows from operating activities:
   Net income                                                      $    25,703       $    18,532       $    14,097
   Adjustments to reconcile net income to net cash
     used in operating activities:
     Depreciation and amortization                                       1,255               757               275
     Amortization of NIRs                                               35,540            13,310             6,119
     Amortization of deferred financing costs                              356               268               157
     Provision for credit losses                                         3,544             4,088             2,756
     Provision for loss on NIRs                                          7,762                --                --
     NIR gains recognized                                              (52,990)          (34,767)          (18,665)
     Loss on sale of fixed asset                                            --                13                --
     Gain on sale of subsidiary                                            (56)               --                --
     (Gain) loss on investment in unconsolidated affiliates               (187)             (912)              595
     Gain on redemption of related party preferred stock                    --              (145)               --
     Changes in operating assets and liabilities:
       Restricted cash                                                  (1,619)               --                --
       Purchases of contracts held for sale                         (1,076,457)         (632,096)         (351,350)
       Liquidation of contracts held for sale                          975,602           581,394           346,486
       Servicing fees receivable                                        (5,723)           (2,338)           (1,631)
       Initial deposits to spread accounts                             (45,623)          (20,064)          (12,270)
       Deposits to spread accounts and overcollateralization
        accounts                                                       (53,996)          (31,689)          (18,790)
       Release of cash from spread accounts                             16,075            15,846            17,941
       Deferred tax liability                                           14,104             6,116             5,384
       Other assets                                                     (7,163)           (2,146)           (2,053)
       Accounts payable and accrued expenses                              (962)            8,269               355
       Warehouse lines of credit                                        90,191            48,401             5,765
       Taxes payable/receivable                                          3,509             1,032            (3,523)
                                                                   -----------       -----------       -----------
          Net cash used in operating activities                        (71,135)          (26,131)           (8,352)

Cash flows from investing activities:
   Proceeds from sale of subordinated certificates                          --                --             2,022
   Related party receivables                                            (3,239)           (9,987)           (1,308)
   Repayment of related party receivables                                7,266             4,000                --
   Purchase of related party preferred stock                                --           (14,500)               --
   Proceeds from sale of related party preferred stock                      --            14,645                --
   Investment in unconsolidated affiliate                                  (65)             (716)           (4,277)
   Purchases of furniture and equipment                                 (1,308)           (1,032)             (358)
   Payments received on subordinated certificates                           --                --               152
   Net cash from sale of subsidiary                                        382                --                --
   Purchase of subsidiary, net of cash acquired                             --                92                --
                                                                   -----------       -----------       -----------
          Net cash provided by (used in) investing activities            3,036            (7,498)           (3,769)

Cash flows from financing activities:
   Increase in residual financing                                       33,000                --                --
   Issuance of related party debt                                        5,000            54,500                --
   Issuance of subordinated debt                                        25,000            20,000                --
   Issuance of notes payable                                             2,461                --                --
   Repayment of capital lease obligations                                 (553)             (166)               --
   Repayment of notes payable                                             (824)              (10)               --
   Repayment of related party debt                                          --           (39,945)               --
   Payment of financing costs                                           (1,333)           (1,165)               --
   Issuance of common stock                                              5,000                --                --
   Exercise of options and warrants                                        543             2,006             1,380
                                                                   -----------       -----------       -----------
          Net cash provided by financing activities                     68,294            35,220             1,380
                                                                   -----------       -----------       -----------
Increase (decrease) in cash                                                195             1,591           (10,741)

Cash at beginning of year                                                1,745               154            10,895
                                                                   -----------       -----------       -----------
Cash at end of year                                                $     1,940       $     1,745       $       154
                                                                   ===========       ===========       ===========

Supplemental disclosure of cash flow information:
   Cash paid during the year for:
        Interest                                                   $    21,542       $     8,476       $     5,214
        Income taxes                                               $     1,013       $     6,204       $     6,679

Supplemental disclosure of non-cash investing and financing
  activities:

      Issuance of common stock upon conversion of debt             $        --       $     3,000       $        --
      Note receivable from exercise of options                     $        --       $       500       $        --
      Income tax benefit from exercise of options                  $        --       $     2,111       $        --
      Furniture and equipment acquired through capital leases      $     1,193       $     1,658       $        --
      Issuance of common stock warrants                            $     5,228       $        --       $        --

      Purchase of CPS Leasing, Inc.
          Assets acquired                                          $        --       $     2,718       $        --
          Liabilities assumed                                               --            (2,638)               --
                                                                   -----------       -----------       -----------
          Cash paid to acquire business                                     --                80                --
          Less: cash acquired                                               --              (172)               --
                                                                   -----------       -----------       -----------
          Net cash received upon acquisition                       $        --       $       (92)      $        --
                                                                   ===========       ===========       ===========

      Sale of PIC Leasing, Inc.
          Net assets sold                                          $       706       $        --       $        --
          Net assets retained                                             (155)               --                --
          Gain on sale of subsidiary                                        56                --                --
                                                                   -----------       -----------       -----------
          Cash received from sale of subsidiary                            607                --                --
          Less: cash relinquished upon disposition                        (225)               --                --
                                                                   -----------       -----------       -----------
          Net cash received from sale of subsidiary                $       382       $        --       $        --
                                                                   ===========       ===========       ===========

See accompanying notes to consolidated financial statements

F-5

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Business

Consumer  Portfolio  Services,  Inc.  ("CPS")  was  incorporated  in  California  on  March  8,  1991.  CPS  and  its  subsidiaries
(collectively, the "Company") engage primarily in the business of purchasing, selling and servicing retail automobile installment
sale  contracts  ("Contracts")  originated  by  dealers  located  throughout  the  United  States.  The  Company  specializes  in  Contracts
with obligors who generally would not be expected to qualify for traditional financing, such as that provided by commercial banks
or  automobile  manufacturers'  captive  finance  companies.  The  Company's  headquarters  and  principal  collection  facilities  are
located  in  Irvine,  California  and  a  satellite  collection  facility  is  located  in  Chesapeake,  Virginia.  The  Company  has  purchased
Contracts from dealers in California since its inception. During the year ended December 31, 1998, Contract purchases relating to
obligors  who  resided  in  California  totaled  16.7%  of  all  Contract  purchases.  Moreover,  at  December  31,  1998,  obligors  who
resided  in  California  made  up  20.0%  of  the  servicing  portfolio  of  Contracts  serviced  by  the  Company.  A  significant  adverse
change in the economic climate in California or other states could result in fewer Contracts available for sale and potentially less
revenue.

Principles of Consolidation

The  consolidated  financial  statements  include  the  accounts  of  Consumer  Portfolio  Services,  Inc.  and  its  wholly-owned
subsidiaries, CPS Marketing, Inc., Alton Receivables  Corp. ("Alton"),  CPS  Receivables  Corp. ("CPSRC"),  CPS  Funding  Corp.
("CPSFC") and CPS Warehouse Corp. ("CPSWC"). Alton, CPSRC, CPSFC and CPSWC are limited purpose corporations formed
to  accommodate  the  structures  under  which  the  Company  purchases  and  sells  its  Contracts.  CPS  Marketing,  Inc.  employs
marketing representatives who solicit business from dealers. The consolidated financial statements  also include the accounts  of
Samco  Acceptance  Corp.,  LINC  Acceptance  Company,  LLC,  and  CPS  Leasing,  Inc.,  which  are  80%  owned  subsidiaries.  All
significant intercompany balances and transactions have been eliminated in consolidation. Investments in unconsolidated affiliates
that are not majority owned are reported using the equity method. The excess of the cost of the stock over the Company's share of
the net assets at the acquisition date ("goodwill") is being amortized over a period of up to fifteen years.

Contracts Held for Sale

Contracts held for sale include automobile installment sales contracts on which interest is precomputed and added to the face
of  the  loan. The  interest  on  such contracts  is  included  in  unearned  financed charges.  Unearned financed  charges  are  amortized
using the interest method over the remaining period to contractual maturity. Contracts held for sale are stated at the lower of cost
or market value. Market value is determined by purchase commitments from investors and prevailing market prices. Gains and
losses are recorded as appropriate when Contracts are sold. The Company considers a transfer of Contracts where the Company
surrenders control over the Contracts to be a sale to the extent that consideration other than beneficial interests in the transferred
Contracts is received in exchange for the Contracts.

Allowance for Credit Losses

The  Company  estimates  an  allowance  for  credit  losses,  which  management  believes  provides  adequately  for  known  and
inherent  losses  that  may  develop  in  the  Contracts  held  for  sale.  Provision  for  losses  are  charged  to  gain  on  sale  of  Contracts.
Charge-offs, net of recoveries, are charged to the allowance. Management evaluates the adequacy of the allowance by examining
current delinquencies, the characteristics of the portfolio, the value of underlying collateral and general economic conditions and
trends.

   Contract Acquisition Fees and Discounts

   Upon  purchase  of  a  Contract  from  a  dealer,  the  Company  generally  charges  the  dealer  an  acquisition  fee  or  purchases  the
Contract at a discount from its face value. The acquisition fees and discounts associated with Contract purchases are

F-6

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

deferred until the Contracts are sold, at which time the deferred acquisition fees or discounts are recognized as a component of the
gain on sale.

   Investments

   The Company determines the appropriate classification of its investments in debt securities at the time of purchase or creation.
Debt securities for which the Company does not have the intent or ability to hold to maturity are classified as available for sale.
Securities available for sale are carried at fair value, with unrealized gains and losses, net of tax, reported in a separate component
of shareholders' equity as accumulated other comprehensive income.

   The amortized cost of debt securities classified as available for sale is adjusted for amortization of premiums and accretion of
discounts,  over  the  estimated  life  of  the  security.  Such  amortization  and  interest  earned  on  the  debt  securities  are  included  in
interest income.

   Residual Interest in Securitizations and Gain on Sale of Contracts

   The  Company  purchases  Contracts  with  the  primary  intention  of  reselling  them  in  securitization  transactions  as  asset-backed
securities. The securitizations are generally structured as follows: First, the  Company  sells  a portfolio  of  Contracts to  a  wholly
owned subsidiary ("SPS"), which has been established for the limited purpose of buying and reselling the Company's Contracts.
The SPS then transfers the same Contracts to either a grantor trust or an owner trust (the "Trust"). The Trust in turn issues interest-
bearing  asset-backed  securities  (the  "Certificates"),  generally  in  an  amount  equal  to  the  aggregate  principal  balance  of  the
Contracts. The Company typically sells these Contracts to the Trust at face value and without recourse, except that representations
and warranties similar to those provided by the Dealer to the Company are provided by the Company to the Trust. One or more
investors purchase the Certificates issued by the Trust; the proceeds from the sale of the Certificates are then used to purchase the
Contracts  from  the  Company.  The  Company  purchases  a  financial  guaranty  insurance  policy,  guaranteeing  timely  payment  of
principal and interest on the senior Certificates, from an insurance company (the "Certificate Insurer"). In addition, the Company
provides a credit enhancement for the benefit of the Certificate Insurer and the investors in the form of an initial cash deposit to an
account ("Spread Account") held by the Trust. The agreements governing the securitization transactions (collectively referred to
as the "Servicing Agreements") require that the initial deposits to the Spread Accounts be supplemented by a portion of collections
from the Contracts until the Spread Accounts reach specified levels, and then maintained at those levels. The specified levels are
generally computed as a percentage of the principal amount remaining unpaid under the related Certificates. The specified levels
at which the Spread Accounts are to be maintained will vary depending on the performance of the portfolios of Contracts held by
the Trusts and on other conditions, and may also be varied by agreement among the Company, the SPS, the Certificate Insurer and
the trustee. Such levels have increased and decreased from  time  to time  based  on  performance  of  the  portfolios, and  have  also
been  varied  by  agreement.  The  specified  levels  applicable  to  the  Company's  sold  pools  increased  materially  in  1998  and  have
recently been decreased. See note 16 - "Liquidity".

   At the closing of each securitization, the Company removes from its consolidated balance sheet the Contracts held for sale and
adds  to  its  consolidated  balance  sheet  (i)  the  cash  received  and  (ii)  the  estimated  fair  value  of  the  ownership  interest  that  the
Company  retains  in  Contracts  sold  in  securitization.  That  retained  interest  (the  "Residual")  consists  of  (a)  the  cash  held  in  the
Spread Account and (b) the net interest receivables ("NIRs"). NIRs represent the estimated discounted cash flows to be received
from the Trust in the future, net of principal and interest payable with respect to the Certificates, and certain expenses. The excess
of the cash received and the assets retained by the Company over the carrying value of the Contracts sold, less transaction costs,
equals the net gain on sale of Contracts recorded by the Company.

   The Company allocates its basis in the Contracts between the Certificates and the Residuals retained based on the relative fair
values of those portions on the date of the sale. The Company recognizes gains or losses attributable to the change in the fair value
of the Residuals, which are recorded at estimated fair value and accounted for as "held-for-trading" securities. The Company is not
aware of an active market for the purchase or sale of interests such as the

F-7

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Residuals,  and  accordingly,  the  Company  determines  the  estimated  fair  value  of  the  Residuals  by  discounting  the  amount  and
timing of anticipated cash flows released from the Spread Account (the cash out method), using a discount rate that the Company
believes is appropriate for the risks involved. For that valuation, the Company has used an effective discount rate of approximately
14% per annum.

   The Company receives periodic base servicing fees for the servicing and collection of the Contracts. In addition, the Company is
entitled to the cash flows from the Residuals that represent collections on the Contracts in excess of the amounts required to pay
principal and interest on the Certificates, the base servicing fees, and certain other fees (such as trustee and custodial fees). At the
end of each collection period, the aggregate cash collections from the Contracts are allocated first to the base servicing fees and
certain other fees such as trustee and custodial fees for the period, then to the Certificateholders for interest at the pass-through
rate  on  the  Certificates  plus  principal  as  defined  in  the  Servicing  Agreements.  If  the  amount  of  cash  required  for  the  above
allocations exceeds the amount collected during the collection period, the shortfall is drawn from the Spread Account. If the cash
collected during the period exceeds the amount necessary for the above allocations, and there is no shortfall in the related Spread
Account, the excess is released to the Company or in certain cases is transferred to other Spread Accounts that may be below their
required  levels.  Pursuant to  certain  Servicing  Agreements,  excess  cash  collected  during  the  period  is  used  to  make  accelerated
principal paydowns on certain Certificates to create excess collateral (over-collateralization or OC account). If the Spread Account
balance is not at the required credit enhancement level, then the excess cash collected is retained in the Spread Account until the
specified level is  achieved.  The  cash  in  the  Spread  Accounts  is  restricted  from  use  by  the  Company.  Cash  held  in  the  various
Spread  Accounts  is  invested  in  high  quality,  liquid  investment  securities,  as  specified  in  the  Servicing  Agreements.Spread
Account balances are held by the Trusts on behalf of the Company as the owner of the Residuals. Such balances are generally
defined as as percentages of the principal amount remaining unpaid on the balance.

   The  annual  percentage  rate  ("APR")  payable  on  the  Contracts  is  significantly  greater  than  the  pass  through  rate  on  the
Certificates. Accordingly, the Residuals described above are a significant asset of the Company. In determining the value of the
Residuals described above, the Company must estimate the future rates of prepayments, delinquencies, defaults and default loss
severity  as  they  affect the amount  and timing  of  the  estimated  cash  flows. The  Company  estimates  prepayments  by  evaluating
historical prepayment performance of comparable Contracts and the effects of trends in the industry.  The  Company  has  used  a
constant prepayment estimate of approximately 4% per annum. The Company estimates defaults and default loss severity using
available historical loss data for comparable Contracts and the specific characteristics of the Contracts purchased by the Company.
In  valuing  the  residuals,  the  Company  estimates  that  losses  as  a  percentage  of  the  original  principal  balance  will  total
approximately 14% cumulatively over the lives of the related Contracts.

   In  future  periods,  the  Company  would  recognize  additional  revenue  from  the  Residuals  if  the  actual  performance  of  the
Contracts were to be better than the original estimate, or the Company would increase the estimated fair value of the Residuals. If
the actual performance of the Contracts were to be worse than the original estimate, then a downward adjustment to the carrying
value of the Residuals would be required. Due to the inherent uncertainty of the future performance of the underlying Contracts,
the Company during 1998, established a provision for losses on the Residuals.

   Servicing

   Servicing fees are reported as income when earned. Servicing costs are charged to expense as incurred. Servicing fees receivable
represent fees earned but not yet remitted to the Company by the trustee.

   Furniture and Equipment

   Furniture  and  equipment  are  stated  at  cost  net  of  accumulated  depreciation.  The  Company  calculates  depreciation  using  the
straight-line method over the estimated useful lives of the assets which range from three to five years. Assets held under capital
leases and leasehold improvements  are  amortized  over  the lesser  of the  estimated useful lives  of the  assets or the related  lease
terms.

F-8

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

   Earnings per Share

   The following table illustrates the computation of basic and diluted earnings per share:

                                                           Year ended December 31,
                                                      ---------------------------------
                                                       1998         1997         1996
                                                      -------      -------      -------
                                                    (in thousands, except per share data)
Numerator:
----------
Numerator for basic earnings per share --
  net income ...................................      $25,703      $18,532      $14,097
Interest on borrowings, net of tax effect on
conversion of convertible subordinated debt ....          590          313          170
                                                      -------      -------      -------

Numerator for diluted earnings per share .......      $26,293      $18,845      $14,267
                                                      =======      =======      =======

Denominator:
------------
Denominator for basic earnings per share --
  weighted average number of common shares
  outstanding during the year ..................       15,412       14,332       13,489
Incremental common shares attributable to
  exercise of outstanding options and warrants .          881        1,212        1,361
Incremental common shares attributable to
  conversion of subordinated debt ..............        1,207          509          480
                                                      -------      -------      -------
Denominator for diluted earnings per share .....       17,500       16,053       15,330
                                                      =======      =======      =======

Basic earnings per share .......................      $  1.67      $  1.29      $  1.05
                                                      =======      =======      =======

Diluted earnings per share .....................      $  1.50      $  1.17      $  0.93
                                                      =======      =======      =======

   Income Taxes

   The Company and its subsidiaries file a consolidated Federal income and combined state franchise tax returns. The Company
utilizes the asset and liability method of accounting for income taxes, under which deferred income taxes are recognized for the
future  tax  consequences  attributable  to  differences  between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply
to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
taxes of a change in tax rates is recognized in income in the period that includes the enactment date.

   Stock Split

   Effective  March  7,  1996,  all  outstanding  shares  of  common  stock  were  split  two-for-one.  All  references  in  the  consolidated
financial  statements  to  number  of  shares,  per  share  amounts  and  market  prices  of  the  Company's  common  stock  have  been
retroactively restated to reflect the increased number of common shares outstanding.

   Stock Option Plan

   As permitted by Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS
No. 123"), the Company accounts for stock-based employee compensation plans in accordance with Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees" and related interpretations. The Company provides the pro forma
net income, pro forma earnings per share, and stock based compensation plan disclosure requirements set forth in SFAS No. 123.

   Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of

   The  Company  reviews  identifiable  intangibles,  goodwill  and  other  long-lived  assets  for  impairment  whenever  events  or
circumstances indicate the carrying amounts may not be recoverable. If the sum of the expected future cash flows (undiscounted
and without interest charges) is less than the carrying amount of an asset, an impairment loss is recognized.

F-9

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

   Segment Reporting

   The Company adopted, effective December 31, 1997, Statement of Financial Accounting Standards No. 131, "Diclosures about
Segments  of  an  Enterprise  and  Related  Information,"  ("SFAS  No.  131").  SFAS  No.  131  establishes  standards  for  reporting
financial  and  descriptive  information  about  an  enterprise's  operating  segments  in  its  annual  financial  statements  and  selected
segment information in interim financial reporting.

   Operations  are  managed  and  financial  performance  is  evaluated  on  a  Company  wide  basis  by  chief  decision  makers.
Accordingly,  all  of  the  Company's  operations  are  considered  by  management  to  be  aggregated  in  one  reportable  operating
segment.

New Accounting Pronouncements

   In June 1998, the FASB issued Statement of Financial Accounting Standard No. 133, "Accounting for Derivative Instruments
and  Hedging  Activities"  ("SFAS  No.  133").  SFAS  No.  133  establishes  accounting  and  reporting  standards  for  derivative
instruments, including certain derivative instruments embedded in other contracts (collectively referred to as derivatives), and for
hedging  activities.  It  requires  that  an  entity  recognize  all  derivatives  as  either  assets  or  liabilities  in  the  statement  of  financial
position and measure those instruments at fair value. If certain conditions are met, a derivative may be specifically designated as
(a) a hedge of the exposure to changes in the fair value of a recognized asset or liability or an unrecognized firm commitment, (b)
a hedge of the exposure to variable cash flows of a forecasted transaction, or (c) a hedge of the foreign currency exposure of a net
investment  in  foreign  operation,  an  unrecognized  firm  commitment,  an  available  for  sale  security,  or  a  foreign-currency-
denominated forecasted transaction.

   Under SFAS No. 133, an entity that elects to apply hedge accounting is required to establish at the inception of the hedge the
method it will use for  assessing  the  effectiveness of the  hedging  derivative  and the  measurement  approach  for  determining  the
ineffective aspect of the hedge. Those methods must be consistent with the entity's approach to managing risk. This statement is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999. Management is in the process of assessing the effect
of implementing SFAS No. 133, which is effective for all fiscal quarters of fiscal years beginning after June 15, 1999.

   In  October  1998,  the  FASB  issued  Statement  of  Financial  Accouting  Standards  No. 134  ("SFAS  No.  134"),  "Accounting  for
Mortgage-Backed Securities after the Securitization of Mortgage Loans Held for Sale by a Mortgage Banking Enterprise." SFAS
No.  134  amends  SFAS  No.  65  to  require  that,  after  the  securitization  of  mortgage  loans  held  for  sale,  an  entity  engaged  in
mortgage  banking  activities,  classify,  in  accordance  with  the  provisions  of  SFAS  No.  115,  the  resulting  mortgage-backed
securities or other retained interests, based on its ability and intent to sell or hold those investments. However, a mortgage banking
enterprise must classify as held for trading any retained mortgage-backed securities that it commits to sell before or during the
securitization process. This Statement is effective for the first fiscal quarter beginning after December 15, 1998. Management does
not  anticipate  the  adoption  of  this  statement  will  have  a  material  affect  on  the  Company's  financial  condition  and  results  of
operations.

   Use of Estimates

   The  preparation  of  financial  statements  in  conformity  with  generally  accepted  accounting  principles  requires  management  to
make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the financial statements,
as well  as  the  reported amounts  of  income  and  expenses  during  the  reported  periods.  Specifically,  a  number  of  estimates  were
made in connection with determining an appropriate allowance for credit losses, valuing the Residuals and computing the related
gain on sale on the transactions that created the Residuals. Actual results could differ from those estimates depending on the future
performance of the related Contracts.

   Reclassification

   Certain amounts for the prior years have been reclassified to conform to the current year's presentation.

F-10

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(2) RESTRICTED CASH

   Restricted cash in the amount of $1.6 million is required as part of the agreement related to a $33.3 million revolving line of
credit established by the Company in April 1998 (see note 13). The agreement requires the Company to post a cash reserve equal
to  the  greater  of  $1.0  million  or  six  months  of  interest  based  on  the  outstanding  balance  of  the  line  at  the  end  of  the  month.
Borrowings under the revolving line bear interest at LIBOR + 4% (9.54% at December 31, 1998).

(3) CONTRACTS HELD FOR SALE

The following table presents the components of Contracts held for sale:

                                                   December 31,
                                             -------------------------
                                               1998            1997
                                             ---------       ---------
                                                   (in thousands)
Gross receivable balance ..............      $ 183,876       $  81,645
Unearned finance charges ..............        (10,949)        (10,078)
Deferred acquisition fees and discounts         (4,594)         (1,092)
Allowance for credit losses ...........         (2,751)         (2,204)
                                             ---------       ---------
                                             $ 165,582       $  68,271
                                             =========       =========

   The following table presents the activity in the allowance for credit losses:

                                              Year ended December 31,
                                        -----------------------------------
                                         1998          1997          1996
                                        -------       -------       -------
                                                  (in thousands)
Balance, beginning of year .......      $ 2,204       $   723       $   330
Provisions .......................        3,544         4,088         2,756
Charge-offs ......................       (2,535)       (2,935)       (2,755)
Allowance allocated to repossessed
  inventory ......................       (1,349)         (261)           --
Recoveries .......................          887           589           392
                                        -------       -------       -------
   Balance, end of year ..........      $ 2,751       $ 2,204       $   723
                                        =======       =======       =======

   The  Company  is  required  to  represent  and  warrant  certain  matters  with  respect  to  the  Contracts  sold  to  investors,  which
generally  duplicate  the  substance  of  the  representations  and  warranties  made  by  the  dealers  in  connection  with  the  Company's
purchase of the Contracts. In the event of a breach by the Company of any representation or warranty, the Company is obligated to
repurchase the Contracts from the investors at a price equal to the investors' purchase price less the related credit enhancement and
any  principal  payments  received  from  the  obligor.  In  most  cases,  the  Company  would  then  be  entitled  under  the  terms  of  its
agreements  with  dealers  to  require  the  selling  dealer  to  repurchase  the  Contracts  at  the  Company's  purchase  price  less  any
principal payments received from the obligor.

   As of December 31, 1998 and 1997, the Company had commitments to purchase $2.3 million and $3.8 million, respectively, of
Contracts from Dealers in the ordinary course of business.

F-11

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(4) RESIDUAL INTEREST IN SECURITIZATIONS

   The following table presents the components of the residual interest in securitizations:

                                                  December 31,
                                             ----------------------
                                               1998          1997
                                             --------      --------
                                                 (in thousands)
Cash, commercial paper, US government
  securities and other qualifying
  investments (Spread Account) ........      $130,394      $ 68,513
NIRs ..................................        54,800        45,112
OC accounts ...........................        31,836         9,621
Funds held by investor ................           480           579
Investment in subordinated certificates           338           791
                                             --------      --------
                                             $217,848      $124,616
                                             ========      ========

The following table presents the activity of the NIRs :

                                           Year ended December 31,
                                   --------------------------------------
                                     1998           1997           1996
                                   --------       --------       --------
                                              (in thousands)
Balance, beginning of year ..      $ 45,112       $ 23,655       $ 11,109
NIR gains recognized (note 5)        52,990         34,767         18,665
Amortization of NIRs (note 6)       (35,540)       (13,310)        (6,119)
Provision for loss on NIRs ..        (7,762)            --             --
                                   --------       --------       --------
Balance, end of year ........      $ 54,800       $ 45,112       $ 23,655
                                   ========       ========       ========

The  following  table  presents  the  estimated  remaining  undiscounted  credit  losses  included  in  the  fair  value  estimate  of  the

Residuals as a percentage of the Company's servicing portfolio subject to recourse provisions:

                                                              December 31,
                                              --------------------------------------------
                                                 1998             1997             1996
                                              ----------       ----------       ----------
                                                             (in thousands)
Undiscounted estimated credit losses ...      $  169,110       $   90,814       $   45,881

Servicing subject to recourse provisions      $1,362,801       $  830,918       $  483,106
                                              ==========       ==========       ==========
Undiscounted estimated credit losses
 as percentage of servicing subject to
 recourse provisions ...................           12.41%           10.93%            9.50%
                                              ==========       ==========       ==========

F-12

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(5) GAIN ON SALE OF CONTRACTS

The following table presents the components of the net gain on sale of Contracts:

                                          Year ended December 31,
                                   --------------------------------------
                                     1998           1997           1996
                                   --------       --------       --------
                                               (in thousands)
NIR gains recognized ........      $ 52,990       $ 34,767       $ 18,665
Deferred acquisition fees
  and discounts .............        23,330          8,925          6,890
Provision for loss on NIRs ..        (7,762)            --             --
Expenses related to sales ...        (6,708)        (4,559)        (2,234)
Provision for credit losses .        (3,544)        (4,088)        (2,756)
                                   --------       --------       --------
                                   $ 58,306       $ 35,045       $ 20,565
                                   ========       ========       ========

(6) INTEREST INCOME

The following table presents the components of interest income:

                                                 Year ended December 31,
                                         --------------------------------------
                                           1998           1997           1996
                                         --------       --------       --------
                                                     (in thousands)
Interest on Contracts held for sale      $ 43,493       $ 14,279       $  9,981
Residual interest income ..........        33,888         22,557         16,118
Amortization of NIRs ..............       (35,540)       (13,310)        (6,119)
                                         --------       --------       --------
                                         $ 41,841       $ 23,526       $ 19,980
                                         ========       ========       ========

(7) SERVICING

The following table presents the components of the Company's servicing portfolio:

                                                              December 31,
                                               ------------------------------------------
                                                  1998            1997            1996
                                               ----------      ----------      ----------
                                                             (in thousands)
Contracts held for sale .................      $  176,108      $   71,829      $   22,827
Servicing subject to recourse provisions:
     Whole loan portfolios ..............           1,463           4,839          11,212
     Alton Receivables Corp. ............             259           3,073          10,241
     CPS Receivables Corp. ..............       1,361,079         823,006         461,653
                                               ----------      ----------      ----------
                                               $1,538,909      $  902,747      $  505,933
                                               ==========      ==========      ==========

(8) FURNITURE AND EQUIPMENT

The following table presents the components of furniture and equipment:

                                                         December 31,
                                                    ---------------------
                                                      1998          1997
                                                    -------       -------
                                                        (in thousands)
Furniture and fixtures .......................      $ 2,973       $ 1,869
Computer equipment ...........................        2,365         1,895
Leasing assets ...............................          882           916
Leasehold improvements .......................          644           127
Other fixed assets ...........................           34            55
                                                    -------       -------
                                                      6,898         4,862
Less accumulated depreciation and amortization       (2,626)       (1,734)
                                                    -------       -------
                                                    $ 4,272       $ 3,128
                                                    =======       =======

F-13

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(9) RELATED PARTY TRANSACTIONS

Investment in Unconsolidated Affiliates

   Investment  in  unconsolidated  affiliates  primarily  consists  of  a  38%  interest  in  NAB  Asset  Corporation  ("NAB")  that  was
acquired by the Company on June 6, 1996, for approximately $4.3 million. At the time of the acquisition, NAB had approximately
$3.5 million in cash and no significant operations. The Company's investment in NAB exceeded the Company's share of the net
assets  of  NAB  at  the  acquisition  date  by  approximately  $1.4  million.  This  amount,  which  is  included  in  other  assets  in  the
accompanying  balance  sheet,  has  been  recorded  by  the  Company  as  goodwill.  Based  on  the  closing  price  on  the  Nasdaq,  the
market  value  of  the  investment  in  NAB  was  approximately  $2.9  million  and  $4.0  million  at  December  31,  1998  and  1997,
respectively. Charles E. Bradley,  Sr.,  Chairman  of  the  Company's  Board  of  Directors  and principal  shareholder  and  Charles  E.
Bradley,  Jr.,  President,  Chief  Executive  Officer  and  a  member  of  the  Company's  Board  of  Directors  are  both  on  the  Board  of
Directors of NAB. Included in general and administrative expenses for the year ended December 31, 1996, is $595,352, which
represents the Company's share of NAB's loss from June 6, through December 31, 1996.

   Subsequent  to  the  Company's  investment  in  NAB,  NAB  purchased  Mortgage  Portfolio  Services,  Inc.  ("MPS")  from  the
Company for $300,000. MPS, formed by the Company in April 1996, is a mortgage broker-dealer based in Texas. In July 1996,
NAB formed CARSUSA, Inc. ("CARSUSA"), which purchased, and now owns and operates, a Mitsubishi automobile dealership
in Southern California. On June 27, 1997, NAB sold CARSUSA to Charles E. Bradley, Sr. and Charles E. Bradley, Jr., for $1.5
million. Included in other income for the years ended December 31, 1998 and 1997, is $51,593 and $848,920, respectively, which
represents the Company's share of NAB's net income.

   Related Party Receivables

The following table presents the components of related party receivables:

                                                 December 31,
                                              ------------------
Related Party                                  1998        1997
-------------                                 ------      ------
                                                (in thousands)
NAB Asset Corporation                         $2,100      $5,602
CARSUSA, Inc.                                    904       1,351
Service and Management Cooperative, Inc.         139         128
Loan to Subsidiary Officer                       125          --
Global Equipment Leasing, LLC                     --         114
Stanwich Partners, Inc.                           --         100
                                              ------      ------
                                              $3,268      $7,295
                                              ======      ======

   Included in the receivable from CARSUSA at December 31, 1998 and 1997, is $329,500 and $790,000, respectively, related to a
flooring line of credit provided to CARSUSA. The remainder relates to amounts owed by CARSUSA for other borrowings.

   During fiscal 1998 and 1997, respectively, the Company sold 51 and 107 automobiles to CARSUSA and received proceeds of
$432,790  and  $749,800,  respectively.  Additionally,  the  Company  purchased  296  and  183  Contracts  from  CARSUSA,  with  an
aggregate principal balance of approximately $4.2 million and $2.4 million, respectively.

   Included in the receivable from NAB at December 31, 1997, is $5.5 million arising from the issuance of two promissory notes
totaling $9.5 million, bearing interest at 13% annually. On December 31, 1997, one of the promissory notes for $4.0 million was
sold to Stanwich Financial Services Corp. ("SFSC") for $4.0 million, the proceeds of which were received on December 31, 1997.
Charles E. Bradley, Sr., Charles E. Bradley, Jr., and John G. Poole, who are officers and directors of the Company, collectively

own 92.5% of the common stock of Stanwich Holdings, Inc. ("Stanwich Holdings"), and Mr. Bradley, Sr., is the president and a
director  of  Stanwich  Holdings.  SFSC  is  a  wholly-owned  subsidiary  of  Stanwich  Holdings.  During  1998,  NAB  repaid
approximately $3.4 million of the $5.5 million promissory note, leaving a balance of approximately $2.1 million at December 31,
1998. The remaining unpaid balance of the note is due April 30, 1999.

F-14

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

   In June 1998, the Company issued an additional promissory note to NAB for  $3.0 million, bearing interest at 14% annually.
During 1998, the note was  repaid in full.

   On March 2, 1998, NAB acquired Stanwich Holdings. At that time the Company received a note from NAB for $530,835 in
exchange for an option it had held to acquire 100% of the outstanding common stock of Stanwich Holdings. In June 1998, NAB
rescinded the transaction to acquire Stanwich Holdings, with an effective date of March 2, 1998.

   At December 31, 1998 and 1997, respectively, $139,229 and $128,421 is due from Service and Management Cooperative, Inc.
These amounts represent liabilities incurred by Service and Management Cooperative, Inc., which were paid for by the Company.
Certain officers of the Company's subsidiary Samco were officers of Service and Management Cooperative, Inc.

   In  July  1998,  the  president  of  Samco  issued  to  the  Company  a  promissory  note  in  the  amount  of  $125,000.  The  loan  bears
interest at the rate of 10% per annum and is due July 2001.

   At  December  31,  1997,  $114,275  is  due  from  Global  Equipment  Leasing,  LLC.  These  amounts  represent  payments  by  the
Company's subsidiary CPS Leasing, Inc., of certain debt obligations of Global Equipment Leasing, LLC., which is 50% owned by
CPS Leasing, Inc. In January 1998, the amount due from Global Equipment Leasing, LLC, was repaid in full.

   The  amount  due  from  Stanwich  Partners,  Inc.  ("SPI")  at  December  31,  1997,  is  related  to  investment  banking  services
performed by the Company in connection with the Company's January 2, 1997 acquisition of CPS Leasing, Inc. The Chairman of
the Board of Directors of the Company is a principal shareholder of SPI.

   The Company is a party to a consulting agreement with SPI that calls for monthly payments of $6,250 through December 31,
1999. Included in the accompanying consolidated statements of income for the year ended December 31, 1998, 1997 and 1996, is
$75,000, $75,000 and $75,000, respectively, of consulting expense related to this consulting agreement.

   In November 1998, the Company issued $25.0 million of subordinated promissory notes due November 30, 2003, to an affiliate
of  Levine  Leichtman  Capital  Partners,  Inc.  ("LLCP")  (see  note  13).  As  part  of  the  transaction,  the  Company  entered  into  a
consulting  agreement  with  LLCP,  calling  for  monthly  consulting  fees  of  $22,917  through  November  2003.  Included  in  the
accompanying consolidated statements of income for the year ended December 31, 1998, are $22,917 of consulting fees related to
this consulting agreement.

   Related Party Debt

   In  May  1997,  the  Company  entered  into  two  transactions  with  a  related  party:  (i)  the  Company  purchased  $14.5  million  of
preferred stock of Stanwich Holdings with dividends cumulative at the rate of 9% per annum and redeemable at an aggregate price
of $14.6 million, plus  accrued  dividends,  and  (ii)  the  Company  borrowed  $14.5  million  with an  interest rate  of  8% per annum
under a 60-day related party loan from SFSC. In August 1997, the Company received $14.9 million in redemption of its preferred
stock of Stanwich Holdings and repaid the 60-day related party loan in its entirety. In August 1997, the Company entered into a
line  of  credit  agreement  with  SFSC  ("Stanwich  Line"),  to  supplement  its  working  capital  resources.  Under  the  Stanwich  Line,
SFSC  agreed  to  lend  up  to  $25.0  million  to  the  Company  from  time  to  time  upon  request,  through  December  19,  1997.  Any
amount outstanding at December 31, 1997 would be due at that time. Borrowings under the Stanwich Line bear interest at the rate
of 10% per annum, and the Company paid a $250,000 (one percent) commitment fee to SFSC in connection with opening the line
of credit. The Company drew the full amount of the line at its inception, none of which remained outstanding at December 31,
1997.

   The  Company  has  also  received  long-term  financing  from  SFSC.  In  June  1997  the  Company  borrowed  $15.0  million  on  an
unsecured and subordinated basis from SFSC. This loan ("RPL") is due 2004, and has a fixed rate of interest of 9% per

F-15

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

annum, payable monthly beginning July 1997. The Company may pre-pay the RPL without penalty at any time after three years.
At maturity or repayment of the RPL, the holder thereof will have an option to convert 20% of the principal amount into common
stock of the Company, at a conversion rate of $11.86 per share. The balance of the RPL at December 31, 1998 and 1997, was
$15.0 million.

   During 1998, the Company borrowed an additional $4.0 million on an unsecured basis from SFSC. This loan ("RPL2") is due
2004, has a fixed rate of interest of 12.5% per annum payable monthly beginning December 1998. The Company may pre-pay the
RPL2,  without  penalty,  anytime  after  June  12,  2000.  At  maturity  or  repayment  of  the  RPL2,  the  holder  thereof  will  have  the
option to convert the entire principal balance of the note, or a portion thereof, into common stock of the Company, at a conversion
rate of $3.00 per share. The balance of the RPL2 at December 31, 1998, was $4.0 million.

   During 1998, the Company borrowed $1.0 million on an unsecured basis from John G. Poole, a director of the Company. The
terms of this note ("RPL3") are the same as RPL2. The balance of the RPL3 at December 31, 1998, was $1.0 million.

   Related Party Stock Sale

   In  July  1998,  the  Company  sold  443,459  shares  of  common  stock  in  a  private  placement  to  SFSC  for  $5.0  million.  As  of
December 31, 1998, the above shares of common stock had not been registered for public sale.

(10) SHAREHOLDERS' EQUITY

   Common Stock

   Holders of the common stock are entitled to such dividends as the Company's Board of Directors, in its discretion, may declare
out  of  funds  available,  subject  to  the  terms  of  any  outstanding  shares  of  preferred  stock  and  other  restrictions.  In  the  event  of
liquidation of the Company, holders of common stock are entitled to receive, pro rata, all of the assets of the Company available
for distribution, after payment of any liquidation preference to the holders of outstanding shares of preferred stock. Holders of the
shares of common stock have no conversion  or  preemptive  or  other  subscription  rights  and  there are  no redemption  or sinking
fund provisions applicable to the common stock.

   The  Company  is  required to  comply  with  various  operating  and  financial covenants  defined  in  the  agreements  governing  the
warehouse  lines,  residual  financing,  subordinated  debt,  and  related  party  debt.  The  covenants  restrict  the  payment  of  certain
distributions, including dividends.

   Options and Warrants

   In 1991, the Company adopted and gained sole shareholder approval of the 1991 Stock Option Plan (the "1991 Plan") pursuant
to  which  the  Company's  Board  of  Directors  may  grant  stock  options  to  officers  and  key  employees.  The  Plan,  as  amended,
authorizes  grants  of  options  to  purchase  up  to  2,700,000  shares  of  authorized  but  unissued  common  stock.  Stock  options  are
granted with an exercise price equal to the stock's fair market value at the date of grant. Stock options have terms that range from
7 to 10 years  and  vest  over  a  range  of  0 to  7  years.  In  addition to the  1991  Plan, in  fiscal 1995, the  Company  granted  60,000
options to certain directors of the Company that vest over three years and expire nine years from the grant date.

   In July 1997, the Company adopted and gained shareholder approval of the 1997 Long-Term Incentive Plan (the "1997 Plan")
pursuant to  which the  Company's  Board  of  Directors  may  grant  stock  options,  restricted  stock  and  stock  appreciation  rights  to
employees, directors or employees of entities in which the Company has a controlling or significant equity interest. Options that
have been granted under the 1997 Plan have in all cases been granted at an exercise price equal to the stock's fair market value at
the date of the grant, with terms of 10 years and vesting over 5 years. The 1997

F-16

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Plan provides that an aggregate maximum of 1,500,000 shares of the Company's common shares may be subject to awards under
the 1997 Plan.

   In  October  1998,  the  Company's  Board  of  Directors  approved  a  plan  to  cancel  and  reissue  certain  stock  options  previously
granted to key employees of the Company. All options granted prior to October 22, 1998, with an option price greater than $3.25,
were  repriced  to  $3.25.  In  conjunction  with  the  repricing,  a  one  year  period  of  non-exercisability  was  placed  on  all  repriced
options, which expires October 21, 1999.

   At  December  31,  1998,  there  were  341,000  additional  shares  available  for  grant  under  the  1991  Plan  and  1997  Plan.  Of  the
options outstanding at December 31, 1998, 1997 and 1996, 194,040, 584,920 and 1,319,420, respectively, were exercisable with
weighted-average  exercise  prices  of  $2.68,  $6.77  and  $4.02,  respectively.  The  per  share  weighted-average  fair  value  of  stock
options granted during the years ended December 31, 1998, 1997 and 1996, was $1.87, $5.79, and $4.99, respectively, at the date
of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:

                                       Year ended December 31,
                                  ---------------------------------
                                  1998          1997          1996
                                  -----         -----         -----
Expected life (years) ......       6.41          6.50          5.86
Risk-free interest rate ....       4.95%         6.48%         6.23%
Volatility .................      20.00%        52.04%        46.20%
Expected dividend yield ....         --            --            --

   The  Company  applies  APB  Opinion  No.  25  in  accounting  for  its  plans  and,  accordingly,  no  compensation  cost  has  been
recognized for its stock options in the consolidated financial statements. Had the Company determined compensation cost based
on the fair value at the grant date for its stock options under Statement of Financial Accounting Standards No. 123, "Accounting
for Stock Based Compensation", the Company's net income and net earnings per share would have been reduced to the pro forma
amounts indicated below.

                                                Year ended December 31,
                                          ----------------------------------
                                            1998          1997         1996
                                          ---------     --------     -------
                                         (in thousands, except per share data)
Net income
  As reported.......................        $25,703      $18,532     $14,097
  Pro forma.........................        $24,639      $18,182     $13,550

Net earnings per share - basic
  As reported.......................        $  1.67      $  1.29     $  1.05
  Pro forma.........................        $  1.60      $  1.27     $  1.00

Net earnings per share - diluted
  As reported.......................        $  1.50      $  1.17     $  0.93
  Pro forma.........................        $  1.48      $  1.17     $  0.90

   Pro forma net income and net earnings per share reflect only options granted in the year ended December 31, 1998, 1997, and
1996. Therefore, the full impact of calculating compensation cost for stock options under SFAS No. 123 is not reflected in the pro
forma  net  income  amounts  presented  above  because  compensation  cost  is  reflected  over  the  options'  vesting  period  and
compensation cost for options granted prior to April 1, 1995 is not considered.

F-17

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

   Stock options activity during the periods indicated is as follows:

                                                         Number of    Weighted-Average
                                                          Shares       Exercise Price
                                                         ---------    ----------------
                                                    (in thousands, except per share data)
Balance at December 31, 1995..........................     2,161          $  3.56
     Granted..........................................       513             9.60
     Exercised........................................       395             2.82
     Canceled.........................................       125             5.23
                                                           -----          -------
Balance at December 31, 1996..........................     2,154             5.04
     Granted..........................................       321             9.76
     Exercised........................................       937             2.64
     Canceled.........................................       145            11.69
                                                           -----          -------
Balance at December 31, 1997..........................     1,393             7.05
     Granted..........................................     3,515             5.42
     Exercised........................................         5             8.50
     Canceled.........................................     2,412             8.64
                                                           -----          -------
Balance at December 31, 1998..........................     2,491          $  3.22
                                                           =====          =======

   At  December  31,  1998,  the  range  of  exercise  prices,  the  number,  weighted-  average  exercise  price  and  weighted-average
remaining term of options outstanding and the number and weighted-average price of options currently exercisable are as follows:

                                                Weighted-       Weighted                      Weighted-
                                                 Average         Average                       Average
                                  Number        Remaining       Exercise         Number       Exercise
Range of Exercise Prices        Outstanding       Term           Price         Exercisable      Price
------------------------        -----------     ---------       --------       -----------    ---------
                                                 (in thousands, except per share data)
$2.50 - $2.88...............         224            3.99          $2.64            192          $2.62
$3.00 - $3.00...............          47            8.16          $3.00             --          $  --
$3.25 - $3.25...............       2,194            7.87          $3.25             --          $  --
$4.13 - $4.56...............          24            9.86          $4.45             --          $  --
$7.75 - $8.50...............           2            8.05          $8.30              2          $8.30

   In connection with the Company's initial public offering, the Company sold to the underwriter of the offering, for an aggregate
price of $120, warrants to purchase up to 240,000 shares of the Company's common stock at an exercise price of $3.00 per share.
The  warrants  were  exercisable  during  the  four  year  period  commencing  one  year  from  the  date  of  the  offering.  The  shares
represented  by  the  warrants  have  been  registered  for  public  sale.  During  the  year  ended  December  31,  1997  and  1996,  the
underwriter exercised 14,000 and 86,000 warrants, respectively. At December 31, 1997 all warrants had been exercised.

   On  November  17,  1998,  in  conjunction  with  issuance  of  the  $25.0  million  subordinated  promissory  note  from  an  affiliate  of
LLCP,  the  Company  issued  warrants  to  purchase  up  to  3,450,000  of  common  stock  at  $3.00  per  share,  exercisable  through
November  30,  2005.  The  value  of  the  warrants,  $3.0  million,  is  included  in  other  assets  as  deferred  interest  expense  to  be
amortized over the expected life of the related debt, five years. As of December 31, 1998, the warrants had not been registered for
public sale. However, the holder of the warrants has the right to require the Company register the warrants for public sale in the
future.

   Also in November 1998, the Company entered into an agreement with the Certificate Insurer of its asset-backed securities. The
agreement commits the Certificate Insurer to provide insurance for the securitization of $560.0 million in asset-backed securities,
of which $250.0 million remained at December 31, 1998. The agreement provides for a 3% initial Spread Account deposit. As

consideration for the agreement, the Company issued warrants to purchase up to 2,525,114 shares of common stock at $3.00 per
share.  The  warrants  are  fully  exercisable  on  the  date  of  grant  and  expire  in  November  2003.  The  value  of  the  warrants,  $2.2
million, is included in other assets as deferred securitization expense to be amortized over five years. As of December 31, 1998,
the warrants had not been registered for public sale. However, the holder of the warrants has the right to require the  Company
register the warrants for public sale in the future.

F-18

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(11) COMMITMENTS AND CONTINGENCIES

   Leases

   The  Company  leases  its  facilities  and  certain  computer  equipment  under  non-cancelable  operating  and  capital  leases,  which
expire through 2008. Future minimum lease payments at December 31, 1998, under these leases are as follows:

                                             Capital      Operating
                                             -------      ---------
                                                (in thousands)
      1999 ...........................       $   858      $ 3,113
      2000 ...........................           678        3,001
      2001 ...........................           579        2,452
      2002 ...........................           400        2,376
      2003 ...........................            53        2,394
      Thereafter .....................            --       11,935
                                             -------      -------
      Total minimum lease payments ...         2,568      $25,271
                                                          =======

      Less: amount representing
        interest .....................           436
                                             -------

      Present value of net minimum
        lease payments ...............       $ 2,132
                                             =======

   Included in furniture and equipment in the accompanying consolidated balance sheets are the following assets held under capital
leases at December 31, 1998:

      Computer equipment ..................      $    811
      Furniture and fixtures ..............         2,044
                                                 ---------
                                                    2,855

      Less: accumulated depreciation ......           669
                                                 ---------
                                                 $  2,186
                                                 =========

   Rent  expense  for  the  years  then  ended  December  31,  1998,  1997  and  1996,  was  $1,973,304,  $1,036,677  and  $463,592,
respectively.  The  Company's  facility  lease  contains  certain  rental  concessions  and  escalating  rental  payments,  which  are
recognized as adjustments to rental expense and are amortized on a straight-line basis over the term of the lease.

   In  November  1998,  the  Company  entered  into  a  sublease  agreement  for  the  space  which  served  as  the  Company's  former
headquarters in Irvine, California. The sublease agreement extends beyond the term of the lease and provides for the tenant to pay
a  base  rent in  excess  of the  lease payment  required by  the  Company,  plus  all common  area  maintenance  charges  and  property
taxes.  During  1998,  the  Company  received  $64,289  of  sublease  income,  which  is  included  in  occupancy  expenses.  Future
minimum sublease payments totaled $1,511,858 at December 31, 1998.

   Litigation

The  Company  is  party  to  litigation  in  the  ordinary  course  of  business,  generally  involving  actions  against  automobile
purchasers  to  collect  amounts  due  on  purchased  Contracts  or  to  recover  vehicles.  In  one  such  case,  relating  to  the  Chapter  13
bankruptcy of obligors Madeline and Darryl Brownlee, of Chicago, Illinois, the obligors counterclaimed against the Company on
June  30,  1997  in  the  bankruptcy  court  for  the  Northern  District  of  Illinois.  The  obligors  seek  class-action  treatment  of  their
allegation  that  the  cost  of  an  extended  service  contract  on  the  automobile  they  purchased  was  inadequately  disclosed  by  the
automobile dealer, Joe Cotton Ford of Carol Stream, Illinois. The disclosure allegedly violated the federal Truth in Lending Act
and  Illinois  consumer  protection  statutes.  The  plaintiffs  amended  their  complaint  in  September  1998,  dropping  all  Truth  in
Lending allegations against the Company. The court in February 1999 dismissed all remaining claims against the Company. The
case remains  pending  against the dealer,  and there is a  remote  chance  that  a  possible  appeal  could  result  in  a  reinstatement  of
claims against the Company.

   In another proceeding, arising out of efforts to collect a deficiency balance from Joseph Barrios of Chicago, Illinois, the debtor
has brought suit against the Company alleging defects in the notice given upon repossession of the vehicle. This

F-19

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

lawsuit  was  filed  on  February  18,  1998  in  the  circuit  court  of  Cook  County,  Illinois.  A  settlement  of  this  litigation  has  been
reached on a class basis, which does not involve material expense.

   It is management's opinion that all litigation of which it is aware, including the matters discussed above, will not have a material
adverse effect on the Company's consolidated financial position, results of operations or liquidity.

(12) INCOME TAXES

   Income taxes consist of the following:

                                                    Year ended December 31,
                                               ---------------------------------
                                                1998         1997         1996
                                               -------      -------      -------
                                                         (in thousands)
Current
  Federal .........................            $ 3,318      $ 4,278      $ 3,060
  State ...........................              1,195          922        1,151
                                               -------      -------      -------
                                                 4,513        5,200        4,211
Deferred
  Federal .........................             10,451        4,505        4,565
  State ...........................              3,653        1,611          819
                                               -------      -------      -------
                                                14,104        6,116        5,384
Income tax benefit from exercise of options
Credited to shareholders'
 equity ...........................                 --        2,111           --
                                               -------      -------      -------
      Income taxes ................            $18,617      $13,427      $ 9,595
                                               =======      =======      =======

   The  Company's  effective  tax  expense  for  the  years  ended  December  31,  1998,  1997  and  1996,  differs  from  the  amount
determined by applying the statutory federal rate of 35% to income before income taxes as follows:

                                                         Year ended December 31,
                                                 --------------------------------------
                                                   1998           1997           1996
                                                 --------       --------       --------
                                                             (in thousands)
Expense at federal tax rate ...............      $ 15,512       $ 11,186       $  8,292

California franchise tax, net of
  federal income tax benefit ..............         3,151          1,672          1,280

State tax benefit from exercise of options,
  net of federal income tax benefit,
  credited to shareholders' equity ........            --            586             --

Other .....................................           (46)           (17)            23
                                                 --------       --------       --------
                                                 $ 18,617       $ 13,427       $  9,595
                                                 ========       ========       ========

The tax affected cumulative temporary differences that give rise to deferred tax assets and liabilities as of December 31, 1998 and
1997, are as follows:

                                       December 31,
                                   --------------------
                                    1998         1997
                                   -------      -------
                                      (in thousands)
Deferred Tax Assets:
  Accrued liabilities .........    $ 1,296      $   559
  Furniture and equipment .....        212           27
  Provision for credit losses..         --        1,106
  State taxes .................        403        1,851
  Other .......................         --          289
                                   -------      -------
                                     1,911        3,832
Deferred Tax Liabilities:
  NIRs ........................     21,054       16,409
  Provision for credit losses..      7,511           --
  Equity investments ..........        593          566
                                   -------      -------
                                    29,158       16,975
                                   -------      -------
  Net deferred tax liability...    $27,247      $13,143
                                   =======      =======

F-20

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

   In determining the possible future realization of deferred tax assets, future taxable income from the following sources is taken
into  account:  (a)  the  reversal  of  taxable  temporary  differences,  and  (b)  future  operations  exclusive  of  reversing  temporary
differences.

   The Company believes that the deferred tax asset will more likely than not be realized due to the reversal of the deferred tax
liability and expected future taxable income.

   The Company files its tax returns on a fiscal March 31, year end. During 1998, the Company's federal income tax return for the
tax year ended March 31, 1995, was audited by the Internal Revenue Service. As a result of the audit, the Company was required
to pay approximately $150,000 in payroll taxes and interest. The audit was concluded and closed during 1998.

(13) DEBT

   In  June  1995,  the  Company  entered  into  two  warehouse  line  of  credit  agreements  (collectively  the  "Redwood  Line").  The
Redwood Line provided the Company with an interim financing facility to hold Contracts for sale prior to being sold. The primary
agreement provided for loans by Redwood Receivables Corporation ("Redwood") to the Company, funded by commercial paper
issued by Redwood and secured by Contracts pledged periodically by the Company. The Redwood Line provided for a maximum
of $100.0 million of advances to the Company, with interest at a variable rate indexed to prevailing commercial paper rates. The
second agreement was a standby line of credit with General Electric Capital Corporation ("GECC"), also with a $100.0 million
maximum, which the Company would have been entitled to use only if and to the extent that Redwood did not provide funding as
described above. The GECC line was secured by Contracts and substantially all the other assets of the Company. Both agreements
expired November 30, 1998.

   In  November  1998,  the  Company  entered  into  a  new  warehouse  line  of  credit  agreement  with  GECC  directly  ("the  GECC
Line"). The GECC Line provides for warehouse facility advances up to a maximum of $100.0 million at a variable interest rate of
LIBOR + 3.75% (8.87% at December 31, 1998). The GECC Line expires November 30, 1999.

   The  Company  is  charged  a  non-utilization  fee  of  .25%  per  annum  on  the  unused  portion  of  the  GECC  Line.  The  balance
outstanding at December 31, 1998 and 1997 under the GECC and Redwood warehouse lines of credit was $21.7 million and $30.8
million, respectively.

   In November 1997, the Company entered into a warehouse line of credit  agreement  with  First  Union  Capital  Markets  ("First
Union Line"). The First Union Line provides for a maximum of $150.0 million of advances to the Company, with interest at a
variable rate (5.05% at December 31, 1998) indexed to prevailing commercial paper rates. In July 1998, the advance amount was
increased to $200.0 million. In conjunction with the increase in maximum advance amount under the agreement, the expiration
date was changed to July 31, 1999, and is renewable for one year with the mutual consent of the Company and First Union Capital
Markets.  The  balance  outstanding  under  the  First  Union  Line  at  December  31,  1998  and  1997  was  $130.2  million  and  $30.9
million, respectively.

When the Company wishes to securitize Contracts, a majority of the proceeds received from investors is paid to the providers
of  the  warehouse  lines,  simultaneously  with  their  release  of  the  pledged  Contracts  for  transfer  to  a  pass-through  securitization
trust.

   In  December  1996,  the  Company  entered  into  an  overdraft  financing  facility,  with  a  bank,  that  provides  for  maximum
borrowings of $2.0 million. Interest is charged on the outstanding balance at the bank's reference rate (7.75% at December  31,
1998) plus 1.75%. During 1997, the overdraft facility was increased to $4.0 million. There were no borrowings outstanding under
this facility at December 31, 1998. The facility expires on June 1, 1999.

   In April 1998, the Company established a $33.3 million revolving credit line (the "Residual Line") with State Street Bank and
Trust Company, Prudential Insurance and an affiliate of Prudential. Borrowings under the Residual Line bear

F-21

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

interest  at  LIBOR  +  4.0%  (9.54%  at  December  31,  1998),  and  are  secured  by  all  the  Company's  assets,  including  its  residual
interest  in  securitizations.  The  Residual  Line  is  a  revolving  facility  for  one  year,  after  which  it  converts  into  a  loan  with  a
maximum term of four years. At December 31, 1998, the balance outstanding under the Residual Line was $33.0 million.

   In November 1998, the Company issued $25.0 million of subordinated promissory notes due November 30, 2003, to an affiliate
of Levine Leichtman Capital Partners, Inc. ("LLCP"), and received the proceeds (net of $1.3 million of capitalized issuance costs),
of approximately $23.7 million. The Company also issued warrants to purchase up to 3,450,000 shares of common stock at $3.00
per share, exercisable through November 30, 2005 (see note  10). The  debt bears interest at  13.5%  per  annum,  and  may  not  be
prepaid without penalty prior to November 1, 2002. Simultaneously with the consummation of that transaction, certain affiliates of
the  Company,  who  had  lent  the  Company  an  aggregate  of  $5.0  million  on  a  short-term  basis  in  August  and  September  1998,
agreed to subordinate their indebtedness to the indebtedness in favor of LLCP, to extend the maturity of their debt until June 2004,
and  to  reduce  their  interest  rate  from  15%  to  12.5%.  Such  affiliates  received  in  return  the  option  to  convert  such  debt  into  an
aggregate of 1,666,667 shares of common stock at the rate of $3.00 per share through maturity at June 30, 2004. Additionally,
SFSC also agreed to subordinate $6.0 million, or 40%, of its RPL in favor of LLCP.

   On April 15, 1997, the Company issued $20.0 million in subordinated participating equity notes ("PENs") due April 15, 2004.
The  PENs  are  unsecured  general  obligations of the  Company.  Interest  on  the  PENs  is  payable  on  the  fifteenth  of  each  month,
commencing May 15, 1997, at an interest rate of 10.5% per annum. In connection with the issuance of the PENs, the Company
incurred and capitalized issuance costs of $1.2 million. The Company recognizes interest and amortization expense related to the
PENs using the effective interest method over the expected redemption period. The PENs are subordinated to certain existing and
future indebtedness of the Company as defined in the indenture agreement. The Company may at its option elect to redeem the
PENs  from  the  registered  holders,  in  whole  but  not  in  part,  at  any  time  on  or  after  April  15,  2000,  at  100%  of  their  principal
amount, subject to limited conversion rights, plus accrued interest to and including the date of redemption. At maturity, upon the
exercise by the Company of an optional redemption, or upon the occurrence of a "Special Redemption Event," each holder will
have the right to convert into common stock of the Company ("Common Stock"), 25% of the aggregate principal amount of the
PENs held by such holder at the conversion price of $10.15 per share of Common Stock. "Special Redemption Events" are certain
events related to a change in control of the Company.

   On December 20, 1995, the Company issued $20.0 million in rising interest subordinated redeemable securities due January 1,
2006 (the "Notes"). The Notes are unsecured general obligations of the Company. Interest on the Notes is payable on the first day
of each month, commencing February 1, 1996, at an interest rate of 10.0% per annum. The interest rate increases 0.25% on each
January 1 for the first nine years and 0.50% in the last year. In connection with the issuance of the Notes, the Company incurred
and capitalized issuance costs of $1.1 million. The  Company  recognizes interest and  amortization  expense  related to the  Notes
using the effective interest method over the expected redemption period. The Notes are subordinated to certain existing and future
indebtedness  of  the  Company  as  defined  in  the  indenture  agreement.  The  Company  is  required  to  redeem,  subject  to  certain
adjustments,  $1.0  million  of  the  aggregate  principal  amount  of  the  Notes  through  the  operation  of  a  sinking  fund  on  each  of
January 1, 2000, 2001, 2002, 2003, 2004 and 2005. The Notes are not redeemable at the option of the Company prior to January 1,
1998. The Company may at its option elect to redeem the Notes from the registered holders of the Notes, in whole or in part, at
any time, on or after January 1, 1998, and prior to January 1, 1999, at 102% of their principal amount, on or after January 1, 1999,
and  prior  to  January  1,  2000,  at  101%  of  their  principal  amount,  and  on  or  after  January  1,  2000,  at  100%  of  their  principal
amount, in each case plus accrued interest to and including the date of redemption.

   During  the  year  ended  December  31,  1997  the  Company  acquired  CPS  Leasing,  Inc.  At  December  31,  1998  and  1997,  CPS
Leasing, Inc. had borrowings to banks of $2.6 million and $1.5 million, respectively

   On November 16, 1993, the Company issued a $3.0 million five year convertible subordinated note ("Note 1") to an institutional
investor in conjunction with an agreement by that investor to commit to purchase an additional $50.0 million

F-22

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

of the Company's Contracts. Interest accrued at 9.5% and was payable semi-annually. On January 17, 1997, the holder converted
Note 1 into 480,000 shares of the Company's common stock.

   The GECC Line, First Union Line, Residual Line, PENs, Notes, LLCP notes, and the overdraft financing facility contain various
restrictive and financial covenants. With respect to the Residual Line, certain of the pools' performance resulted in the right for the
lender of that facility to accelerate the repayment of the outstanding borrowings. On a monthly basis to date and as of December
31, 1998, the lender has waived their right to accelerate repayment. With respect to the LLCP notes, as of December 31, 1998, the
Company was in violation of certain covenants. As of April 15, 1999, the holder of such notes has waived such violations. With
respect to all other borrowings listed above, the Company is in compliance with all related financial covenants as of December 31,
1998.

(14) EMPLOYEE BENEFITS

   The Company sponsors a pretax savings and profit sharing plan (the "401(k) Plan") qualifed under section 401(k) of the Internal
Revenue  Code.  Under  the  401(k)  Plan,  eligible  employees  are  able  to  contribute  up  to  15%  of  their  compensation  (subject  to
stricter limitation in the case of highly compensated employees). The Company matches 100% of employees' contributions up to
$600 per employee per calendar year. The Company's contributions to the 401(k) Plan were $250,428, $115,684, and $63,801 for
the years ended December 31, 1998, 1997 and 1996, respectively.

(15) FAIR VALUE OF FINANCIAL INSTRUMENTS

   The  following  summary  presents  a  description  of  the  methodologies  and  assumptions  used  to  estimate  the  fair  value  of  the
Company's  financial  instruments.  Much  of  the  information  used  to  determine  fair  value  is  highly  subjective.  When  applicable,
readily available market information has been utilized. However, for a significant portion of the Company's financial instruments,
active market values do not exist. Therefore, considerable judgments were required in estimating fair value for certain items. The
subjective factors include, among other things, the estimated timing and amount of cash flows, risk characteristics, credit quality
and interest rates, all of which are subject  to  change.  Since  the  fair  value is  estimated  as  of  December  31,  1998  and  1997,  the
amounts  that  will  actually  be  realized  or  paid  at  settlement  or  maturity  of the  instruments  could  be  significantly  different.  The
estimated fair values of financial assets and liabilities at December 31, 1998 and 1997, were as follows:

                                                             December 31,
                                          --------------------------------------------------
                                                   1998                        1997
                                          ----------------------      ----------------------
                                          Carrying                    Carrying
                                          Value or                    Value or
                                          Notional        Fair        Notional        Fair
Financial Instrument                       Amount        Value         Amount        Value
--------------------                      --------      --------      --------      --------
                                                             (in thousands)
Cash ...............................      $  1,940      $  1,940      $  1,745      $  1,745
Restricted cash ....................         1,619         1,619            --            --
Contracts held for sale ............       165,582       169,958        68,271        70,900
Residual interest in securitizations       217,848       217,848       124,616       124,616
Related party receivables ..........         3,268         3,268         7,295         7,295
Commitments ........................         2,313            61         3,774           145
Warehouse lines of credit ..........       151,857       151,857        61,666        61,666
Notes payable ......................         2,557         2,557         1,506         1,506
Residual financing .................        33,000        33,000            --            --
Subordinated debt ..................        65,000        65,000        40,000        40,000
Related party debt .................        20,000        20,000        15,055        15,055

   Cash and Restricted Cash

   The carrying value equals fair value.

F-23

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

   Contracts Held for Sale

   The fair value of the Company's contracts held for sale is determined by purchase commitments from investors and prevailing
market rates.

   Residual Interest in Securitizations

   The fair value is estimated by discounting future cash flows using credit and discount rates that the Company believes reflect the
estimated credit, interest rate and prepayment risks associated with similar types of instruments.

   Related Party Receivables

   The  carrying  value  approximates  fair  value  because  the  related  interest  rates  are  estimated  to  reflect  current  conditions  for
similar types of investments.

   Commitments

   The fair value of commitments to purchase contracts from Dealers is determined by purchase commitments from investors and
prevailing market rates.

   Warehouse Line of Credit

   The carrying value approximates fair value because the warehouse line of credit is short-term in nature and the related interest
rates are estimated to reflect current market conditions for similar types of instruments.

   Notes Payable, Residual Financing, Subordinated and Related Party Debt

   The carrying value approximates fair value because the related interest rates are estimated to reflect current market conditions
for similar types of instruments.

(16) LIQUIDITY

   The  Company's  business  requires substantial cash  to  support its  operating  activities. The  Company's  primary  sources  of  cash
from  operating  activities  are  amounts  borrowed  under  its  various  warehouse  lines,  servicing  fees  on  portfolios  of  Contracts
previously sold, proceeds from the sales of Contracts, customer payments on Contracts held for sale, interest earned on Contracts
held for sale, and releases of cash from Spread Accounts. The Company's primary uses of cash are the purchases of Contracts,
repayment of amounts borrowed under its various warehouse lines, operating expenses such as employee, interest, and occupancy
expenses,  the  establishment  of  and  further  contributions  to  Spread  Accounts  and  income  taxes.  As  a  result,  the  Company  is
dependent on its warehouse lines of credit and its residual financing facility  in  order to  finance its  continued operations.  If  the
Company's  principal  lenders  decided  to  terminate  or  not  to  renew  any  of  these  credit  facilities  with  the  Company,  the  loss  of
borrowing  capacity  would  have  a  material  adverse  effect  on  the  Company's  results  of  operations  unless  the  Company  found  a
suitable alternative source.

   The  Servicing  Agreements  call  for  the  requisite  levels  of  the  various  Spread  Accounts  to  increase  if  the  related  receivables
experience delinquencies, repossessions or net losses in excess of certain predetermined levels. At December 31, 1998, 18 of the
Company's  22  securitized  pools  were  at  higher  than  original  requisite  levels  due  to  the  delinquency,  repossession  or  net  loss
performance  of  13  of  the  22  securitized  pools.  Such  Spread  Account  balances  therefore  included  approximately  $24.3  million
more than would have been required at the original requisite levels. The higher requisite Spread Account levels ranged from 30%
to 100% of the related outstanding balance of the securitized pools. In April 1999, the Company entered into an amendment with

the Certificate Insurer of the Company's asset-backed securities to cap the amount of cash retained in the Spread Accounts at 21%
of  the  outstanding  securities  balance  for  19  of  the  Company's  22  securitized  pools.  The  effectiveness  of  the  amendment  is
contingent upon approval of certain subordinated

F-24

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Certificateholders.  This  new  cap  on  the  Spread  Accounts  described  above  is  expected  to  provide  cash  flows  to  the  Company
during 1999. The amendment is subject to certain performance measures that may result in an increase in the cap from 21% to
25%.  There  can  be  no  assurance  that  such  cash  flows  will  occur.  In  addition  to  requiring  higher  Spread  Account  levels,  the
Servicing  Agreements  provide  the  Certificate  Insurer  with  certain  other  rights  and  remedies,  which  have  been  waived  on  a
monthly basis by the Certificate Insurer.

   On April 15, 1999, the Company issued $5.0 million of subordinated promissory notes to LLCP and received proceeds (net of
$250,000 of capitalized issuance costs) of approximately $4.75 million. The debt includes certain covenants one of which is the
infusion  of  $15.0  million  of  debt  during  1999  by  SFSC.  SFSC's  commitment  in  turn  has  been  collateralized  by  certain  assets
pledged by the chairman of the Company's board of directors and the president of the Company. Additionally, the $5.0 million has
been personally guaranteed by the chairman of the Company's board of directors and the president of the Company.

   The  Company  did  not  sell  any  Contracts  in  the  first  quarter  of  1999,  and  is  currently  evaluating  alternatives  for  selling  its
Contracts  during  the  second  quarter  of  1999.  Alternatives  being  considered  by  the  Company  include  various  securitization
structures, unsecuritized sale of Contracts, or perhaps, some combination of both alternatives. The Company has received a letter
of  intent  from  an  investor  to  purchase  up  to  $300.0  million  of  the  Company's  Contracts  on  an  unsecured  basis  in  the  second
quarter. There can be no assurance that such a sale will take place.

   In the event the Company incurs a net loss in two consecutive quarters it would be in default of its agreements for the Residual
Line.  Unless  waived  by  the  lender,  the  default  could  result  in  acceleration  of  the  Residual  Line  and  a  cross  default  on  the
Warehouse Lines. The lender would receive any releases from Spread Accounts to retire outstanding principal and interest. The
Company  believes  that  the  lender  would  waive  the  default.  In  the  event  the  lender  does  not  waive  the  default,  the  Company
believes that cash flows from operations would be sufficient to fund its obligations as they become due and payable. There can be
no assurance, however, that the lender would waive the default or that other cash flows will be sufficient to fund the Company's
operations.

(17) SUBSEQUENT EVENTS

   In an effort to conserve capital, the Company intends to dispose of and/or terminate the operations of three of its subsidiaries;
Samco, LINC and CPS Leasing, Inc. During the first quarter of 1999, all operations of Samco were terminated and all personnel
were laid off. The Company is utilizing the building and equipment that is owned and/or leased as an asset recovery facility.

   On April 15, 1999, the Company issued $5.0 million of subordinated promissory notes bearing interest at 14.50% per annum, to
LLCP and received proceeds (net of $250,000 of capitalized issuance costs) of approximately $4.75 million. The Company also
issued  warrants  to  purchase  1,335,000  shares  of  the  Company's  common  stock  at  $0.01  per  share  to  LLCP.  The  warrants  are
subject to shareholder approval and if approved, will be exerciseable through April 2009. As part of the purchase agreement, the
interest rate on the previous LLCP notes will increase to 14.50% and the 3,450,000 warrants to purchase shares of the Company's
common stock at $3.00 per share were reduced to 3,115,000 at a price of $0.01 per share.

F-25

CONSUMER PORTFOLIO SERVICES, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(18) SELECTED QUARTERLY DATA (UNAUDITED)

                                 QUARTER     QUARTER      QUARTER         QUARTER
                                  ENDED       ENDED        ENDED           ENDED
                                MARCH 31,    JUNE 30,   SEPTEMBER 30,   DECEMBER 31,
                                ---------    --------   -------------   ------------
                                        (in thousands, except per share data)
1998
   Revenues ..............      $24,782      $29,724      $34,577        $37,197
   Income before income taxes     9,658       10,240       10,744         13,678
   Net income ............        5,603        5,925        6,238          7,937

   Earnings per share:
     Basic ...............      $  0.37      $  0.39      $  0.40        $  0.51
     Diluted .............      $  0.34      $  0.36      $  0.38        $  0.44

1997
   Revenues ..............      $15,230      $17,542      $20,231        $22,248
   Income before income taxes     7,143        7,549        8,309          8,958
   Net income ............        4,145        4,386        4,816          5,185

   Earnings per share:
     Basic ...............      $  0.29      $  0.31      $  0.34        $  0.36
     Diluted .............      $  0.27      $  0.28      $  0.30        $  0.32

1996
   Revenues ..............      $ 9,699      $11,763      $12,910        $14,066
   Income before income taxes     5,101        5,517        6,451          6,623
   Net income ............        3,051        3,271        3,834          3,941

   Earnings per share:
     Basic ...............      $  0.23      $  0.24      $  0.28        $  0.29
     Diluted .............      $  0.20      $  0.22      $  0.25        $  0.26

F-26

EXHIBIT INDEX

Exhibit
Number                             Description
------                             -----------
 3.1   Restated Articles of Incorporation (incorporated by reference to exhibit
       filed with registrant's report on Form 10-KSB dated December 31, 1995)

 3.2   Amended and Restated Bylaws. (incorporated by reference to exhibit filed
       with registrant's report on Form 10-K dated December 31, 1997)
       4.Indenture re Rising Interest Subordinated Redeemable Securities
       ("RISRs") (incorporated by reference to exhibit filed with registrant's
       report on Form 8-K filed December 26, 1995)

 4.2   First Supplemental Indenture re RISRs (incorporated by reference to
       exhibit filed with registrant's report on Form 8-K filed December 26,
       1995)

 4.3   Form of Indenture re 10.50% Participating Equity Notes ("PENs")
       (incorporated by reference to exhibit filed with registrant's
       registration statement on Form S-3, no. 333-21289)

 4.4   Form of First Supplemental Indenture re PENs (incorporated by reference
       to exhibit filed with registrant's registration statement on Form S-3,
       no. 333-21289)

10.1   1991 Stock Option Plan & forms of Option Agreements thereunder
       (incorporated by reference to exhibit filed with registrant's report on
       Form 10-KSB dated March 31, 1994)

10.2   1997 Long-Term Incentive Stock Plan (incorporated by reference to exhibit
       filed with registrant's report on Form 10-K dated December 31, 1997)

10.3   Purchase Agreement relating to PENs. (incorporated by reference to
       exhibit filed with registrant's registration statement on Form S-3 no.
       333-21289)

10.4   Lease Agreement, First Amendment to Lease, Assignment and Assumption of
       Lease (incorporated by reference to exhibit filed with registrant's
       registration statement on Form S-1, no. 33-49770)

10.5   Amendment #2 to Lease Agreement, First Amendment to Lease and Assignment
       and Assumption of Lease. (incorporated by reference to exhibit filed with
       registrant's report on Form 10-KSB, dated March 31, 1995)

10.6   Lease Agreement re Chesapeake Collection Facility. (incorporated by
       reference to exhibit filed with registrant's report on Form 10-K dated
       December 31, 1996)

10.7   Consulting Agreement. (incorporated by reference to exhibit filed with
       registrant's report on Form 10-KSB dated December 31, 1995)

10.8   Agreement to Build and Lease Headquarters Building. (incorporated by
       reference to exhibit filed with registrant's report on Form 10-Q dated
       September 30, 1997)

10.9   Lease of Headquarters Building. (incorporated by reference to exhibit
       filed with registrant's report on Form 10-Q dated September 30, 1997)

10.10  Amended and Restated Motor Vehicle Installment Contract Loan and Security
       Agreement re Redwood Warehouse Line. (incorporated by reference to
       exhibit filed with registrant's report on Form 10-KSB dated December 31,
       1995)

10.11  The Receivables Funding and Servicing Agreement re Redwood Warehouse
       Line. (incorporated by reference to exhibit filed with registrant's
       report on Form 10-KSB dated December 31, 1995)

10.12  Partially Convertible Subordinated Note. (incorporated by reference to
       exhibit filed with registrant's report on Form 10-Q dated September 30,
       1997)

10.13  Registration Rights Agreement. (incorporated by reference to exhibit
       filed with registrant's report on Form 10-Q dated September 30, 1997)

10.14  Receivables Funding and Servicing Agreement relating to First Union
       Warehouse Line (incorporated by reference to exhibit filed with
       registrant's report on Form 10-K dated December 31, 1997)

10.14a Amendment dated July 17, 1998 to the Receivables Funding and Servicing
       Agreement relating to First Union Warehouse Line (incorporated by
       reference to exhibit filed with registrant's report on Form 10-Q filed
       August 14, 1998)

10.15  Receivables Transfer Agreement relating to First Union Warehouse Line
       (incorporated by reference to exhibit filed with registrant's report on
       Form 10-K dated December 31, 1997)

10.16  Residual Interest in Securitizations Revolving Credit and Term Loan
       Agreement dated as of April 30, 1998, between registrant and State Street
       Bank and Trust Company (incorporated by reference to exhibit filed with
       registrant's report on 10-Q filed 5/15/98)

10.16a Second Amendment Agreement dated November 17, 1998 re: State Street
       residual interest in Securitizations Revolving Credit and Term Loan
       Agreement (filed herewith)

10.17  Pledge and Security Agreement dated as of April 30, 1998, between the
       Company and State Street Bank and Trust Company (incorporated by
       reference to exhibit filed with registrant's report on Form 10-Q filed
       May 15, 1998)

10.18  Revolving Credit and Term Note dated April 30, 1998, (the "State Street
       Note") (incorporated by reference to exhibit filed with registrant's
       report on Form 10-Q filed May 15, 1998)

10.19  Subscription Agreement regarding shares issued in July 1998 (incorporated
       by reference to exhibit filed with registrant's report on Form 10-Q filed
       August 14, 1998)

10.20  Registration Rights Agreement regarding shares issued in July 1998
       (incorporated by reference to exhibit filed with registrant's report on
       Form 10-Q filed August 14, 1998)

10.21  Line of Credit Note Issued to Stanwich Financial Services Corp. (the "
       1998 Stanwich Note") (incorporated by reference to exhibit filed with
       registrant's report on Form 10-K filed March 3, 1998)

10.22  Amended and Restated Motor Vehicle Installment Contract Loan and Security
       Agreement (filed herewith)

10.23  FSA Warrant Agreement dated November 30, 1998 (filed herewith)

10.24  Securities Purchase Agreement dated November 17, 1998 (incorporated by
       reference to exhibit filed with the statement on Schedule 13D filed with
       respect to the registrant on November 25, 1988, by Levine Leichtman
       Capital Partners II L.P. and others (the "LLCP report")

10.25  Senior Subordinated Primary Note dated November 17, 1998 (incorporated by
       reference to exhibit filed with the LLCP report)

10.26  Primary Warrant to purchase 3,450,000 shares of common stock dated
       November 17, 1998 (incorporated by reference to exhibit filed with the
       LLCP report)

10.27  Investor Rights Agreement dated November 17, 1998 (incorporated by
       reference to exhibit filed with the LLCP report)

10.28  Registration Rights Agreement dated as of November 17, 1998 (incorporated
       by reference to exhibit filed with the LLCP report)

10.29  Subordination Agreement dated as of November 17, 1998 re: Stanwich Note
       and Poole Note (filed herewith)

10.30  Consolidated Registration Rights Agreement dated November 17, 1998 re:
       1997 Stanwich Notes (filed herewith)

23.1   Consent of independent auditors. (filed herewith)

27     Financial Data Schedule. (filed herewith)

99.1   Cautionary Statement.*
----------
* To be filed by amendment

EXHIBIT 10.16a

SECOND AMENDMENT AGREEMENT

THIS  SECOND  AMENDMENT  TO  RESIDUAL  INTEREST  IN  SECURITIZATIONS  REVOLVING  CREDIT
AND  TERM  LOAN  AGREEMENT (this "Second  Amendment") is  dated  as  of  November  17,  1998,  by  and  among  Consumer
Portfolio Services, Inc., a California corporation (the "Company"), and State Street Bank and Trust Company as agent and lender
("State Street"), The Structured Finance High Yield Fund, LLC, as lender and The Prudential Insurance Company of America, as
lender. Said lenders are sometimes herein collectively referred to as the "Lenders" and each individually a "Lender". State Street
in its capacity as agent for the  Lenders  hereunder  is  sometimes  herein  referred  to  as the  "Agent". This  Second  Amendment  (i)
amends certain provisions of that certain Residual Interest in Securitizations Revolving Credit and Term Loan Agreement dated as
of  April  30,  1998  by  and  among  the  Company,  State  Street,  for  itself  and  as  Agent,  and  the  Lenders  from  time  to  time  party
thereto (as amended by a letter agreement dated November 2, 1998 relating to the so-called "Bridge Loan" from Levine, and as
further  amended  by  this  Second  Amendment,  the  "Loan  Agreement")  and  (ii)  ratifies  and  confirms  that  certain  Pledge  and
Security Agreement dated as of April 30, 1998 by and among the Company, State Street, for itself and as Agent, and the Lenders
(as amended by and through to the date of the First Amendment, the "Pledge and Security Agreement"), together with all other
Loan  Documents  heretofore  executed  in  connection  with  the  Loan  Agreement.  Certain  capitalized  terms  relating  to  the
transactions contemplated by this Second Amendment are defined in section 1(h) below. Other capitalized terms used herein and
not otherwise defined shall have the same meanings herein as in the Loan Agreement.

PREAMBLE

The Company has advised the Agent and the Lenders that it desires to enter into a Securities Purchase Agreement dated as
of the date hereof (the "Levine Subordinated Agreement") with Levine Leichtman Capital Partners II, L.P., a California limited
partnership  ("Levine")  and  incur  Subordinated  Debt  thereunder  in  a  principal  amount  of  up  to  $25,000,000  (the  "Levine
Subordinated  Debt"),  subject  to  the  terms  and  conditions  (including  the  subordination  provisions)  hereof  and  of  the  Levine
Subordinated  Agreement.  The  Company's  execution  of  the  Levine  Subordinated  Agreement  and  incurrence  of  the  Levine
Subordinated Debt requires the consent of the Lenders pursuant to certain provisions of the Loan Agreement. The Company has
requested,  and  the  Agent  and  the  Lenders  have  agreed,  subject  to  the  terms  and  conditions  set  forth  herein,  that  the  Loan
Agreement  and  the  other  Loan  Documents  be  amended  to  the  extent  necessary  to  permit  the  Company  to  execute  the  Levine
Subordinated Agreement and incur the Levine Subordinated Debt in accordance with the terms hereof.

NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged,

the Company, the Agent, and the Lenders hereby agree as follows:

1. Amendments to Loan Agreement.

(a) Amendment to Section 4. Section 4 (Conditions Precedent to Closing Date and  all  Subsequent  Loans;  Conditions to

Lending) is hereby amended by adding the following subsection 4.11 thereto:

"4.11 Levine Subordinated Agreement. The Company and Levine

shall have executed the Levine Subordinated Agreement on terms
(including subordination terms) satisfactory in the sole discretion of
the Lenders.

(b) Amendment to Section 5. Section 5 (Affirmative Covenants) of the Loan Agreement is hereby amended by adding the

following subsection 5.13 thereto:

"5.13 Notice of Default Under Levine Subordinated Documents. The

Company shall immediately notify the Agent and the Lenders of its
receipt of any notice of a default or event or default under the Levine
Subordinated Agreement."

(c) Amendment to Subsection 6.1 of the Loan Agreement. Subsection 6.1 of the Loan Agreement is hereby amended by

adding the following subsection (k) thereto:

"(k) Indebtedness of the Company under the Levine Subordinated Debt in a
maximum principal amount at any one time outstanding not to exceed
$25,000,000."

(d) Amendment to Subsection 6.5. Subsection 6.5 of the Loan Agreement is hereby amended by deleting such subsection

in its entirety, and inserting in lieu thereof the following:

"6.5 Restricted Payments. The Company will not, and will not permit any
Subsidiary to, directly or indirectly declare, order, pay or make any
Restricted Payment or set aside any sum or property therefor if at the
time of such proposed action or immediately after giving effect thereto,
any Default or Event of Default exists, and unless expressly permitted
by this subsection 6.5.

As used herein, the term "Restricted Payments" means (i) any
dividend or other distribution, direct or indirect, on or on account of
any shares of any class of stock of the Company now or hereafter
outstanding (other than dividends payable exclusively in shares of the
Company's preferred stock); (ii) any redemption, purchase or other
acquisition, direct or indirect, of any shares of any class of stock of
the Company now or hereafter outstanding or of any warrants or rights to
purchase any such stock (including, without limitation, the repurchase
of any such stock or warrant or any refund of the purchase price thereof
in connection with the exercise by the holder thereof of any right of
rescission or similar remedies with respect thereto) provided, that
payment of the Warrant Purchase Price (as defined in the Levine
Subordinated Documents) by Levine in accordance with the provisions of
section 2.2 of the Levine Warrant shall not constitute a Restricted

17

Payment; and (iii) any payment in respect of Subordinated Debt
(including, without limitation, the Levine Subordinated Documents).

Subject to the foregoing, the Company may: (a) make Restricted

Payments in the amount of scheduled (but not accelerated) payments due
the Subordinated Lenders under the Subordinated Agreements, (b) make
scheduled (but not accelerated) monthly payments of interest to Levine
in respect of the Levine Subordinated Debt,(c) make payment in an amount
not to exceed $10,000,000 from proceeds of the key man life insurance
policy obtained by the Company pursuant to section 8.8 of the Levine
Subordinated Agreement, provided that proceeds are applied by Levine in
reduction of the outstanding balance of principal of and accrued but
unpaid interest on the Levine Note, (d) make scheduled (but not
accelerated) "Extension Payments" under and as defined in section
8.21(b) of the Levine Subordinated Agreement, (e) make a payment in an
amount not to exceed $3,000,000 to fund the escrow account provided for
in section 5(a) of the Levine Note or in section 8.21 of the Levine
Subordinated Agreement, provided, that such escrow funds shall not be
paid over to Levine prior to payment in full of all obligations of the
Company to the Lenders under this Agreement, (f) make scheduled (but not
accelerated) payments in an aggregate amount not to exceed $275,000 to
pay the "consulting fee" referred to in section 1.4 of the Investor
Rights Agreement, together with payments to reimburse Levine for
reasonable out-of-pocket expenses incurred in connection with Levine's
representative serving on the Company's Board of Directors or any
committee thereof, (g) make payments of fees and expenses payable
pursuant to section 12.15 of the Levine Subordinated Agreement or
section 14 of the Levine Note and (h) make payments (not to exceed
$700,000) of the "closing fee" under section 6.8 of the Levine
Subordinated Agreement.

Notwithstanding anything to the contrary in the Levine
Subordinated Debt Documents, the Company agrees that, except as
expressly set forth above, it will not at any time make any payment of
any kind or nature (or set aside any sums therefor), in respect of the
Levine Subordinated Debt. For the avoidance of doubt, the Company shall
not make any voluntary or involuntary prepayments of the Indebtedness
under the Levine Subordinated Documents except (i) from proceeds of the
key man life insurance policy in accordance with clause (c) above and
the other provisions of this subsection 6.5, and (ii) simultaneously
with the final repayment in full in cash of all obligations of the
Company to the Lenders under the Loan Agreement and the other Loan
Documents, with proceeds of loans under the New Senior Credit Facility
(as such term is defined in the Levine Subordinated Agreement)."

The provisions of this subsection 6.5 are solely for the purpose of defining the relative rights of the Agent and the Lenders
on the one hand, and the holders of Subordinated Debt on the other hand, and none of such provisions shall impair, as between the
Company and any holder of the Subordinated Debt, the obligations of the Company, which are unconditional and absolute, to pay
to such holder all of the Subordinated Debt in accordance with the terms thereof, subject in each instance to the rights of the Agent

3

and the Lenders under the provisions of this Agreement and under the subordination provisions of such Subordinated Debt.

(e) Additional Amendments to Section 6. (i) Section 6 (Negative Covenants) of the Loan Agreement is hereby amended by

adding the following subsection 6.17 thereto:

"6.17 Amendment to Levine Subordinated Documents. The Company

will not amend, modify or change (or consent to any such amendment,
modification or change) in any of the provisions of the Levine
Subordinated Documents if such amendment would: (i) increase the
principal amount of any Levine Subordinated Debt, (ii) increase the rate
of interest accruing on the Levine Subordinated Debt, (iii) change in
any manner the dates upon which any principal or interest payments on
the Levine Subordinated Debt are due, (iv) grant any lien or other
encumbrance on its assets to secure the Levine Subordinated Debt, or (v)
change in any manner, or add, any affirmative or negative covenants,
events of default, redemption provisions or subordination provisions of
any Levine Subordinated Debt that would adversely affect the rights of
the Lenders or otherwise have a material adverse effect on the Company.
Solely with respect to the Levine Subordinated Debt, the provisions of
this subsection 6.17 shall supersede the provisions of subsection 6.11
above."

(ii) Section 6.6 (Capital Expenditures) is hereby amended by

replacing  the  number  "$3,000,000"  appearing  therein  with  the  number  "$3,250,000"  solely  for  the  fiscal  year  of  the  Company
ending  December  31,  1998. The  $3,000,000  limitation  on  Capital  Expenditures  shall  be  reinstated  commencing  with  the  fiscal
year  of  the  Company  beginning  January  1,  1999,  and  shall  be  effective  for  each  fiscal  year  thereafter  during  the  term  of  this
Agreement.

(f) Amendment to Subsection 3.30. Subsection 3.30 of the Loan Agreement (Year 2000) is hereby amended by adding the

following at the end of such subsection:

"The Company shall be "Year 2000 Compliant" by December 31, 1999

and at all times thereafter. As used herein, the term "Year 2000
Compliant" means that all software utilized by and material to the
business operations and financial condition of the Company are able to
interpret and manipulate data on and involving all calender dates
correctly and without causing any abnormal ending scenario, including in
relation to dates ending in and after the year 2000."

(g)  Amendment  to  Subsection  8.1.  Subsection  8.1  (Events  of  Default;  Acceleration)  of  the  Loan  Agreement  is  hereby

amended by adding the following clause (m) thereto:

"(m) If there shall occur any default or event of default under and as
from time to time defined in the Levine Subordinated Documents."

4

(h) Amendments to Section 9. Section 9 of the Loan Agreement is hereby amended by adding the following definitions

alphabetically therein:

"Investor Rights Agreement: shall have the meaning set forth in

the definition of Levine Subordinated Documents.

Levine: means Levine Leichtman Capital Partners II, L.P., a

California limited partnership.

Levine Note: shall have the same meaning set forth in the

definition of Levine Subordinated Documents.

Levine Subordinated Debt: shall mean all Indebtedness of the

Company to Levine under the Levine Note (as originally executed) in a
principal amount not to exceed $25,000,000.

Levine Subordinated Agreement: shall mean that certain

Securities Purchase Agreement dated as of the date hereof by and between
the Company and Levine, as originally executed.

Levine Subordinated Documents: shall mean, collectively, the
Levine Subordinated Agreement, the Senior Subordinated Primary Note of
the Company in favor of Levine in the principal amount of $25,000,000
(the "Levine Note"), the Investor Rights Agreement (the "Investor Rights
Agreement"), and all other agreements, documents, certificates and
instruments executed and delivered in connection with the Levine
Subordinated Agreement, in each instance as originally executed."

In addition, the definition of "Subordinated Debt" appearing in section 9 of the Loan Agreement is amended so as to expressly
include all Indebtedness of the Company under the Levine Subordinated Documents.

2. Confirmation of Representations, Warranties, Exhibits and Schedules to the Loan Agreement.

The Company, by execution of this Second Amendment, certifies to the Agent and each of the Lenders that, after giving
effect to the substitution  of  the  Schedules  to the  Loan  Agreement referred to  in  the  last  sentence  of  this section  2, each  of  the
representations and warranties set forth in the Loan Agreement, the Security Documents and the other Loan Documents is true and
correct as of the date hereof, except to the extent such representations and warranties expressly relate to an earlier date, as if fully
set forth in this Second Amendment and that, as of the date hereof, no Default or Event of Default has occurred and is continuing
under  the  Loan  Agreement,  any  Security  Documents,  any  other  Loan  Document  or  any  Eligible  Securitization  Transaction
Document. The Company acknowledges and agrees that this Second Amendment shall become a part of the Loan Agreement and
shall be a Loan Document. In connection with the execution of this Second Amendment, the Company has delivered to the Agent
certain  revised  Schedules  to  the  Loan  Agreement.  The  Company  hereby  requests  and  authorizes  the  Agent  to  substitute  such
revised Schedules for the corresponding Schedules currently attached to the Loan Agreement.

5

3. Conditions Precedent and (in the case of clause (c) below only) Subsequent.

Prior to or concurrently with the execution by the Agent and the Lenders of this Second Amendment, and as a condition to

the effectiveness hereof and of the Lenders to make Loans for the account of the Company on and after the date hereof:

(a)  The  Company  shall  have  delivered  to  the  Agent  and  each  of  the  Lenders  copies  of  the  fully  executed  Levine
Subordinated  Documents,  together  with  such  schedules  and  other  information  delivered  in  connection  therewith  as  may  be
designated by the Lenders;

(b) This Agreement and all other agreements, instruments and certificates reasonably required by the Lenders in connection

herewith and therewith shall have been executed and delivered by each of the parties thereto;

(c) The Company shall pay all fees and expenses (including attorney's fees) incurred by the Agent in connection with the
Loan Agreement and the negotiation, structuring and documentation of the transactions contemplated by this Agreement and the
Levine Subordinated Agreement immediately upon receipt of a bill therefor; and

(d)  The  Company  shall  have  paid  to  the  Agent  (for  the  ratable  benefit  of  the  Lenders,  a  closing  fee  in  the  amount  of
$200,000  (the  "Closing  Fee").  The  Closing  Fee  shall  be  fully  earned  on  the  Closing  Date,  and  will  not  be  refunded  to  the
Borrower, in whole in or part, under any circumstances.

4. Conditions to Lending; Compliance with Loan Documents, etc.

The Company hereby represents and warrants to the Agent and the Lenders that all of the conditions precedent to lending
specified in Section 4 of the Loan Agreement have been and continue to be satisfied as of the date hereof. Without limiting the
generality  of  the  foregoing,  the  Company  hereby  confirms  that  (a)  the  Company  is  in  compliance  with  all  of  the  terms  and
provisions set forth in the Loan Agreement, the Security Documents each of the other Loan Documents, as amended hereby, and
each of the Eligible Securitization Transaction Documents, on its part to be observed or performed on or prior to the date hereof;
(b) without limiting the foregoing,  no  Default or  Event  of  Default  has  occurred  and is continuing;  and (c)  since  December  31,
1997 there has been no material adverse change in the assets or liabilities or in the financial or other condition of the Company,
except as disclosed in the Company's periodic filings with the SEC.

5. No Novation; Effect; Ratification and Acknowledgment of Security Documents; Counterparts; Governing Law.

Except to the extent specifically amended hereby, the Loan Agreement, the Notes, each of the Security Documents and all
other Loan Documents shall be unaffected hereby and shall remain in full force and effect. The Company hereby acknowledges,
confirms and ratifies its obligations under the Loan Agreement, the Notes, each of the Security Documents and all other Loan

6

Documents. This Second Amendment may be executed in any number of counterparts, and by the  different  parties  on  separate
counterparts, each of which, when so executed and delivered, shall be an original, but all the counterparts shall together constitute
one instrument. This Second Amendment shall be governed by the internal laws of The Commonwealth of Massachusetts (without
reference to conflicts of law principals) and shall be binding upon and inure to the benefit of the parties hereto and the respective
successors  and  assigns.  The  Company  shall  pay  all  reasonable  out-of-pocket  expenses  of  the  Agent  in  connection  with  the
preparation, execution and delivery of this Second Amendment.

7

IN WITNESS WHEREOF, the parties hereto have executed this Second Amendment Agreement as a sealed instrument as

of the date first above written.

CONSUMER PORTFOLIO SERVICES, INC.

By:

(Title)

STATE STREET BANK AND TRUST COMPANY,
INDIVIDUALLY AND AS AGENT

By:

(Title)

THE STRUCTURED FINANCE HIGH YIELD
FUND, LLC

By:

(Title)

THE PRUDENTIAL INSURANCE
COMPANY OF AMERICA

By:

(Title)

8

EXHIBIT 10.22
AMENDED AND RESTATED
MOTOR VEHICLE INSTALLMENT
CONTRACT LOAN AND SECURITY AGREEMENT

Dated as of November 30,1998

by and between

CPS FUNDING CORPORATION

as Borrower

and

GENERAL ELECTRIC CAPITAL CORPORATION,

as Lender

1

AMENDED AND RESTATED MOTOR VEHICLE
INSTALLMENT CONTRACT LOAN AND SECURITY AGREEMENT

This Amended and Restated Motor Vehicle Installment Contract Loan and Security Agreement ("Agreement") is entered into by
and  between  CPS  Funding  Corporation,  a  California  corporation  (together  with  its  successors  and  assigns,  "Borrower"),  and
GENERAL  ELECTRIC  CAPITAL  CORPORATION,  a  New  York  corporation  (together  with  its  successors  and  assigns
hereinafter referred to as "Lender").

RECITALS

WHEREAS, Borrower is a financial organization primarily engaged in the business of acquiring installment sale contracts

for motor vehicles;

WHEREAS, Lender has agreed to provide the loan on the terms and conditions set forth in this Agreement to Borrower;

and

WHEREAS, Borrower and Lender desire to amend and restate the Receivables Funding And Servicing Agreement ("Prior
Agreement")  dated  as  of  June  1,  1995  which  was  entered  into  by  Borrower  and  Redwood  Receivables  Corporation  and  later
assigned by Redwood Receivables Corporation to Lender. Borrower and Lender agree that (1) this Agreement is not a novation,
refinancing  or  satisfaction  of  any  existing  loan  under  the  Prior  Agreement,  nor  is  it  a  release  or  substitution  of  collateral
thereunder,  (2)  the  existing  loan  and  security  interest  continue  uninterrupted  and  are  not  diminished  in  any  manner  by  the
execution of this Agreement, and (3) this Agreement modifies the terms and conditions contained in the Prior Agreement to the
terms and conditions contained in this Agreement.

NOW,  THEREFORE,  for  good  and  valuable  consideration,  receipt  of  which  is  hereby  acknowledged,  Borrower  and

Lender agree as follows:

ARTICLE I - DEFINITIONS

Section  1.0  Defined  Terms.  Whenever  used  in  this  Agreement  with  such  upper  case  letters  as  are  shown  below,  the
following terms shall have the respective meanings set forth below. When the terms are used in the plural, the plural forms of the
meanings shall apply.

Accounting  Period:  means  a  calendar  month,  beginning  with  the  month  during  which  this  Agreement  is  executed  and

ending with the calendar month during which the Indebtedness has been paid in full following termination of this Agreement.

Actual  Payment:  means,  with  respect  to  any  Contracts  all  payments  received  by,  from  or  for  the  account  of  the  related

Contract Debtor on such Contract.

Advance: means each of the Loan advances described in Article III of this Agreement.

Affiliate: means CPS and any Person, now or in the future (i) directly or indirectly owned or controlled in whole or in part
by Borrower or CPS, or (ii) under common ownership or control with Borrower. For the purpose of this definition, "control" shall
mean the power to direct, or cause the direction of, management or policies, whether through the ownership of voting securities,
by contract or otherwise. For the purpose of this definition, "owned" shall mean at least 10% ownership.

Average Charged-Off Losses: means the Accounting Period average of the Charged-Off Losses for any three consecutive
Accounting  Periods  for  Pledged  Contracts;  provided  that,  until  the  first  three  Accounting  Periods  have  expired,  the  Average
Charged-Off Losses shall be the Accounting Period average of the Charged-Off Losses for the Accounting Periods which have
expired.

1

Bankruptcy Code: means the Bankruptcy Reform Act of 1978, as amended, as the same may be further amended, and any

other applicable state or federal law with respect to bankruptcy liquidation, insolvency or reorganization.

Borrowing  Base:  As  of  the  date  of  its  computation,  an  amount  equal  to  the  lesser  of  (a)  88%  of  the  aggregate  Gross
Balance  of  Eligible  Contracts  minus the  Unearned  Interest  Amount  with  respect to  such  Contracts,  and  (b)  91%  of  Borrower's
aggregate net investment in Eligible Contracts. For the purpose of this calculation, Borrower's net investment in a Contract shall
be equal to the net amount Borrower paid to purchase the Contract, which shall in no event be more than the Gross Balance minus
the sum of (a) the Unearned Interest Amount, (b) any discounts, (c) any refundable reserves, (d) any boarding fees, and (e) any
other fees or amounts Borrower is entitled to in connection with the purchase of the Contract.

Business Day: means any day other than (i) a Saturday or Sunday, or (ii) a day on which banking institutions in the State of

New York are required by law to be closed.

Certificate of Title: means with respect to each Financed Vehicle, the certificate of title (or other evidence of ownership)
issued by the department of motor vehicles, or other appropriate governmental body, of the state in which the Financed Vehicle is
to be registered showing the Contract Debtor as owner, with either notation of Borrower's first lien or such other status indicated
thereon which is necessary to perfect Borrower's security interest in the Financed Vehicle as a first priority interest, and showing
no other actual or possible lien interest in the Financed Vehicle.

Charged-Off Contract: means a Contract for which (i) all or part of more than five (5) Scheduled Payments are due and
unpaid, (ii) the Financed Vehicle has been surrendered, or repossessed, and any proceeds from the sale thereof have been received,
(iii)  a  settlement  has  been  made  for  less  than  the  Gross  Balance  minus  the  Unearned  Interest  Amount,  or  (iv)  a  Skip  Loss
Investigation has been pending for more than one hundred and fifty (150) days.

Charged-Off Losses: means as of the end of an Accounting Period, the Gross Balance minus the Unearned Interest Amount
of  Charged-Off  Contracts  which  become  Charged-Off  Contracts  during  the  Accounting  Period  minus  amounts  received  by
Borrower  during  the  Accounting  Period  and  applied  to  Charged-Off  Contracts  which  became  Charged-Off  Contracts  during  a
previous  Accounting  Period,  divided  by  the  Gross  Balance  minus  the  Unearned  Interest  Amount  of  all  Contracts  owned  by
Borrower which are not Charged-Off Contracts; expressed as a percentage.

Closing Date: means the date on which the first Advance is made.

Collateral:  means  any  and  all  real  and personal,  tangible  and  intangible,  property  in  which  Lender  is  granted  a  security

interest now or hereafter, in this Agreement or otherwise, to secure Borrower's obligations to Lender.

Collection Account: means a bank account in the name of the Lender at a bank designated by the Lender.

Collections: means, with respect to any Receivable, all cash collections and other Proceeds of such Receivable (including
late  charges,  fees  and  interest  arising  thereon  and  all  recoveries  with  respect  to  Receivables  that  have  been  written  off  as
uncollectible).

Commitment  Termination  Date:  means  the  earlier  of  (a)  the  date  so  designated  pursuant  to  Article  15  as  a  result  of  an

Event of Default, and (b) the Final Maturity Date.

Contract:  means  an  installment  or  conditional  sale  contract,  with  any  amendments,  owned  or  acquired  by  Borrower
pursuant to which a Contract Debtor has: (i) purchased a new or used Motor Vehicle, (ii) granted a security interest in the Motor
Vehicle  to  secure  the  Contract  Debtor's  payment  obligations,  and  (iii)  agreed  to  pay  the  unpaid  purchase  price  and  a  finance
charge in periodic installments no less frequently than monthly.

2

Contract  Debtor:  means  the  Person  that  has  executed  a  Contract  as  a  purchaser,  and  any  guarantor,  co-signer  or  other

Person obligated to make payments under the Contract.

Contract Debtor Documents: means, with respect to each Contract Debtor:

(a) the original Certificate of Title or equivalent title
documents issued by the relevant state motor vehicle authority, if
applicable;

(b) the original executed Contract;

(c) hereafter, on new Financed Vehicles a copy of the Dealer

Invoice and invoices for any additional equipment included in the
Contract;

(d) a copy of the original credit application;

(e) copies of, but with respect to portfolio purchase of
Contracts, only if such are available to Borrower from the seller of the
portfolio purchase Contracts:

(i) the credit bureau reports,

(ii) the completed credit investigation form,

(iii) the completed verification of employment and

income forms, and

(iv) the Contract Debtor's references;

(f) verification of Required Contract Debtor Insurance showing
Borrower as loss payee, additional insured, or lienholder at the time of
Borrower's purchase of the Contract, but with respect to portfolio
purchases of Contracts, only if such are available to Borrower from the
seller of the Contracts;

(g) a certificate for each type of Optional Contract Debtor

Insurance purchased by the Contract Debtor; and

(h) Borrower's loan process or "deal structure" sheet.

Contract  Delivery  Documents:  means  the  original  Certificate  of  Title,  if  available,  or  a  copy  of  the  application  for  the

Certificate of Title, and the original executed Contract with original Contract Debtor and Dealer signatures.

Contract Rights: means with respect to Pledged Contracts, (i) Borrower's interest in the Financed Vehicle; (ii) all rights of
Borrower regarding the Contract and Financed Vehicle, including, but not limited to, rights to electronic funds transfers and rights
under all dealer agreements and purchase agreements pursuant to which the Contract was acquired by Borrower; (iii) all rights of
Borrower with respect to Optional Contract Debtor Insurance, Required Contract Debtor Insurance, VSI Insurance and any other
policies  of  fire,  theft  or  comprehensive  insurance,  collision  insurance,  public  liability  insurance  or  property  damage  insurance
maintained  with  respect  to  the  Financed  Vehicle,  the  Contract,  or  the  Contract  Debtor;  (iv)  all  rights  of  Borrower,  if  any,  to
prepaid dealer rate participation in connection with the Contract; (v) Remittances; and (vi) all rights of Borrower to the originals
of all books, records (including electronic data), reports, files and documents relating to the Contracts, including, but not limited

to,  Contract  Debtor  Documents,  financial  statements  of  Contract  Debtors,  and  all  payment  reports  or  records  relating  to  the
Contracts.

Contract Rights Payors: means Persons, other than Contract Debtors, against whom Contract Rights can be asserted.

CPS: means Consumer Portfolio Services, Inc., a California corporation.

3

Credit and Collection Policies: means the credit, collection, customer relations and service policies of CPS and Borrower
in effect as of the date hereof, as set forth in writing and delivered to Lender, and, as such policies may hereafter be amended,
modified or supplemented from time to time with the written consent of Lender.

Dealer: means the seller of the Financed Vehicle to the Contract Debtor.

Dealer Invoice: means as to new Financed Vehicles, the Invoice prepared by the manufacturer showing the net cost; and, as
to used Financed Vehicles, the NADA Used Car Guide trade-in value, or for the West Coast, the Kelley Wholesale Blue Book
Wholesale Value, or for the Northeast, the Black Book Average Value.

Delinquency Measurement: means as of the end of an Accounting Period, the sum of the Gross Balance of all Delinquency
Measurement Contracts for which at least two (2) due Scheduled Payments are less than ninety percent (90%) paid, divided by the
monetary sum of all Scheduled Payments, whether or not due which have not been paid in full for all Delinquency Measurement
Contracts, expressed as a percentage.

Delinquency Measurement Contracts: means all Pledged Contracts which are not Charged-Off Contracts, not paid in full or

for which the Motor Vehicle has been secured in a repossession.

Eligible Contract: means each Contract which is listed on a List of Contracts delivered to Lender at the  same  time,  and
which in Lender's sole determination satisfies each of the following requirements (at the time of delivery and thereafter except to
the extent expressly stated below to apply only at delivery or only thereafter):

(A)  All  of  the  representations  and  warranties  in  Section  10.0  are  true  with  respect  to,  and  all  conditions  precedent  in
Section 9.1 have been and continue to be met with respect to, the Contract, Financed Vehicle, Contract Debtor, Required Contract
Debtor Insurance, and Optional Contract Debtor Insurance.

(B) The first Scheduled Payment is due within forty five (45) days after the date of the Contract and the Contract Date is

within one (1) day of the delivery of the Financed Vehicle.

(C) The Contract has a fixed APR and the Finance Charge was computed using a fixed rate.

(D) The initial term of the Contract does not exceed sixty (60) months (except for the Super Alpha program Contracts) and
the  Schedule  of  Payments  has  equal  monthly  payments  except  for  the  final  payment  which  may  be  less  than  the  other  equal
payments, the payment obligation is in Dollars, and at the time the Contract was delivered to the Lender, there were at least twenty
(20) remaining Scheduled Payments.

(E) The Contract is for the absolute sale of the Financed Vehicle to the Contract Debtor, and the Financed Vehicle is not on
approval or subject to any agreement between the Contract Debtor and the Dealer for  the  repurchase  or  return  of  the  Financed
Vehicle.

(F)  The  Contract  does  not  present  a  credit,  collateral  or  documentation  risk  which  is  material  and  unacceptable  to  the

Lender.

(G) The Dealer has been paid all amounts due for the purchase of the Contract from the Dealer.

(H) The Contract Debtor is an Eligible Contract Debtor.

(I) The Contract contains the original signature of the Contract Debtor and the Dealer.

4

(J) The Contract is the only unsatisfied original executed Contract for the purchase of the Financed Vehicle and accurately

reflects all of the actual terms and conditions of the Contract Debtor's purchase of the Financed Vehicle.

(K) Neither Borrower nor an Affiliate has made any agreement with the Contract Debtor to reduce the amount owed on the

Contract.

(L) Neither Borrower nor an Affiliate is required to perform any additional service for, or perform or incur any additional

obligation to, the Contract Debtor in order for Borrower to enforce the Contract.

(M) The Contract, at the time Borrower purchased it, materially complied with the Credit and Collection Policies; or the

Lender approved any material deviation from the Credit and Collection Policies for that Contract in writing.

(N) The Contract Debtor's obligations under the Contract are secured by a validly perfected first priority security interest in

the Financed Vehicle in favor of Borrower or Lender as secured party.

(O)  The  Contract  has  not  been,  nor  is  it  designated  to  be,  terminated,  satisfied,  canceled,  subordinated  or  rescinded  in
whole or in part; nor has the Financed Vehicle been released, or designated for release, from the security interest granted by the
Contract; and all of the holder's obligations under the Contract have been performed except those which arise subsequent to the
delivery to Lender.

(P) No provision of the Contract has been waived, extended, altered or modified in any respect except in accordance with

the Credit and Collection Policies.

(Q) The day of the month that Scheduled Payments are due has not been changed from the original Schedule of Payments
except for no more than one change which did not change the due date in a manner such that there was more than a thirty (30) day
period for which no Scheduled Payment was due.

(R) No claims of rescission, setoff, counterclaim, defense or other material disputes have been asserted with respect to the

Contract or Financed Vehicle.

(S)  There  are  no  unsatisfied  liens  or  claims  for  taxes,  labor,  materials,  fines,  confiscation,  or  replevin  relating  to  the
Contract  or  Financed  Vehicle.  There  is  no  unsatisfied  claim  against  the  Contract  Debtor  based  on  the  operation  or  use  of  the
Financed Vehicle. All taxes due for the purchase, use and ownership of the Financed Vehicle have been paid. All taxes due on the
transfer of the Contract to Borrower and Lender have been paid.

(T) The Contract requires Required Contract Debtor Insurance and Borrower or CPS is a loss payee or insured under the

Required Contract Debtor Insurance.

(U) The Company has not repossessed the Vehicle or commenced a replevin action or other lawsuit against the Contract

Debtor or Financed Vehicle.

(V) The model year of the Financed Vehicle is not more than seven (7) years earlier than the model year in effect at the

time the Contract is delivered to Lender.

(W) The obligation of the original Contract Debtor has not been released or assumed by another Person unless the release
or assumption was properly documented and the Lender consents in writing to it for purposes of the Contract being an Eligible
Contract.

(X) The Contract Debtor Documents exist.

5

(Y) Not more than two (2) Scheduled Payments are due and unpaid in whole or in part.

(Z)  The  cash  down  payment  has  been  paid  in  full  by  the  Contract  Debtor  and  not  loaned  to  the  Contract  Debtor  by

Borrower or an Affiliate, and any trade-in has been delivered to the Dealer with an endorsed Certificate of Title.

(AA) The Contract was purchased from a Dealer in the ordinary course of the Dealer's business within 60 days after the

Contract Date.

(BB) The first or second Scheduled Payments are not paid more than forty-five (45) days past the scheduled due date.

(CC) The Amount Financed does not exceed one hundred fifty percent (150%) of the net cost or value if applicable, shown

on the Dealer Invoice.

(DD) The Amount Financed on the Contract Date does not exceed $30,000 and the Vehicle has no more than 85,000 miles

on its odometer on the Contract Date.

(EE) Not more than 360 days have elapsed since the date the Contract was pledged to Lender hereunder.

(FF) On or before the date which is 120 days after the Contract Date, the original Certificate of Title or equivalent title

documents issued by the relevant state motor vehicle authority, if applicable, shall have been delivered to the Lender.

(GG)  The  inclusion  of  the  Contract  as  an  Eligible  Contract  will  not  cause  (1)  the  average  of  the  down  payment  ratios
(down payment as % of the sales price of the Financed Vehicle) for the Pledged Contracts to be less than10%, (2) the average of
the income ratios (Scheduled Payment as % of the Contract Debtor's monthly income) for the Pledged Contracts to exceed 20%,
(3) the average of the debt ratios (total monthly debt, including the Contract, as a % of the Contract Debtor's monthly income) for
the Pledged Contracts to exceed 45%, or (4) the number of Pledged Contracts approved under Borrower's Delta program plus the
number  of  Pledged  Contracts  approved  under  Borrower's  First  Time  Buyer  program  to  exceed  15  %  of  the  total  number  of
Pledged Contracts.

Event of Default: has the meaning provided in Section 15.0 of this Agreement.

Final  Maturity  Date:  means  December  31,  1998  unless  Borrower  activates  Article  IV  in  the  CPS  Secured  Guaranty

Agreement before December 31, 1998 in which case the Final Maturity Date means November 30, 1999.

Financed Vehicle: means the new or used Motor Vehicle purchased by a Contract Debtor pursuant to a Contract, or any

substituted vehicle which is properly documented and approved by Lender.

Governmental Authority: means the United States of America, any state, local or  other  political  subdivision thereof and

any entity exercising executive, legislative, judicial, regulatory or administrative functions thereof or pertaining thereto.

Gross  Balance:  means,  with  respect to  any  Contract,  an  amount  equal  to  the  number  of  remaining  Scheduled  Payments
multiplied  by  the  amount  of each  Scheduled  Payment  minus  any  Prepayments  or  other  payments  applied  to  reduce  the  unpaid
principal balance of such Contract.

Indebtedness: means the Loan and all other amounts, including but not limited to interest, that Borrower owes Lender in

connection with this Agreement.

6

Interest Coverage: means the sum of Borrower's year-to-date pre-tax income plus Borrower's year to date interest expense,

compared to Borrower's year-do-date interest expense.

LIBOR Rate: means the average of the "three month" London Interbank Offered Rates ("LIBOR") published in the Money
Rates column of the Wall Street Journal during the calendar month immediately preceding the calendar month for which interest is
being calculated, or published in such other publication as Lender may designate.

List  of  Contracts:  means  the  list  delivered  to  Lender  by  Borrower  with  each  Contract  or  group  of  Contracts  which:  (i)
identifies each Contract being delivered by account number, the name of the Contract Debtor, the Gross Balance, and the year,
make, model, and VIN of the Financed Vehicle, and (ii) shows the total number of Contracts and the total of the Gross Balances.

Loan: means the outstanding principal amount of the Advances, plus all other amounts advanced, expended or applied by

Lender under this Agreement to or for the benefit of Borrower or to perform or enforce Borrower's covenants in this Agreement.

Loan Availability: means the amount by which the Borrowing Base exceeds the Loan.

Loan Documents: means this Agreement, the Note, and the Supplemental Documentation.

Lockbox:  means  the  arrangement  established  by  the  Lender  at  a  bank  or  financial  institution  for  the  receipt  and

identification of Remittances.

Motor  Vehicle:  means  a  passenger  motor  vehicle,  van,  or  light  duty  truck  which  is  not  manufactured  for  a  particular

commercial purpose and which can be registered for use on public highways and is not a "grey market" vehicle.

Non-Utilization  Fee:  means  the  fee  calculated  by  multiplying  the  Non-Utilization  Rate  times  the  amount  by  which
$100,000,000 (one hundred million and no/100) exceeds the average balance of the Loan for the appropriate Accounting Period. If
the Loan balance for any day is less than zero, such Loan balance shall  be assumed  to be  positive  for  purposes  of  the  average
balance calculation.

Non-Utilization Rate: means a monthly percentage rate equal to .02083% or an annual percentage rate equal to one quarter

of one percent (.25%).

Note: means the promissory note issued by Borrower to Lender substantially in the form of Exhibit A hereto.

Optional  Contract  Debtor  Insurance:  any  insurance,  other  than  Required  Contract  Debtor  Insurance  which  insures  a
Financed Vehicle or a Contract Debtor's obligations under a Contract, including but not limited to credit life, credit health, credit
disability, unemployment insurance; and any service contract, mechanical breakdown coverage, warranty, or extended warranty
for a Financed Vehicle.

Person:  means  any  individual,  sole  proprietorship,  partnership,  joint  venture,  trust,  unincorporated  organization,

association, corporation, institution, entity, party, or government (including, any instrumentality or division thereof).

Pledged Contract: means any Contract owned on the Closing Date or in the future by Borrower unless it has been, to the

extent allowed by this Agreement, pledged to a Person other than Lender or sold.

Pre-Default Event: means an event which with the passage of time, the giving of notice, or both, would constitute an Event
of Default if Lender gave any notice required by this Agreement for the event to be an Event of Default, or if the event continued
past the end of any period specifically allowed by this Agreement for the event to continue before it becomes an Event of Default.

7

Prepayment:  means,  with  respect  to  a  Contract  on  any  day  of  determination,  the  amount,  if  any,  by  which  the  Actual

Payment exceeds the Scheduled Payment.

Proceeds: means, with respect to any Collateral, whatever is receivable or received when such Collateral is sold, collected,
exchanged  or  otherwise  disposed  of,  whether  such  disposition  is  voluntary  or  involuntary,  and  includes  all  rights  to  payment,
including returned premiums, with respect to any insurance relating to such Collateral.

Records:  means  all  Contracts and  other  documents,  books,  records  and  other  information  (including,  without  limitation,
computer programs, tapes, disks, data processing software and related property and rights) prepared and maintained by Borrower
with respect to Receivables and the related Contract Debtors.

Remittances:  means  all  payments  made  with  respect  to  Pledged  Contracts,  including,  but  not  limited  to,  Scheduled
Payments, full and partial prepayments, liquidation proceeds, insurance proceeds and refunds, late charges, fees (including but not
limited to NSF fees and extension fees), and payments from Contract Rights Payors.

Required Contract Debtor Insurance: means insurance for physical damage to, and theft or loss of, the Financed Vehicle,

having a deductible no higher than $500 and providing coverage at least equal to the actual cash value of the Financed Vehicle.

Rolling Average Delinquency: means the average of the Delinquency Measurements for any three consecutive Accounting
Periods  for  Pledged  Contracts;  provided  that,  until  the  first  three  Accounting  Periods  have  expired,  the  Rolling  Average
Delinquency shall be the average of the Delinquency Measurements for the Accounting Periods which have expired.

Schedule of Payments: means the schedule of payments disclosed on a Contract.

Scheduled  Payment:  means  the  periodic  installment  payment  amount  disclosed  in  the  Schedule  of  Payments  for  the

Contract.

Skip  Loss  Investigation:  means  an  investigation  initiated  by  Borrower  of  the  whereabouts  of  a  Financed  Vehicle  or  a

Contract Debtor.

Statement of Borrowing Base: means a statement issued by lender which contains the amount of the Borrowing Base, the
amount  of  the  Loan  or  Indebtedness,  and  either  the  amount  available  for  Advances  or  the  amount  by  which  the  Loan  or
Indebtedness exceeds the Borrowing Base.

Supplemental  Documentation:  means  all  agreements,  instruments,  documents,  certificates  of  title,  financing  statements,
notices  of  assignment,  Lists  of  Contracts,  chattel  mortgages,  powers  of  attorney,  subordination  agreements,  and  other  written
matter necessary or reasonably requested by Lender to perfect and maintain perfected Lender's security interest in the Collateral or
to consummate the transactions contemplated by this Agreement.

UCC: means the Uniform Commercial Code of the applicable state.

Unearned Interest Amount: means,  with respect  to any  Contract,  the  aggregate  amount  of the unearned  interest  on such

Contract calculated in accordance with the constant yield method, as shown on the books of the Borrower.

Year 2000 Compliant: means:

(A)  The  operating  systems  for  Borrower's  computers,  all  software  applications  that  run  on  Borrower's  computers,  all
Borrower's  facilities,  machinery  and  equipment  and  Borrower's  products  and  services  (collectively,  "Products  and  Services)
accurately process, provide and or receive date/time data

8

(including without limitation events and data in the twentieth and twenty-first centuries and the years 1999 and 2000) including
leap year calculations, and

(B)  Neither the  performance  nor  the functionality  of  Borrower,  nor  Borrower's  supply  of  Products  and  Services  will  be
affected adversely by dates/times prior to, on, after, or spanning January 1, 2000. In particular, but without limitations, the design
and performance of the Products and Services shall include, without limitations, proper date/time data century recognition, proper
recognition of April 9, 1999, September 9, 1999, December 31, 1999, January 1, 2000, January 3, 2000, January 10, 2000, January
31, 2000, February 29, 2000, March 31, 2000, October 31, 2000, January 1, 2001 and December 31, 2001, and proper recognition
of Leap Years calculation, proper same century and multi-century formulae and date/time values before, on, after, and spanning
January 1, 2000, and date/time data interface values that properly reflect the century, 1999 and 2000; and

(C)  No  value  for  date/time  will  cause  any  error,  interpretation,  or  decreased  performance  in  or  for  such  Products  and

Services; and

(D)  All  manipulations  of  date  and  time  related  data  (including  but  not  limited  to,  calculating,  comparing,  sequencing,
processing, and outputting) will produce correct results for all valid  dates and times,  including  when  used  in  combination  with
other products, services, and/or items; and

(E) Date /time elements in interfaces and data storage will specify the century and date/time data so as to eliminate date
ambiguity without human intervention, including Leap Year calculations/date, where any date is represented without a century,
the correct century will be unambiguous for all manipulations involving that element; and

(F) Authorizations codes, passwords, and purge functions shall  operate  normally  and in  the  same  manner  in  which  they

function with respect to expiration dates and CPU serial numbers; and

(G)  Neither  Borrower's  supply  of  Products  and  Services,  Borrower's  business,  Borrower's  operations  nor  Borrower's
financial  condition  will  be  interrupted,  delayed,  decreased,  or  otherwise  adversely  affected  by  dates  prior  too,  on,  after,  or
spanning January 1, 2000."

Section 1.1 Other Terms: All terms not defined in this Agreement shall, unless the context indicates otherwise, have the

meanings provided in the UCC to the extent the same are defined therein.

Section 1.2 Accounting Terms. Any accounting terms used in this Agreement which are not specifically defined shall have

the meanings customarily given them in accordance with generally accepted accounting principles.

ARTICLE II - LOAN; GENERAL TERMS

Section  2.0  Revolving  Credit;  Loan  Amount.  Subject  to  all  of  the  terms  and  conditions  of  this  Agreement,  the  Lender
agrees  to  loan  funds  to  Borrower  against  Eligible  Contracts  from  time  to  time  in  a  series  of  Advances  during  the  term  of  this
Agreement. Funds may be borrowed, repaid and reborrowed on a revolving basis subject to the terms and conditions set forth in
this Agreement, provided that the Loan shall not at any time exceed the lesser of the Borrowing Base or $100,000,000. Borrower's
obligation to pay the Loan is evidenced by this Agreement and the Note. Borrower is obligated to pay Lender as provided in this
Agreement whether or not Borrower has executed a promissory note. Any promissory note executed by Borrower is adequate, but
not required, proof of the Indebtedness when so used by Lender. The actual amount Borrower is obligated to pay Lender shall be
determined by this Agreement and the records of Lender, regardless of the terms of any promissory note. Any promissory notes
executed in connection with the Indebtedness need not be amended  to reflect  changes  made  to this  Agreement.  The records  of
Lender shall, absent manifest error, be conclusive evidence at any time as to the amount of the Loan, the interest due thereon, and
all other amounts owed in connection with this Agreement.

9

Section 2.1 Loan Purpose. Borrower shall use the Advances for the legal and proper corporate working capital needs of

Borrower.

Section  2.2  Single  Loan.  All  Advances  by  Lender  to  Borrower  shall  constitute  one  loan  and  all  indebtedness  and
obligations of Borrower to Lender under the Loan Documents shall constitute an obligation secured by Lender's security interest
in all of the Collateral.

Section  2.3  General  Interest  Rate.  Except as  modified  by  Sections  2.5  and 15.1, the  Loan  shall  bear  interest,  calculated

daily on the basis of a 365-day year, at a per annum rate equal to three and one-half percent (3.50%) plus the LIBOR Rate.

Section 2.4 Loan Term; Right to Terminate. Unless sooner terminated as hereinafter provided, this Agreement shall expire
on the Commitment Termination Date. The prepayment in full of all Advances is a termination of this Agreement. In addition, if
an  Event  of  Default  has  occurred,  Lender  may  without  prior  notice  to  Borrower,  immediately  terminate  this  Agreement.
Notwithstanding  termination  of  this  Agreement,  the  Indebtedness  shall  be  payable  in  accordance  with  this  Agreement,  and  all
rights and remedies granted to Lender hereunder or pursuant to applicable law shall continue until all obligations of Borrower to
Lender have been fully paid and performed.

Section 2.5 Maximum Lawful Rate.

(A) Interest Rate. Notwithstanding any provision in this Agreement, or in any other document, if at any time before the
payment  in  full  of  the  Indebtedness,  any  of  the  rates  of  interest  specified  in  this  Agreement  (the  "Stated  Rates")  exceeds  the
highest rate of interest permissible under  any  law  which a  court  of  competent jurisdiction  shall,  in  a  final  determination,  deem
applicable  hereto  (the  "Maximum  Lawful  Rate"),  then  in  such  event  and  so  long  as  the  Maximum  Lawful  Rate  would  be  so
exceeded,  the  rate  of  interest  payable  shall  be  equal  to  the  Maximum  Lawful  Rate;  provided,  however,  that  if  at  any  time
thereafter the Stated Rates shall be less than the Maximum Lawful Rate, then, subject to (B) below, Borrower shall continue to
pay  interest  at  the  Maximum  Lawful  Rate  until  such  time  as  the  total  interest  received  by  Lender  is  equal  to  the  total  interest
which  Lender  would  have  received  had  the  Stated  Rates  been  (but  for  the  operation  of  this  Section  2.5(A))  the  interest  rates
payable; thereafter, the interest rates payable shall be the Stated Rates unless and until any of the Stated Rates shall again exceed
the  Maximum  Lawful  Rate,  in  which  event  this  Section  2.5(A)  shall  again  apply.  In  the  event  interest  payable  hereunder  is
calculated  at  the  Maximum  Lawful  Rate,  such  interest  shall  be  calculated  at  a  daily  rate  equal  to  the  Maximum  Lawful  Rate
divided by the number of days in the year in which such calculation is made.

(B) Amount of Interest. In no event shall the total interest contracted for, charged, received or owed pursuant to the terms
of  this  Agreement  exceed  the  amount  which  Lender  may  lawfully  receive.  In  the  event  that  a  court  of  competent  jurisdiction,
notwithstanding the provisions of this Section 2.5, shall make a final determination that Lender has received, charged, collected,
or  contracted  for  interest  hereunder  in  excess  of  the  amount  which  Lender  could  lawfully  have,  Lender  shall,  to  the  extent
permitted by law, promptly apply such excess first to any interest due (calculated at the Maximum Lawful Rate if applicable) and
not yet paid, then to the prepayment of principal, and any excess remaining thereafter and after application to any other amounts
Borrower owes Lender shall be refunded to Borrower. In determining whether the interest exceeds the Maximum Lawful Rate or
the maximum amount which Lender could lawfully have received, the total amount of interest shall, to the extent allowed by law,
be  spread  over  the  term  of  the  Loan.  Any  provisions  of  this  Agreement  regarding  the  time  during  which  interest  accrues  on
Advances are only elements of the formula for calculating interest on the total Loan and are not intended to cause interest to be
applied to specific Advances for usury determination purposes.

ARTICLE III - LOAN DISBURSEMENTS

Section 3.0 Loan - Borrowing Base. Provided that (i) there does not then exist an Event of Default or a Pre-Default Event,
and  (ii)  Lender  has  not  taken  over  all  or  some  of  the  administration  of  the  Contracts,  Lender  shall,  upon  written  request  of
Borrower and subject to all of the terms and conditions of this Agreement, make Advances to Borrower pursuant to Section 3.2.

10

Section  3.1  Eligible  Contracts.  No  less  frequently  than  every  other  Business  Day,  Borrower  shall  deliver  to  Lender  all
Eligible Contracts which Borrower owns and  has  not previously  delivered  to  Lender.  Along  with  the  Contracts  Borrower  shall
also deliver a List of Contracts. An Eligible Contract shall be included in the Borrowing Base only when and for so long as, in
Lender's sole determination, each of the requirements in the definition of Eligible Contracts continues to be satisfied. If a Contract
is  determined  by  Lender  to  be,  or  is  treated  by  Lender  as,  an  Eligible  Contract,  Lender  reserves  the  right  to  change  its
determination or treatment and to remove the Contract from the Borrowing Base if it later determines that the Contract is not or
was not an Eligible Contract. A determination by Lender that a Contract is an Eligible Contract is not a waiver by Lender of, or an
admission by Lender of the truth of, any of Borrower's representations and warranties in this Agreement. If Lender intentionally
includes a Contract in the Borrowing Base even though the Contract does not satisfy all of the requirements for being an Eligible
Contract,  Lender  does  not  waive  the  right  to  exclude  any  similar  Contract  delivered  to  Lender  before  or  after  the  included
Contract.

Section 3.2 Procedure for Borrowing.

(A) The first Advance shall not exceed the Borrowing Base. Subsequent Advances shall not be made more frequently than
every other business day. Each subsequent Advance shall not exceed the Loan Availability determined at Lender's election either
as of the day of the Advance request , the end of the most recent Accounting Period for which Lender has received the monthly
reports required by Section 5.1 (C), or, as of such other date thereafter designated by Lender. Lender is not obligated to make an
Advance if the amount available or requested is less than One Hundred Thousand Dollars ($100,000.00). Lender is not obligated
to make an Advance unless Borrower provides Lender with sufficient information to calculate the Loan Availability. Lenders use
of the information provided by Borrower to determine the amount available for Advances is not an admission by Lender as to the
accuracy  of  the  information,  and  Lender  reserves  the  right  to  verify  the  information  and  redetermine  the  amount  available  for
Advances.

(B) Lender shall disburse each Advance requested by Borrower within one (1) Business Day after receipt of Borrower's

written request for the Advance. Lender shall disburse each Advance requested by Borrower by wire transfer to Borrower.

Section 4.0 Payments by Borrower.

ARTICLE IV - LOANS: PAYMENTS

(A) All payments by Borrower to Lender shall be in a form payable to Lender and shall be sent to: GE Capital, 540 W.
Northwest  Highway,  Barrington,  Illinois  60010  Attention:  Manager  -  Asset  Based  Financing,  or  shall  be  sent  to  such  other
location that Lender notifies Borrower to send payments. Borrower shall make all payments to Lender by either an electronic fund
transfer method acceptable to Lender or ACH (Automated Clearing House).

(B) Whenever Lender shall notify Borrower, with a Statement of Borrowing Base or otherwise, that the Loan exceeds the
Borrowing Base, Borrower shall within one (1) Business Day after receipt of such notice, either pay down the Loan by the amount
of  such  excess,  or,  if  Lender  consents,  deliver  additional  Eligible  Contracts  to  Lender  which  are  sufficient  to  increase  the
Borrowing Base above the Loan.

(C) On the Commitment Termination Date, Borrower shall pay to Lender the entire Indebtedness. If there is an Event of

Default, Borrower shall pay the entire Indebtedness on demand if the Indebtedness is accelerated pursuant to Section 15.2.

(D) Interest shall accrue on the Loan daily and be paid from the Remittances as provided in Section 4.2. If at the end of an
Accounting Period there is  more  than  one  Business  Day  of  accrued  unpaid interest,  Borrower  shall  pay  the  more-than-one-day
accrued interest to Lender within one (1) Business Day after the end of the Accounting Period. Accrued interest shall not be added
to the Loan balance and bear interest, unless the

11

interest is past due and paid with an Advance requested by Borrower and approved by Lender; provided that, such an approval by
Lender  shall  not  constitute  a  waiver  of  the  Event  of  Default  consisting  of  the  failure  to  pay  the  interest  except  to  the  extent
provided in Section 16.9.

(E) The payment of all elements of the Indebtedness not covered by the foregoing Subsections (B), (C), or (D) shall be

payable by Borrower to Lender as and when provided in the Loan Documents, and, if not specified, then on demand.

(F) Borrower has the right to prepay the Loan in full or in part at any time without penalty.

(G) The Non-Utilization Fee shall be payable monthly in arrears within fifteen (15) days after the end of an Accounting

Period for which a Non-Utilization Fee is due.

(H) Borrower shall immediately pay to Lender the balance of any Advance for any Pledged Contract upon the sale or other

disposition of such Pledged Contract.

(I) Borrower shall have paid Lender a line fee of $250,000 on or before November 30, 1998.

Section 4.1 Contract Payments. Borrower shall direct all Contract Debtors for Pledged Contracts to make, when paying by
mail, all payments directly to the Lockbox. Borrower shall direct all Persons, other than Contract Debtors, who make payments to
Borrower  relating  to  Pledged  Contracts,  including  but  not  limited  to  Contract  Rights  Payors,  to  make  payment  directly  to  the
Lockbox. In the event Borrower receives any Remittances, Borrower shall, as soon as possible but no later than the next Business
Day  following  receipt,  deposit the remittances  in  kind  in  the  Collection  Account.  Borrower  shall  hold  Remittances  in  trust  for
Lender  until  delivery  to  Lender  or  deposit  in  the  Collection  Account.  Borrower  shall  pay  all  expenses  associated  with  the
Lockbox.

Section 4.2 Application of Payments. All Remittances received by Lender or the Collection Account shall be applied by
Lender to the Indebtedness within two (2) Business Days after the Remittance has been credited to the Collection Account. No
Remittance other than cash shall be treated as a final payment to Lender unless and until such item has actually been collected by
the  Collection  Account  and  such  collection  has  been  finally  credited  to  the  Collection  Account;  provided,  further,  that  if  a
Remittance  applied  to  the  Indebtedness  is  charged  back  to  the  Collection  Account,  Lender  can  retroactively  remove  the
application of the Remittance to the Indebtedness and accrue any interest not accrued because of the application of the Remittance
to the Indebtedness. Each Remittance applied by Lender to the Indebtedness shall be applied by Lender first to accrued interest
and, if sufficient to pay accrued interest, any excess shall be applied then to the Loan, and, if sufficient to pay the accrued interest
and the Loan, any excess shall then be applied to the remaining elements of the Indebtedness, if any, or, if not, Lender shall, if
there is no Event of Default or Pre-Default Event, remit the same to Borrower within two Business Days; provided that, Lender
reserves the right to use a different order of application if there is an Event of Default or Pre-Default Event or Lender has given
prior  written  notice  to  Borrower  of  a  different  order.  All  Remittances  received  by  the  Collection  Account  or  Lender  may  be
applied to the Indebtedness even though no portion of the Indebtedness is otherwise then due and even though Lender has not sent
Borrower a demand, notice or request for payment of the Indebtedness. Payments shall be deemed to be due by Borrower when
received by Lender unless they are due sooner by the terms of the Loan Documents.

12

ARTICLE V - CONTRACT ADMINISTRATION

Section 5.0 Lender Administration

(A)  Lender  shall  have  no  liability  to  Borrower  with  respect  to  Remittances  received  by  Lender,  the  Lockbox,  or  the
Collection Account, other than to: (i) apply the Remittances pursuant to Section 4.2 of this Agreement; (ii) ensure that there is a
provision in Lenders Agreement with the Lockbox Bank which requires the bank to routinely provide Borrower with a report of
Remittances received by the Lockbox which itemizes the Remittances by Contract to the extent the Remittances contain sufficient
identifying information; and (iii) upon termination of this Agreement and Borrowers satisfaction of all of its obligations under this
Agreement, to assign the Lockbox and its contents to Borrower. Lender shall have no liability to Borrower with respect to any
interest or other earnings which are earned, or could have  been  earned, on  the  Remittances  while they  are  in the Lockbox,  the
Collection Account, or otherwise.

(B)  Borrower  shall  transfer  to  Lender  the  U.S.  Postal  Service  post  office  boxes  used  by  Borrower  for  the  receipt  of
Remittances processed by Borrower's service centers. Immediately after the U.S. Postal Service has recorded the post office boxes
in the name of Lender, (i) the post office boxes shall be the Lockbox, and (ii) Lender shall designate Borrower (or employees of
Borrower specified by Borrower) to the U.S. Postal Service as an authorized retriever of mail from the post office boxes subject to
Lender's right to cancel such authorization. Lender shall not exercise its rights to cancel Borrower's authorization to retrieve mail
from the Lockbox before Lender has the right (as described in Section 5.1(E)) to take over all or part of the administration that
Borrower is required by this Agreement to perform. Until Lender exercises its right to take over all or part of the administration,
Lender shall maintain a Collection Account near each of Borrower's service centers identified in Section 5.1(B).

Section 5.1 Borrower Administration

(A)  Borrower  shall  perform  all  aspects  of  servicing,  administering,  collecting,  liquidating,  accounting  for  and  managing
(collectively, administering, administer, or administration) the Pledged Contracts it customarily performs and all aspects that are
customarily performed by financial institutions in the administration of their motor vehicle installment contracts. Borrower shall
provide such administration in a reasonable and prudent way that does not, in Lenders determination, adversely affect the value of
the Collateral to Lender. Borrower shall provide such administration with at least the same standard of care used by large financial
institutions  in the administration  of  motor  vehicle installment  contracts.  Lender  shall  be  the  sole  determine  as  to  whether  such
standard of care has been met. The administration provided by Borrower shall include but not be limited to all servicing currently
provided by Borrower, and Financed Vehicle titling and lien perfection, customer service, insurance claim tracking and collection,
insurance maintenance, Contract enforcement, Contract billing, payment processing, portfolio and Contract accounting, portfolio
management,  delinquency  collection,  repossession,  foreclosure,  resale,  and  maintaining  current  Contract  Debtor  and  Financed
Vehicle location information (name, address and phone number). Borrower shall maintain current, accurate, and complete records
of activity and comments regarding collection, insurance, payments, and other material events. The records regarding collection,
history, payments, Contract accounting, customer service notes, Contract Debtor names and addresses and Gross Balance shall be
computerized.  Borrower  shall  require  Contract  Debtors  to  maintain  Required  Contract  Debtor  Insurance  in  accordance  with
Borrowers existing procedures. Borrower shall administer and otherwise deal with the Contracts in compliance with all applicable
laws. Borrower shall conduct foreclosure sales in a commercially reasonable manner and take the steps necessary to preserve the
deficiency liability of the Contract Debtors.

(B) Borrower shall administer the Pledged Contracts at its existing service centers in Irvine, California, and Chesapeake,
Virginia  or  at  such  other  locations  that  Borrower  provides  prior  notice  of  to  Lender  and  Lender  approves  for  Contract
administration.

13

(C) Borrower shall furnish to Lender such reports in such form that Lender determines are necessary  for  it  to  track  and

monitor the Pledged Contracts, Remittances, Financed Vehicles, and insurance. Such reports shall include but not be limited to:

        REPORT                                          FREQUENCY
        -------                                         ---------
        Cash Report                                     Daily
        Discount Report Summary                         Monthly
        Trial Balance of Contracts                      Monthly
        Gross Delinquency Summary Report                Monthly
        Loans Paid Off This Month Report                Monthly
        Loans Charged-Off This Month Report             Monthly
        Delinquency Detail Report                       Monthly

The daily reports shall be provided to Lender no later than the next Business Day after the day covered by the report. The monthly
reports shall be provided to Lender no later than fifteen (15) Business Days after the end of the month. Borrower shall deliver with
the monthly reports a certificate of the chief financial officer of Borrower, in the form of Exhibit E and a covenant compliance
certificate, certifying as to the completeness and accuracy of the reports provided pursuant to this Section 5.1(C). Borrower shall
deliver  to  Lender,  no  later  than  the  fifteenth  (15th)  Business  Day  following  each  Accounting  Period,  an  up-to-date  master  file
back-up tape in a form usable by Lenders computer of all Pledged Contract information for the Accounting Period relating to the
Contract  files  which  Borrower  has  placed  on  electronic  media,  including  but  not  limited  to,  payment  histories,  contract
accounting, Gross Balance, and Contract Debtor names and addresses.

(D) Notwithstanding anything herein to the contrary, (i) Borrower shall remain liable under all Contracts, and any other
contracts and agreements with Contact Rights Payors or otherwise included in or related to the Collateral, to the extent set forth
therein to perform all of its duties and obligations thereunder to the same extent as if this Agreement had not been executed; (ii)
the  exercise  by  Lender  of  any  rights  under  any  of  the  Loan  Documents  shall  not  release  Borrower  from  any  of  its  duties  or
obligations under the Contracts, or the other contracts and agreements; and (iii) Lender shall not have any obligation or liability
under the  Contracts,  or the  other  contracts  and  agreements,  nor  shall  Lender  be  obligated  to  perform  any  of  the  obligations  or
duties of Borrower thereunder or take any action to collect or enforce any rights thereunder.

(E) Borrower shall administer the Contracts at its own expense. In the event there is an Event of Default or a Pre-Default
Event, Lender may in Lenders or Borrowers name, take over all or part of the administration that Borrower is required by this
Agreement to perform. If Lender takes over all or part of the administration, Borrower shall pay to Lender on demand all out-of-
pocket costs incurred by Lender in the performance of Borrowers administration obligations, and Borrower shall pay Lender for
the administration performed by Lender an administration fee (exclusive of out-of-pocket costs) established by Lender consistent
with generally prevailing fees charged by servicers of Contracts of similar credit quality, and until so paid such costs and fee shall
be part of the Loan.

Section 5.2 Servicing Agreements. Borrower shall not enter into any agreements for the servicing (including origination or
administration) of the Pledged Contracts other than servicing agreements with CPS which Lender has approved. Borrower shall
not make any changes to servicing agreements approved by Lender unless Lender approves the changes. Borrower hereby assigns
to Lender all of Borrower's rights regarding Pledged Contracts under servicing agreements for the Pledged Contracts. Borrower
can  continue  to  exercise  such  rights  until  an  Event  of  Default,  at  which  time  they  may  only  be  exercised  by  Lender  or  with
Lender's approval. Lender assumes no liabilities to Borrower or others with regard to the servicing agreements.

ARTICLE VI - COLLATERAL: GENERAL TERMS

Section 6.0 Security Interest. To secure the prompt performance and payment in full when due, whether at stated maturity,
by acceleration or otherwise of the Indebtedness and all of Borrower's existing and future obligations to Lender whether arising
under or related to this Agreement or otherwise, Borrower hereby

14

grants to Lender a continuing security interest in, and lien upon, all of Borrower's right, title and interest, whether now owned or
existing or hereafter arising or acquired and regardless of where located in, and to, the following:

Contracts;  Contract  Debtor  Documents;  Contract  Rights;  payments  from  Contract  Debtor  bank  accounts;  chattel  paper;
leases;  installment  sale  contracts;  installment  loan  contracts;  payments  from  chattel  paper  obligors;  security  deposits;  motor
vehicles  (including  but  not  limited  to  cars,  trucks  and  motorcycles);  certificates  of  title;  contract  purchase  discounts;  accounts;
general intangibles; security interests, collateral securing chattel paper; dealer agreements; dealer reserves and rate participation;
rights of Borrower related to chattel paper, installment contracts, motor vehicles, and collateral securing chattel paper; documents;
instruments;  deposit  accounts;  electronic  funds  transfers;  equipment;  inventory;  parts  and  accessories  for  motor  vehicles;
payments  from  account  debtor  bank  accounts;  reserve  accounts;  insurance  policies,  and  benefits  and  rights  under  insurance
policies, which Borrower is solely or jointly the owner of, insured under, the lienholder or loss payee under, or the beneficiary of;
and all payments and property of any kind, now or at any time or times hereafter, in the possession or under the control of Lender,
or a bailee of Lender;

accessions to, substitutions for and all replacements, products and proceeds of, any of the foregoing property;

books  and  records  (including,  without  limitation,  financial  statements,  accounting  records,  customer  lists,  credit  files,
computer programs, print-outs and other computer materials and records) of Borrower pertaining to any of the foregoing property;
and

Borrower's rights under servicing agreements for the Pledged Contracts.

Section 6.1 Disclosure of Security Interest. Borrower shall make appropriate entries upon its financial statements and its
books  and  records  disclosing  Lenders  security  interest  in  the  Collateral.  Borrower  shall  inform  Lender  of  any  potentially
materially adverse information it receives concerning the Collateral or Lenders rights in the Collateral.

Section  6.2  Additional  Acts.  Borrower  shall  perform  all  other  acts  requested  by  Lender  for  the  purpose  of  perfecting,
protecting,  maintaining  and  enforcing  Lenders  security  interest  in  the  Collateral  and  the  priority  of  such  security  interest.
Borrower agrees that a carbon, photographic, photostatic, or other reproduction of this Agreement or of a financing statement is
sufficient as a financing statement. Borrower, upon request of Lender shall either pay and or reimburse Lender for all costs, filing
fees, and taxes associated with the perfection of Lenders security interest.

Section 6.3 Inspection and Access. Lender and its agents shall have the rights, at any time, to (i) during Borrowers usual
business hours, inspect the Collateral and the premises upon which any of the Collateral is located; (ii) during Borrowers usual
business hours, inspect, audit and make copies or extracts from any of Borrowers records, computer systems, files, and books of
account;  (iii)  during  Borrowers  usual  business  hours,  monitor  Borrowers  performance  of  its  obligations  with  respect  to  this
Agreement; (iv) obtain information about Borrowers affairs and finances from any Person; and (v) verify, in Lenders name or in
the name of Borrower, the validity, amount, quality, quantity, value and condition of, or any other matter relating to, the Collateral
including  but  not  limited  to  verifying  Contract  information  with  Contract  Debtors.  Borrower  shall,  upon  Lenders  request  from
time  to  time,  instruct  its  vendors,  banking  and  other  financial  institutions  and  its  accountants  to  make  available  to  Lender  and
discuss with Lender such information and records as Lender may request. Borrower authorizes Lender, if requested by a Person
other than a credit reporting agency and  without  request if the  Person is  a credit-reporting  agency,  to  provide  that  Person  with
information about the Indebtedness, Collateral and Borrowers performance of this Agreement. As long as there is a Pre-Default
Event, and after an Event of Default has occurred, all costs, fees and expenses thereafter incurred by Lender, or for which Lender
becomes obligated, in connection with any inspection, audit, monitoring, or verification shall be payable to Lender by Borrower
on demand by Lender and until paid shall be part of the Loan. If Borrower maintains or stores any data with respect to Collateral
on a computer system, Borrower shall upon request of Lender, at Lenders option, provide Lender with on-line access or deliver to
Lender duplicate copies of the requested data in machine readable form acceptable to Lender along with a printout or other hard
copy of such data. Borrower shall, on request of Lender, provide to Lender (at the location designated by Lender) the Contract
Debtor Documents.

15

Section 6.4 Right to Notify and Endorse. Borrower hereby irrevocably authorizes Lender to, at any time and in the name of
Lender or Borrower, notify any or all Contract Debtors and Contract Rights Payors that Lender has a security interest in Contracts,
Contract Rights, and other items of Collateral. Any such notice shall, at Lenders election, be signed by Borrower and may be sent
on Borrowers stationery.

Section 6.5 Lender Appointed Attorney-in-Fact. Borrower hereby irrevocable appoints Lender (and all Persons designated
by Lender for that purpose) as Borrowers true and lawful attorney-in-fact to act in Borrowers place in Borrowers or Lenders name
(i) to endorse Borrowers name on any Remittance; (ii) to sign Borrowers name on any assignment or termination of  a  security
interest  in  a  Financed  Vehicle,  on  any  application  for  a  Certificate  of  Title  for  a  Financed  Vehicle,  or  on  any  UCC  financing
statement related to Collateral, and on any other public records regarding the Collateral; and (iii) to send requests for verification
to  Contract  Debtors.  Borrower  ratifies  and  approves  all  acts  of  Lender  as  Borrowers  attorney-in-fact.  Lender  shall  not,  when
acting as attorney-in-fact, be liable for any acts or omissions as or for any error of judgment or mistake of fact or law, except for
actions taken in bad faith. This power, being coupled with an interest, is irrevocable until all payment and performance obligations
of Borrower to Lender have been fully satisfied. Borrower shall upon request of Lender execute powers of attorney to separately
evidence  the  foregoing  powers  granted  to  Lender.  As  long  as  there  is  a  Pre-Default  Event,  and  after  an  Event  of  Default  has
occurred, all costs, fees and expense thereafter incurred by Lender, or for which Lender becomes obligated, in connection with
exercising any of the foreign powers shall be payable to Lender by Borrower on demand by Lender and until paid shall be part of
the Loan.

Section 6.6 Change of Collateral, Location, Office or Structure. Borrower shall keep the Collateral, other than Collateral
delivered to Lender and Financed Vehicles, at Borrower address in Section 16.1 or, subject to Section 5.1(B), one of its service
centers, and Borrower shall maintain Borrower address in Section 16.1 or, subject to Section 5.1(B), one of its service centers, as
its principal place of business and chief executive office, unless Borrower gives Lender at least sixty (60) days' prior written notice
of a change and before the change takes whatever action Lender requires to maintain the priority  and  perfection  of its  security
interest in, and access to, the Collateral. Borrower shall not change its name, trade name, identity, corporate structure, or service
center locations unless Borrower gives Lender at least sixty (60) days' prior written notice of a change and before the change takes
whatever action Lender requires to maintain the priority and perfection of its security interest in, and access to the Collateral.

Section  6.7  Lenders  Payment  of  Claims  Asserted  against  Borrower.  Lender  may,  at  any  time,  in  its  sole  discretion  and
without  obligation  to  do  so  and  without  waiving  or  releasing  any  obligation,  liability  or  duty  of  Borrower  under  the  Loan
Documents  or any  Event  of  Default,  pay,  acquire or  accept  an  assignment  of  any  security  interest,  lien,  claim  or  encumbrance
asserted by any Person against the Collateral; provided that Lender shall first give Borrower written notice of its intent to do the
same, and Borrower does not, within five (5) days of such notice, pay such claim and/or obtain to Lenders reasonable satisfaction
the release of the security interest, liens, claims or encumbrances to which such notice relates. All sums paid by Lender in respect
thereof  and  all  costs,  fees  and  expenses,  including  reasonable  attorneys  fees,  court  costs,  expenses  and  other  charges  relating
thereto, which are incurred by Lender on account thereof, shall be payable by Borrower to Lender on demand by Lender and until
paid shall be part of the Loan.

Section 6.8 Termination of  Security  Interest.  Lenders  security  interest in  the  Collateral  shall  continue  until  performance
and  payment  in  full  of  all  of  Borrowers  obligations  to  Lender  in  accordance  with  the  terms  of  agreements  creating  such
obligations; and if, at any time, all or part of a payment or transfer made by Borrower or any other Person and applied by Lender
to Borrowers obligations to Lender is rescinded or otherwise must be returned by Lender for any reason whatsoever (including,
without limitation, the insolvency, bankruptcy or reorganization of Borrower or such other Person), the security interest granted
hereunder  or  under  any  other  present  or  future  agreement  between  Borrower  and  Lender,  and  all  rights  of  Lender,  shall  be
reinstated as to the obligations which were satisfied by the payment or transfer rescinded or returned, all as though such payment
or  transfer  had  not  been  made,  and  Borrower  shall  take  the  action  requested  by  Lender  to  re-perfect  all  terminated  security
interests and to reinstate all satisfied obligations. Lender shall release its security interest in Contracts which are sold or pledged to
other Persons in accordance with Section 14.8.

16

Section 6.9 Return of Contract Delivery Documents. Lender shall  return  to  Borrower  within three (3)  Business  Days  of
Borrowers  request  any  Contract  Delivery  Document  originals  for  Contracts  paid  in  full.  In  addition,  provided  that  there  is  no
Event of Default or Pre-Default Event and the removal of the Contract will not result in the Loan exceeding the Borrowing Base,
Lender shall return Contract Delivery Document originals for other Contracts requested by Borrower for the time and to the extent
necessary  for  Borrower  to  make  corrections  or  to  enforce  the  Contracts  or  the  obligations  of  the  Contracts  Rights  Payors.
Whenever Borrower is in possession or control of Contract Delivery Documents for Contracts not paid in full, Borrower shall hold
them in trust for Lender.

ARTICLE VII - COLLATERAL: CONTRACTS

Section 7.0 Notice Regarding Contracts.

(A) In the event any amounts due and owing in excess of Five Thousand Dollars ($5,000) on a Pledged Contract become
disputed between the  Contract  Debtor  and  Borrower,  or in the event  a  Contract  Debtor for a  Pledged  Contract  asserts  a  claim,
offset, or defense, or in the event a Person other than Borrower or a Contract Debtor makes a claim of ownership or other interest
in a Financed Vehicle or Contract, then Borrower shall provide Lender with written notice thereof within twenty (20) Business
Days  of  learning  of  the  same,  explaining  in  detail  the  nature  of  the  matter  and  the  amount  in  controversy.  Borrower  shall
promptly,  but  in  no  event  later  than  forty  (40)  Business  Days  after  learning  thereof,  inform  Lender  of  all  material  adverse
information relating to the financial condition of any Contract Debtor, or the value of any Pledged Contract or Financed Vehicle.

(B) After an Eligible Contract is included in the Borrowing Base, in the event that Borrower becomes aware that one of the
requirements  in  the  definition  of  Eligible  Contracts  or  one  of  the  conditions  in  Section  9.1  are  no  longer  being  satisfied  with
respect to the Contract, Borrower shall provide Lender with written notice thereof within twenty (20) Business Days of Borrower
becoming aware, explaining in detail the timing and reasons why the requirement or condition is not satisfied.

(C)  Upon  request  of  Lender,  Borrower  shall  to  the  extent  authorized  by  law  obtain  current  credit  bureau  reports  on

Contract Debtors.

ARTICLE VIII - COLLATERAL: REMITTANCES AND INSURANCE

Section 8.0 Assignment of Lien in Financed Vehicles. In addition to the security interest granted in Section 6.0, Borrower
hereby assigns absolutely to Lender Borrowers rights of foreclosure as lienholder of the Financed Vehicles for Contracts delivered
to Lender. This assignment is solely for the purpose of Lender foreclosing on the liens following an Event of Default. Until an
Event of Default, Borrower has the right to foreclose on a Financed Vehicle. In the event Lender exercises the right to foreclose,
Lender shall be the owner of the foreclosure sale proceeds and shall apply them to the Indebtedness.

Section  8.1  Absolute  Assignment  of  Remittances.  In  addition  to  the  security  interest  granted  in  Section  6.0,  Borrower
hereby  absolutely  assigns  to  Lender  Borrowers  interest  in  and  right  to  all  Remittances  arising  on  or  after  the  date  of  this
Agreement, and such Remittances shall be the property solely of Lender.

Section  8.2  Insurance.  In  addition  to  the  security  interest  granted  in  Section  6.0,  Borrower  hereby  assigns  absolutely  to
Lender  Borrowers  right  to  refunds  and  benefits  under  Required  Contract  Debtor  Insurance,  and  Optional  Contract  Debtor
Insurance.  In  the  event  Lender  uses  this  assignment  to  collect  insurance  benefits  or  refunds,  Lender  shall  be  the  owner  of  the
benefits and refunds and shall apply them to the Indebtedness.

17

ARTICLE IX - CONDITIONS TO LENDING

Section  9.0  Conditions  Precedent  to  Effectiveness  of  Agreement.  The  effectiveness  of  this  Agreement  is  subject  to  the
condition  precedent  that  Lender  shall  have  received  on  or  before  November  30,  1998  the  following,  in  form  and  substance
satisfactory to Lender:

(A) With respect to Borrower:

(i) the certificate or articles of incorporation of Borrower
certified, as of a date no more than ten (10) days prior to November 30,
1998, by the Secretary of State of its state of incorporation;

(ii) a good standing certificate, dated no more than ten (10)
days prior to November 30, 1998, from the respective Secretary of State
of its state of incorporation and each state in which Borrower is
required to qualify, or represents that it is qualified, to do business;

(iii) a certificate of the Secretary or Assistant Secretary of

Borrower certifying as of November 30, 1998: (a) the names and true
signatures of the officers authorized on its behalf to sign this
Agreement, (b) a copy of Borrower's by-laws, and (c) a copy of the
resolutions of the board of directors of Borrower approving this
Agreement, the Related Documents to which it is a party and the
transactions contemplated hereby and thereby;

(B) an Officer's Certificate in the form of Exhibit B hereto; and

(C) the Note shall have been duly executed in the form of Exhibit A and delivered by Borrower to Lender and shall be in

full force and effect.

(D)  Any  necessary  third  party  (including  any  Governmental  Authority)  consents  to  the  closing  of  the  transactions

contemplated by this Agreement on behalf of Borrower hereby, in form and substance satisfactory to the Lender;

(E) INTENTIONALLY LEFT BLANK

(F) An opinion of Borrowers counsel dated as of the Closing Date in the form of Exhibit C;

(G) A copy of a letter delivered by Borrower to its independent accountants instructing them to disclose to Lender any and
all financial statements and other information of any kind relating to Borrowers business, financial condition and other affairs that
Lender may request;

(H) An assignment of Borrower's rights to the payments from Contract Debtor bank accounts;

(I) An executed certificate in the form of Exhibit D and in the form of Exhibit E attached hereto executed by the Chief

Financial Officer of Borrower;

(J) Landlord lien waivers in the form of Exhibit F attached hereto which shall be provided to Lender within sixty (60) days

following the date of this Agreement;

(K) Evidence that properly executed financing statements for the Collateral in the form of Exhibit G have been filed with

all appropriate filing officers;

(L) An assignment of Insurance Interests in the form of Exhibit H duly executed by Borrower;

(M) An executed power of attorney in the form of Exhibit I attached hereto; and

18

(N) Such other approvals, consents, opinions, documents and instruments, as Lender may reasonably request.

(O) CPS shall have unconditionally guarantied the obligations of Borrower to Lender and not be in default of its guaranty

agreement.

Section 9.1 Conditions to Each Advance. Notwithstanding any other provision of this Agreement and without affecting in
any manner the rights of Lender hereunder, Lender shall not be obligated to make any Advances (including the initial Advance)
unless at the time of the Advance, all of the following conditions shall, in Lenders sole determination, be satisfied:

(A)  For  each  Eligible  Contract,  Borrower  shall  have  included  the  Eligible  Contract  on  a  List  of  Contracts  delivered  to
Lender  and shall  have  delivered to  Lender  the  Contract  Delivery  Documents;  except  that,  if  the  Contract  date  is  less  than  one
hundred twenty (120) days before the date the Contract is delivered to Lender and a Certificate of Title has not been issued and
Borrower has provided Lender with adequate proof that a Certificate of Title has been applied for, then the Certificate of Title
must be delivered to Lender within one hundred twenty (120) days of the Contract date;

(B) All of the representations and warranties of Borrower in all of the Loan Documents shall be true and correct on and as
of  the  date  of  such  Advance  as  though  they  were  made  on  and  as  of  such  date  and  Borrower  shall  have  performed  all  of  its
obligations contained in the Loan Documents required to be performed as of such date;

(C) The making of the advance will not constitute an Event of Default or Pre-Default Event;

(D) There shall have been no material adverse change in the condition (financial or otherwise), business, operations, results

of operations or properties of Borrower since the preceding Advance;

(E) INTENTIONALLY LEFT BLANK;

(F)  No  claim  has  been  asserted  or  proceeding  commenced  challenging  this  Agreement  or  Lenders  rights  under  this
Agreement,  and  no  claim  has  been  asserted  which  if  true  would  be  a  breach  of  a  representation  and  warranty  in  the  Loan
Documents;

(G) No vendor or creditor of Borrower has provided adverse credit information about Borrower to Lender;

(H) No event of Default shall have occurred, and no Pre-Default Event shall have occurred and still be in existence;

(I)  Lender  has  a first  priority  perfected  security  interest  in  the  Collateral  except  to  the  extent  otherwise  allowed  by  this

Agreement or Lender in writing;

(J) An event has not occurred which entitles Lender pursuant to Section 5.1(E) to take over administration of the Contracts;

(K) Lenders most recent inspection of the Collateral or Borrowers records or operations has been satisfactory to Lender;

(L) The Commitment Termination Date shall not have occurred;

(M)  Before  and  after  giving  effect  to  such  borrowing  and  to  the  application  of  proceeds  therefrom,  there  exists  Loan

Availability;

(N) Each Pledged Contract submitted by Borrower for computation of the Borrowing Base is an Eligible Contract;

19

(O) Borrower shall have provided such additional information and documentation as Lender may reasonably request; and

(P) None of the actions taken or documents executed to satisfy the conditions in Section 9.0 have been revoked, rescinded,

terminated, or canceled without Lenders prior consent.

The acceptance by Borrower of each Advance shall be deemed to constitute a representation and warranty by Borrower that, to the
best of Borrower's knowledge and belief, the conditions in this Section are satisfied.

ARTICLE X - REPRESENTATIONS AND WARRANTIES OF BORROWER

Section  10.0  Representations  of  Borrower.  Borrower  hereby  makes  the  following  representations  and  warranties.  The
representations  and  warranties  are  made  as  of  the  execution  and  delivery  of  the  Agreement,  and  each  time  Borrower  delivers
Contracts to Lender or requests an Advance the representations and warranties are deemed to be made again at that time. Lenders
knowledge  of  any  breach  of  the  representations  and  warranties  contained  herein  shall  not  void  any  of  the  representations  or
warranties or affect Lenders rights with respect to the breach.

(A) Organization, Good Standing, Name, and Location. Borrower is duly organized and is validly existing as a corporation
in  good  standing  under  the  laws  of  the  State  of  California,  with  power  and  authority  to  own  its  properties  and  to  conduct  its
business, and, at all relevant times, has the power, authority and legal right to acquire, own, and pledge the Pledged Contracts.
Borrower has, and is in good standing under, and is in compliance with, all governmental approvals, licenses, permits, certificates,
inspections, consents and franchises necessary to conduct its business, to enter into and perform this Agreement, and to own and
operate its business. Principal place of Borrower's business and chief executive office is set forth in Section 16.1.

(B) Due Qualifications. Borrower has, and is in good standing under, all licenses, permits, and approvals in all jurisdictions

which are required for Borrowers initial acquisition of the Pledged Contracts and for Borrowers performance of this Agreement.

(C) Power and Authority. Borrower has the power and authority to execute this Agreement and carry out its terms, and the
execution  and  performance  of  the  Agreement  have  been  duly  authorized  by  all  necessary  corporate  action;  and  the  execution,
delivery  and  performance  of  the  Agreement  has  been  duly  authorized  by  Borrower  by  all  necessary  corporation  action.  The
execution and performance of this Agreement by Borrower does not require the consent or approval of any Person.

(D) Valid and Binding Obligations. The Agreement constitutes a valid loan obligation of Borrower and a valid granting of
a security interest in the Collateral to Lender, enforceable against creditors of and purchasers from Borrower; and is a legal, valid
and binding obligation of Borrower enforceable in accordance with its terms. Borrower's use of the Advances is a legal and proper
corporate use. Borrower has not used Advances to give any preference to any creditor or to make a fraudulent transfer.

(E)  No  Violation.  The  execution  and  performance  of  this  Agreement  by  Borrower  does  not  conflict  with,  result  in  any
breach  of,  nor  constitute  (with  or  without  notice  or  lapse  of  time)  a  default  under,  the  articles  of  incorporation  or  bylaws  of
Borrower, or any indenture, instrument, agreement, law, or court order by which it is bound; nor does it result in the creation or
imposition of any lien upon any of Borrower's properties.

(F) No Proceedings. There are no proceedings or investigations pending, or threatened, before any court, regulatory body,
administrative agency, or other governmental instrumentality having jurisdiction over Borrower or its properties, which (i) assert
the invalidity of the Agreement, (ii) seek to prevent the consummation of any of the transactions contemplated by the Agreement,
(iii)  seek  any  determination  or  ruling  that,  if  determined  adversely  to  Borrower,  would  materially  and  adversely  affect  the
performance by Borrower of its respective obligations under, or the validity or enforceability of, the Agreement.

20

(G)  Collateral.  Borrower  has  good,  indefeasible,  sole  and  marketable  ownership  of  the  Collateral,  and  the  Collateral  is,
except for those liens to be released by existing lenders in satisfaction of Section 9.1 and those liens expressly allowed or created
by  this  Agreement,  free  and  clear  of  all  liens,  claims,  charges,  defenses,  counterclaims,  offsets,  encumbrances  and  security
interests  of  any  kind  or  nature  whatsoever.  The  security  interests  granted  to  Lender  pursuant  hereto  are  perfected  first  priority
security interests (other than those expressly allowed or created by this Agreement) in and to the Collateral, assuming delivery to
Lender of any Collateral as to which possession is the only method of perfecting a security interest and assuming the filing of a
UCC  financing  statement  with  the  collateral  description  with  the  office  of  Secretary  of  State  of  California;  and  no  claim  of
ownership or other interest has been asserted which would be a breach of this Section 10.0(g).

(H) Taxes. All required federal, state and local tax returns of Borrower have been accurately prepared and duly and timely
filed (within the initial or extended time period allowed therefor) and all federal, state and local taxes required to  be  paid with
respect  to  the  periods  covered  by  such  returns  have  been  paid.  Borrower  has  not  been  delinquent  in  the  payment  of  any  tax,
assessment or other governmental charge which could adversely affect in any way the Collateral.

(I) Brokers. No person has, or  as  a  result  of the transactions contemplated  hereby  will  have  by  reason  of  any  Borrower
conduct or any agreement to which Borrower is a party, any right, interest or claim against Borrower, Lender or the Collateral for
any commission, fee or other compensation as a finder or broker or in any similar capacity.

(J) Status and Condition. Borrower is solvent, in stable financial condition with a positive net worth and is able to and does
pay its liabilities as they mature. This  transaction  will  not leave  Borrower  with  remaining  assets  which  are  unreasonably  small
compared to its ongoing operations. Borrower is in compliance with Section 13.6. Borrower has capital sufficient to carry on its
business  and  transactions  as  now  carried  on  and  as  planned  for  the  future,  including  but  not  limited  to  the  transactions
contemplated  by  this  Agreement.  No  action,  investigation,  audit,  claim  or  proceeding  is  now  pending  or  threatened  against
Borrower  before  any  court,  board,  commission,  agency  or  instrumentality  of  any  Federal,  state  or  local  government  or  of  any
agency or any subdivision thereof, or before any arbitrator or panel of arbitrators, nor to the knowledge of Borrower, does a state
of facts exist which might give rise to such proceedings, with respect to any matter which if adversely determined could affect the
Collateral,  impair  the  ability  of  Borrower  to  perform  its  obligations  in  the  Loan  Documents,  Lender's  rights  under  the  Loan
Documents,  or  materially  and  adversely  affect  the  financial  condition  or  business  of  Borrower.  Borrower  is  not  a  party  to  any
labor dispute or any labor contract. Borrower is not, and has not received any notice alleging that it is, in violation of any statute,
regulation, rule or ordinance of any governmental entity, including, without limitation, the United States of America, any state,
city, town, municipality, county or of any other jurisdiction, or of any agency thereof. Borrower is not in default with respect to
any  indenture,  loan  agreement,  mortgage,  lease,  deed  or  other  similar  agreement  relating  to  the  borrowing  of  monies,  or  any
contract  or  other  instrument  relating  to  the  transactions  contemplated  by  this  Agreement  or  which  is  material  to  its  business,
prospects, operations or financial condition.

(K) Disclosure. There is no fact known to Borrower which Borrower has not disclosed to Lender in writing with respect to
the Collateral or the assets, liabilities, financial condition or activities of Borrower or its Affiliates which would or may be likely
to  have  a  material  adverse  effect  upon the  Collateral  or  Borrower's  ability  to  perform  its  obligations  under the  Agreement.  All
information and documents prepared by Borrower and provided to Lender at any time are true and accurate at the time of delivery.
Borrower has no knowledge that any information or documents, not prepared by Borrower but delivered by Borrower to Lender
were not true and accurate at the time of delivery.

(L)  Articles  of  Incorporation  and  Certificates  of  Good  Standing.  The  Articles  of  Incorporation  of  Borrower  received  by
Lender pursuant to Section 9.0 have not been modified. Borrower has not taken or allowed any action which would result in it not
being in good standing. Borrower has not received notice of any actual or threatened action to revoke its articles of incorporation
or good standing.

(M) Financial Statements. All financial statements of Borrower or Affiliates delivered to Lender fairly present the assets,
liabilities and financial condition and income as of the dates thereof. There are no material omissions from the financial statements
and there has been no adverse change in the assets, liabilities or

21

financial  condition  since  the  date  of  the  most  recently  delivered  financial  statements.  There  exists  no  equity  or  long-term
investments in, or outstanding advances to, or guaranties of, any Person except such equity, investment, advances or guaranties
disclosed in the financial statements. The financial statements accurately disclose all transactions with Affiliates.

(N) Conditions. Each time Borrower requests an Advance, the Conditions in Section 9.1 have been met.

(O)  Characteristics  of  Contracts.  Each  Pledged  Contract  delivered  to  Lender  as  an  Eligible  Contract  meets  all  of  the
requirements listed in the definition of Eligible Contract, except that Borrower makes no representation or warranty as to whether
(i) the Contract meets such requirements to Lender's satisfaction, or (ii) the Contract presents a credit, collateral, or documentation
risk  unacceptable  to  Lender.  No  selection  procedures  adverse  to  Lender  have  been  utilized  in  selecting  the  Eligible  Contracts
delivered to Lender.

ARTICLE XI - REPRESENTATIONS AND WARRANTIES OF LENDER

Section 11.0 Representations of Lender. Lender hereby makes the following representations and warranties:

(A) Due Organization. Lender is a corporation, duly organized, validly existing and in good standing under the laws of the
State of New York, and has the power to own its assets and to transact the business in which it is presently engaged with regard to
this Agreement;

(B) Requisite Power. Lender has the power to execute, deliver and perform this Agreement, and has taken all necessary

action to authorize the execution, delivery and performance of this Agreement; and

(C) Binding Agreement. This Agreement has been duly executed and delivered by Lender and constitutes the legal, valid

and binding obligation of Lender, enforceable in accordance with its terms.

ARTICLE XII - INDEMNITIES OF BORROWER

Section  12.0  Indemnity.  Borrower  shall  indemnify  and  hold  Lender  harmless  from  any  and  all  losses,  claims,  damages,
costs, good faith settlements, expenses, taxes, reasonable attorneys' fees or other liabilities, including but not limited to costs of
investigation, litigation fees and expenses, and costs in successfully asserting the right to indemnification hereunder (collectively,
"Lossee") incurred by Lender at any time and pertaining to (i) facts which are, or allegations which if true would be, a breach of
any  representation,  warranty,  obligation,  agreement  or  covenant  of  Borrower  contained  in  the  Loan  Documents,  or  (ii)  Lender
entering  into  the  Loan  Documents  or  making  Advances  or  handling  Remittances  or  administering  Pledged  Contracts,  (iii)  an
Event of Default or a Pre-Default Event, or (iv) activities, operations or conduct of Borrower or its Affiliates.

ARTICLE XIII - AFFIRMATIVE COVENANTS

The following covenants shall remain in effect until the full payment and performance of all of the obligations of Borrower

to Lender:

Section 13.0 Financing Statements. At the request of Lender, Borrower shall execute such financing statements as Lender
determines may be required by law to perfect, maintain and protect the interest of Lender in the Collateral and in the proceeds
thereof.

Section  13.1  Books  and  Records.  Borrower  shall  maintain  accurate  and  complete  books  and records  with  respect  to  the
Collateral and Borrower's business. All accounting books and records shall be maintained in accordance with generally accepted
accounting principles consistently applied.

22

Section 13.2 Payment of Fees and Expenses. Borrower shall pay to Lender, on demand, any and all fees, costs or expenses
which Lender pays to a bank or other similar institution arising out of or in connection with (i) the forwarding to Borrower, or any
other Person on behalf of Borrower, by Lender of Advances pursuant to this Agreement and (ii) the return of payments deposited
for collection by Lender, including but not limited to payments by Borrower and payments by Contract Debtors.

Section 13.3 Continuity of Business and Compliance With Agreement. Borrower shall continue in business in a prudent,
reasonable  and  lawful  manner  with  all  necessary  licenses,  permits,  and  qualifications  necessary  to  perform  this  Agreement.
Borrower  shall  regularly  and  properly  train its  employees  to  comply  with  all applicable  laws  governing  the  administration  and
purchase of Contracts. Borrower shall take the steps necessary for the representations and warranties in Article X to be true at all
times. In the event that Borrower learns that a representation and warranty in Article X is no longer true, it shall notify Lender
within twenty (20) Business Days after learning thereof.

Section  13.4  Financial  Statements  and  Access  to  Records.  Borrower  shall  provide  Lender  with  quarterly  consolidated
audited  or  unaudited  financial  statements  of  Borrower  and  its  consolidated  Subsidiaries  within  45  days  of  the  end  of  each  of
Borrower's fiscal quarters, and with audited consolidated annual financial statements within one hundred and twenty (120) days of
Borrower's  fiscal  year-end  audited  by  an  independent  certified  public  accounting  firm  acceptable  to  Lender.  Upon  request  of
Lender,  Borrower  shall  provide  Lender  with  unaudited  (or  audited  if  Borrower  so  chooses)  monthly  financial  statements.
Borrower shall deliver to Lender with each financial statement a certificate by the chief financial officer of Borrower verifying the
accuracy and completeness of such statement.

Section 13.5 Subsequent Actions. At the request of Lender, Borrower shall execute and deliver to Lender after execution of

this Agreement such documents or take such action as Lender deems necessary to carry out the Agreement.

Section  13.6  Financial  Condition.  Borrower  shall  notify  Lender  in  writing,  promptly  upon  its  learning  thereof  of  any
material adverse change in the financial condition of Borrower. Section 13.7 Litigation Matters. Borrower shall notify Lender in
writing, promptly upon its learning thereof, of any litigation, arbitration or administrative proceeding which may materially and
adversely affect the operations, financial condition or business of Borrower or its ability to perform this Agreement or which in
any way involve Lender's security interest in the Collateral or other rights under the Loan Documents.

Section 13.8 Value of Collateral. If in Lender's judgment the Collateral has materially decreased in value, other than the
ordinary  depreciation  of  Financed  Vehicles,  Borrower  shall  either  provide  enough  additional  Collateral  to  satisfy  Lender  or
Borrower shall reduce the Loan by an amount sufficient to satisfy Lender.

Section 13.9 Payment of Obligations. Borrower shall pay and perform, as and when due, all of its obligations, including,

without limitation, all of its obligations to Lender.

Section 13.10 Insurance. Borrower shall maintain customary amounts of insurance covering, without limitation, fire, theft,
burglary, public liability, property damage, product liability, workers' compensation, and liability arising  from  the  collection  of
Contracts and sale of motor vehicles. Borrower shall pay all insurance premiums payable for such coverage and shall upon request
of Lender deliver a copy of the policies of such insurance to Lender, together with evidence of payment of all premiums therefor.

Section  13.11  Certificates  of  Title.  Borrower  shall  promptly  apply  for  and  obtain  Certificates  of  Title  for  all  Financed
Vehicles.  Borrower  shall  promptly  deliver  to  Lender  all  Certificates  of  Title  it  receives  for  Financed  Vehicles  for  Pledged
Contracts.

Section 13.12 Interest Rate Spread. If at any time the differential between Borrower's gross yield (including the impact of

any discount retained by Borrower) on Borrower's portfolio of Contracts and the

23

applicable  rate  of  interest  hereunder  is  less  than  seven  and  one-half  (7.5%),  Lender  may  in  its  sole  discretion  cease  making
Advances to Borrower hereunder.

Section 13.13 Year 2000 Compliance. On and after March 31, 1999, Borrower shall be Year 2000 Compliant.

ARTICLE XIV - NEGATIVE COVENANTS

Borrower covenants and agrees that hereafter, without Lender's prior written consent, which Lender may or may not give,

in its sole discretion, until all of Borrower's obligations to Lender with respect to this Agreement are performed and paid in full:

Section  14.0  Mergers,  Etc.  Borrower  shall  not  merge  with,  consolidate  with,  acquire  or  otherwise  combine  with  any

Person, transfer any division or segment of its operations to any Person or form any subsidiary.

Section 14.1 Investments. Borrower shall not make any investment in any Person through the direct or indirect holding of

securities or otherwise.

Section 14.2 Dividends. Borrower shall not declare or pay dividends except in accordance with all applicable laws and in

no event to any Person other than CPS.

Section  14.3  Loans  and  Advances.  Except  for  routine  and  customary  salary  advances,  Borrower  shall  not  make  any
unsecured  loans  or  other  advances  of  money  to  officers,  directors,  employees,  stockholders  or  Affiliates  in  excess  of  Twenty
Thousand Dollars ($20,000.00) in the aggregate. Borrower shall not incur any long term or working capital debt (other than the
Indebtedness) secured by Contracts.

Section 14.4 INTENTIONALLY LEFT BLANK

Section 14.5 Transactions with Affiliate. Borrower shall not enter into, or be a party to, any transaction with any Affiliate,
or  stockholder  of  Borrower,  except,  consistent  with  Borrower's  practice  before  entering  into  this  Agreement,  in  the  ordinary
course of, and pursuant to the reasonable requirements of, Borrower's business and upon fair and reasonable terms which are fully
disclosed to Lender and are no less favorable to Lender than would obtain in a comparable arm's length transaction with a Person
not an Affiliate or stockholder of Borrower.

Section 14.6 Adverse Transactions. Borrower shall not enter into any transaction which adversely affects the Collateral or
Borrower's ability to perform this Agreement or Lender's rights under the Loan Documents; or permit or agree to any extension,
compromise  or  settlement  or  make  any  change  or  modification  of  any  kind  or  nature  with  respect  to  any  Pledged  Contract,
including any of the terms thereof or the amounts due thereunder except for customary payment extensions of Pledged Contracts
done in accordance with Borrower's policies and routines in existence on the Closing Date, no more frequently than once every
twelve (12) months for a period of no more than three (3) months.

Section  14.7  Guaranties.  Borrower  shall  not  guaranty  or  otherwise  in  any  way,  become  liable  with  respect  to  the
obligations or liabilities of any other Person except (i) the Affiliates' obligations to Lender and (ii) by customary endorsement of
instruments or items of payment for deposit to the general account of Borrower or for delivery to Lender.

Section  14.8  Collateral.  Except  as  otherwise expressly  permitted in  the  Loan  Documents,  Borrower  shall  not  convey  or
allow any ownership, security, or other, interest in the Collateral other than Borrower's ownership interest and Lender's security
interest. Borrower shall not interfere with or countermand Lender's instructions to any Person to send Remittances to the Lockbox,
the Collection Account or Lender. Borrower can sell or pledge Contracts which are not Eligible Contracts provided that the sale or
loan proceeds are

24

delivered to Lender for application to the Indebtedness. Borrower can grant purchase money security interests in its equipment to
Persons other than Lender. Borrower can lease as lessee, equipment it uses.

Section 14.9 INTENTIONALLY LEFT BLANK

ARTICLE XV - EVENTS OF DEFAULT

Section 15.0 Events of Default. An Event of Default means the occurrence or existence of one or more of the following
events or conditions (whatever the reason for the Event of Default and whether voluntary, involuntary or caused by operation of
law) which is not waived in writing by Lender or cured as provided in Section 15.7 to the extent Section 15.7 applies:

(A) A breach by Borrower of any representation, warranty or obligation contained herein or in the other Loan Documents

or in any other agreement with Lender.

(B) A breach by Borrower or an Affiliate of any representation, warranty, or obligation contained in any other agreement

with Lender.

(C) The Collateral or any other of Borrower's or an Affiliate's assets are attached, seized, levied upon or subjected to a writ
or distress warrant, or come within the possession of any receiver, trustee, custodian or assignee for the benefit of creditors and the
same  is  not  dissolved  within  thirty  (30)  days  thereafter;  and  application  is  made  by  any  Person  other  than  Borrower  for  the
appointment of a receiver, trustee, or custodian for the Collateral or any other of Borrower's or an Affiliate's assets and the same is
not dismissed within thirty (30) days after the application therefor; or Borrower or an Affiliate shall have concealed, removed or
permitted to be concealed or removed, any  part  of  its property,  with intent to  hinder,  delay  or defraud  its  creditors or  made  or
suffered a transfer of any of its property which may be fraudulent under any bankruptcy, fraudulent conveyance or other similar
law.

(D)  An  application  is  made  by  Borrower  or  an  Affiliate  for  the  appointment  of  a  receiver,  trustee  or  custodian  for  the
Collateral or any other of Borrower's or an Affiliate's assets; a petition under any section or chapter of the Bankruptcy Code or any
similar  federal  or  state  law  or  regulation  shall  be  filed  by  Borrower  or  an  Affiliate;  Borrower  or  an  Affiliate  shall  make  an
assignment  for  the  benefit  of  its  creditors  or  any  case  or  proceeding  is  filed  by  Borrower,  or  an  Affiliate  for  its  dissolution,
liquidation, or termination; Borrower ceases to conduct its Contract purchase and servicing business.

(E) Borrower is enjoined, restrained or in any way prevented by court order from conducting all or any material part of its
business affairs, or a petition under any section or chapter of the Bankruptcy Code or any similar federal or state law or regulation
is filed against Borrower or an Affiliate, or any case or proceeding is filed against Borrower or an Affiliate for its dissolution or
liquidation, and such injunction, restraint, petition, case or proceeding is not dismissed within thirty (30) days after the entry or
filing thereof.

(F) A notice of lien, levy or assessment, with respect to an obligation of $5,000 or more, is filed of record with respect to
all or any of Borrower's or an Affiliate's assets by the United States, or any department, agency or instrumentality thereof, or by
any state, county, municipal or other governmental agency and it is not released within thirty (30) days after the filing; or if any
taxes or debts become a lien or encumbrance upon the Collateral or any other of Borrower's assets, and the same is not released
within thirty (30) days after the same becomes a lien or encumbrance.

(G) Borrower or an Affiliate becomes insolvent or admits in writing to its inability to pay its debts as they mature.

(H) An event has occurred which entitles Lender pursuant to Section 5.1(E) to take over administration of the Contracts.

25

(I) There occurs or exists any situation which leads Lender to believe, in good faith, that Borrower may not, or  may  be
unable to, pay in the normal course one or more payment obligations to Lender, and Lender has given Borrower at least ten (10)
days' notice thereof.

(J)  A  financial  statement  of  Borrower  or  an  Affiliate  reveals  that  its  financial  condition  has  materially  adversely

deteriorated after the execution of this Agreement.

(K) An audited financial statement of Borrower is not unqualified.

(L) The Rolling Average Delinquency exceeds 3.0%.

(M) The Average Charged-Off Losses exceeds 0.55%.

(N) Any other event occurs which will, in Lender's reasonable opinion, have a material adverse effect on the Collateral,
Lender's rights under the Loan Agreements, or on Borrower's financial or business condition, operations or prospects, including,
without limitation, any change in the due diligence procedures used by Borrower to qualify Contract Debtors for Contracts, and
Lender has given Borrower at least ten (10) days' notice thereof.

(O) INTENTIONALLY LEFT BLANK

(P) Borrower or any Affiliate is in default of its obligations under any transaction involving the securitization of Contracts.

(A) INTENTIONALLY LEFT BLANK

(B)  A  default  by  CPS  of  any  of  its  obligations  under  the  Secured  Guaranty  Agreement  pursuant  to  which  CPS,  among

other obligations, guarantied the Borrower's payment of the Indebtedness to Lender.

Section 15.1 Default Rate of Interest. Upon and after an Event of Default and subject to Section 2.5, Borrower's obligations
to Lender shall continue to bear interest, calculated daily on the basis of a 365-day year at the per annum rate set forth in Section
2.3, plus additional post-default interest of one percent (1%) per annum until paid in full.

Section  15.2  Lender's  Remedies.  Whenever  a  Pre-Default  Event  exists  and  whenever  Lender  is  entitled  to  take  over
Contract administration,  Lender  may  without  prior  notice  immediately  suspend  making  Advances.  Upon  and  after  an  Event  of
Default, Lender shall have the following rights and remedies. The rights and remedies shall be cumulative, and none exclusive,
except  to  the  extent  required  by  law.  Lender's  exercise  of  any  right,  remedy,  or  attorney-in-fact  appointment  shall  not  relieve
Borrower of any of its obligations to Lender.

(A)  The  right,  at  Lender's  discretion  and  without  notice  to  Borrower,  (i)  to  immediately  cease  further  Advances  and/or
terminate  this  Agreement,  and  (ii)  to  declare  Borrower's  obligations  to  Lender  immediately  due  and  payable,  whereupon
Borrower's obligations shall become and be due and payable, without presentment, demand, protest or further notice or process of
any kind, all of which are expressly waived by Borrower. Borrower's obligations to Lender shall be immediately due and payable
without declaration by Lender if the Event of Default consists of a petition filed under the Bankruptcy Code or any similar federal
or state law.

(B)  All  of  the  rights  and  remedies  of  a  secured  party  under  the  UCC  and  other  applicable  laws,  including  the  right  to

appoint a receiver.

(C) The right at any time to (i) enter through self-help and without judicial process, upon the premises of Borrower without
any obligation to pay rent to Borrower or to enter any other place or places where the Collateral is located and kept, and remove
the  Collateral  or  remain  on  and  use  the  premises  for  the  purpose  of  collecting  or  disposing  of  the  Collateral,  and  (ii)  require
Borrower to assemble the Collateral and make it available to Lender at a place to be designated by Lender.

26

(D)  The  right  to  sell  or  otherwise  dispose  of  all  or  any  of  the  Collateral  at  public  or  private  sale,  as  Lender  in  its  sole
discretion may deem advisable, with such notice as may be required by law; and such sales may be adjourned from time to time
with or without notice. Lender shall have the right to conduct such sales on the premises of Borrower without charge for such time
and  Collateral  as  Lender  may  see  fit.  Lender  is  hereby  granted  a  license  or  other  applicable  right  to  use,  without  charge,
Borrower's labels, patents, copyrights, rights of use of any name, trade secrets, trade names, trademarks and advertising matter, or
any property of a similar nature, as it pertains to the Collateral, in advertising for sale and selling any Collateral and Borrower's
rights under all licenses and all franchise agreements shall inure to Lender's benefit for this purpose. Lender shall have the right to
sell, lease or otherwise dispose of the Collateral, or any part thereof, for cash, credit or any combination thereof, and Lender may
purchase all  or  any  part  of  the  collateral  at  public,  or,  if  permitted  by  law,  private  sale  and,  in  lieu  of  actual  payment  of  such
purchase price, may set off the amount of such price against Borrower's obligations to Lender. Without excluding other methods
of disposition which may be commercially reasonable, it shall be a commercially reasonable disposition of the Pledged Contracts
and Contract Rights for Lender to collect and enforce the Contracts and Contract Rights in a manner similar to its collection and
enforcement of contracts and Contract Rights for its own account or for the account of other Persons. If any deficiency shall arise
from the disposition of Collateral, Borrower shall remain liable to Lender therefor.

(E) The right at any time and from time to time thereafter, at Lender's sole discretion and without notice to Borrower, (i) to
enforce  payment  of  the  Contract  Debtor's  and  Contract  Rights  Payor's  obligations,  and  to  collect  and  foreclose,  by  legal
proceedings or otherwise, the Collateral in the name of Lender or Borrower and (ii) to take control, in any manner, of any item of
payment for or proceeds of the Collateral. Lender is not obligated to pursue the Collateral or any other Person in order to enforce
Borrower's obligations to Lender.

(F) The right to take over in Lender's or Borrower's name all or part of the administration of the Contracts.

(G) The right to carry out the actions within the scope of Borrower's appointment of Lender as attorney-in-fact.

(H) The right to offset or apply the funds in the Collection Account.

Section 15.3 Injunctive Relief. Borrower recognizes that if there is an Event of Default then, depending on the nature of the
Event of Default, it may be that no remedy at law will provide complete or adequate relief to Lender, and Lender shall be entitled
to temporary and permanent injunctive relief in any such case without the  necessity  of  proving  actual  damages.  The injunctive
relief shall not be a waiver of Lender's rights to other relief and remedies.

Section 15.4 Notice. Any notice required to be given by Lender of a sale, lease, or other disposition of the Collateral which
is given pursuant to Section 16.1 at least five (5) days prior to such proposed action, shall constitute commercially reasonable and
fair notice thereof to Borrower. Notice of less duration shall not be presumed to be commercially unreasonable or unfair.

Section  15.5  Appointment  of  Lender  as  Borrower's  Lawful  Attorney.  Borrower  irrevocably  appoints  Lender  (and  all
persons designated by Lender) as Borrower's true and lawful attorney-in-fact to act in its name, place and stead and at its expense
to:  (i)  demand  payment  of  the  Pledged  Contracts,  other  Collateral  consisting  of  payment  obligations  and  Contract  Rights;  (ii)
enforce  payment  of  the  Pledged  Contracts,  other  Collateral  consisting  of  payment  obligations  and  Contract  Rights,  by  legal
proceedings or otherwise; (iii) exercise all of Borrower's rights and remedies with respect to the collection and enforcement of the
Pledged  Contracts,  other  Collateral  consisting  of  payment  obligations,  and  Contract  Rights;  (iv)  settle,  adjust,  compromise,
discharge,  release,  extend  or  renew  the  Pledged  Contracts,  other  Collateral  consisting  of  payment  obligations,  and  Contract
Rights; (v) if permitted  by  applicable law,  sell  or assign  the  Collateral  upon  such  terms,  for such amounts  and  at  such  time  or
times  as  Lender  deems  advisable;  (vi)  take  control,  in  any  manner,  of  any  item  of  payment  or  proceeds  with  respect  to  the
Collateral;  (vii)  prepare,  file  and  sign  Borrower's  name  on  any  proof  of  claim  in  Bankruptcy  or  similar  document  against  any
Contract  Debtor  or  Contract  Rights  Payor;  (ix)  prepare,  file  and  sign  Borrower's  name  on  any  notice  of  lien,  assignment  or
satisfaction of lien or similar document in connection with the

27

Collateral; (x) do all acts and things necessary, in Lender's sole discretion, to exercise Lender's rights granted in or referred to in
Section 15.2 of this Agreement; (xi) endorse the name of Borrower upon any item of payment or proceeds consisting of or relating
to  the  Collateral  and  deposit  the  same  in  the  account  of  Lender  for  application  to  the  Indebtedness;  (xii)  use  the  information
recorded on or contained in any data processing equipment and computer hardware and software relating to the collateral to which
Borrower has access; (xiii) open Borrower's mail to collect Collateral and direct the Post Office to deliver Borrower's mail to an
address  designated  by  Lender;  and  (xiv)  do  all  things  necessary  to  carry  out  and  enforce  this  Agreement  which  Borrower  has
failed to do. Borrower ratifies and  approves  all acts  of  Lender  as  Borrower's  attorney-in-fact.  Lender  shall  not,  when acting  as
attorney-in-fact, be liable for any acts or omissions as or for any error of judgment or mistake of fact or law, except for actions
taken  in  bad faith. This  power, being  coupled  with  an interest,  is  irrevocable until all  payment  and  performance  obligations  of
Borrower  to  Lender  have  been fully  satisfied.  Borrower shall upon request  of  Lender  execute  powers  of  attorney  to  separately
evidence the foregoing powers granted to Lender. All costs, fees and expenses incurred by Lender, or for which Lender becomes
obligated,  in  connection  with  exercising  any  of  the  foregoing  powers  shall  be  payable  to  Lender  by  Borrower  on  demand  by
Lender and until paid shall be part of the Loan.

Section 15.6 Lender's Default. In the event of any default of the Loan Documents by Lender or any claim by Borrower
related  to  the  Loan  Documents,  Borrower's  sole  and  exclusive  remedy  against  Lender  shall  be  a  cause  of  action  sounding  in
contract with damages limited to actual and direct damages incurred. Lender shall in no event be liable for ordinary negligence,
delay in performance or any consequential, special, punitive, incidental or indirect damages, including without limitation, loss of
profit or goodwill. Lender shall in no event be liable for any loss or damage directly or indirectly resulting from the furnishing of
services  or  reports  under this  Agreement.  With  respect  to  any  goods  and  services  provided  by  Lender,  LENDER  MAKES  NO
WARRANTIES, whether express or implied, including, without limitation, implied WARRANTIES OF MERCHANTABILITY
AND FITNESS FOR A PARTICULAR PURPOSE. Borrower shall have no cause of action against Lender for a default of the
Loan Documents unless Borrower first notices Lender of the default and allows Lender a reasonable time of at least thirty (30)
Business Days to cure the default and Lender fails to cure the default.

Section  15.7  Borrower's  Right  to  Cure.  In  the  event  of  an  unintentional  Pre-Default  Event  by  Borrower  with  respect  to
payment obligations or the delivery of Contract Delivery Documents or Remittances, Borrower shall have three (3) Business Days
to cure the Pre-Default Event before Lender exercises its right to sue Borrower or repossess the Collateral. In the event of any
other type of unintentional default by Borrower (but not including a default by CPS under its Secured Guaranty Agreement with
Lender), Borrower shall have thirty (30) calendar  days  to  cure the  default  before  Lender  exercises  its right to  sue  Borrower  or
repossess the Collateral. Regardless of whether Borrower cures a default, Lender shall be entitled to indemnification pursuant to
Article XII with respect to any Losses arising from claims asserted against Lender.

ARTICLE XVI - GENERAL TERMS AND CONDITIONS

Section 16.0 This Agreement shall be governed and construed in accordance with the laws of the State of California.

Section  16.1  Notices.  Any  notice,  request,  demand,  instruction  or  other  communication  to  be  given  any  party  herein  in
writing shall be effective upon delivery during regular business hours at the offices of Borrower and Lender hereinafter set forth
or at such other offices that either party notifies the other of in writing. The failure to deliver a copy as set forth below shall not
affect the  validity  of the notice to  Borrower  or  Lender.  Such  communications shall  be  given  by  telecopy,  commercial  delivery
service, or sent by certified mail, postage prepaid and return receipt requested, as follows:

If to Borrower:

CPS Funding Corporation
16355 Laguna Canyon Road
Irvine, CA  92718
Electronic FAX (949) 450-3951

28

If to Lender:

Attention:  Chief Financial Officer

General Electric Capital Corporation

540 W. Northwest Highway
Barrington, IL  60010
Electronic FAX (847) 277-6997
Attention:  Manager, Asset Based Financing

with a copy to:

General Electric Capital Corporation

540 W. Northwest Highway
Barrington, IL  60010
Electronic FAX (847) 277 - 5983

Attention: Counsel - Auto Financial Services

Section 16.2 Headings. Paragraph headings have been inserted in this Agreement as a matter of convenience for reference

only. The paragraph headings shall not be used in the interpretation of this Agreement.

Section  16.3  Severability.  If  any  one  or  more  of  the  provisions  of  this  Agreement  are  held  to  be  invalid,  illegal  or
unenforceable in any respect for any  reason,  the  validity,  legality  or  enforceability  of  any  such  provision  or  provision  in every
other respect and of the remaining provisions of this Agreement shall not be in any way impaired.

Section 16.4 Offset. Lender has the right to offset, apply, or recoup any obligation of Borrower to Lender, arising under the
Loan Documents or otherwise, against any obligations or payments Lender owes to Borrower, arising under the Loan Documents
or otherwise, or against any property of Borrower held by Lender. Borrower waives any right to offset, apply, or recoup against
any obligation it owes to Lender. Lender is not obligated to collect any of the Contracts or pursue any of the other Collateral or
any of Lender's rights at any time as a condition to payment and performance by Borrower.

Section 16.5 Independent Contractor. Borrower is an independent contractor in all matters relating to this Agreement and

the Collateral and is not an agent or representative of Lender. Borrower has no authority to act on behalf of or bind Lender.

Section 16.6 Expenses. Each party shall bear the expenses of its own performance of this Agreement.

Section 16.7 Modification of Loan Documents; Sale of Interest. This Agreement may not be modified, altered or amended,
except  by  an  agreement  in  writing  and  signed  by  Borrower  and  Lender.  The  rights  of  Lender  granted  in  or  referred  to  in  this
Agreement shall apply to any modification of or supplement to the Loan Documents. Borrower may not without Lender's prior
written  permission,  sell,  assign  or  transfer  any  of  the  Loan  Documents,  or  any  portion  thereof,  including,  without  limitation,
Borrower's rights, title, interests, remedies, powers and duties thereunder. Any sale, assignment, or transfer by Borrower without
Lender's permission shall be void ab initio. Borrower hereby consents to Lender's participation, sale, assignment, transfer or other
disposition, at any time or times hereafter, of any of the Loan Documents, or of any portion thereof, including, without limitation,
Lender's rights, title, interests, remedies, powers and duties thereunder. The Loan Documents shall be binding upon and inure to
the benefit of the permitted successors and assigns of Borrower and Lender.

Section 16.8. Attorneys' Fees and Lender's Expenses. If, following an Event of Default, Lender shall in good faith employ
counsel for advice or other representation or shall incur other costs and expenses in connection with (A) any litigation, contest,
dispute,  suit,  proceeding  or  action  (whether  instituted  by  Lender,  Borrower  or  any  other  Person)  in  any  way  relating  to  the
Collateral, any of the Loan Documents or any other agreements executed or delivered in connection herewith, (B) any attempt to
enforce, or  enforcement  of,  any  rights  of  Lender  against  Borrower  or  any  other  Person,  including,  without  limitation,  Contract
Debtors, that may be

29

obligated  to  Lender  by  virtue  of  any  of  the  Loan  Documents,  (C)  any  actual  or  attempted  inspection,  verification,  protection,
collection,  sale, liquidation  or  other  disposition  of the  Collateral,  then, in  any  such  event, the  attorneys'  fees  arising  from  such
services and all expenses, costs, charges and other fees (including expert's fees) incurred by Lender in any way arising from or
relating to any of the events or actions described in this Section shall be payable to Lender by Borrower on demand by Lender and
until paid shall be part of the Loan.

Section 16.9 Waiver by Lender. Lender's failure, at any time or times hereafter, to require strict performance by Borrower
of any provision of this Agreement or any of the other Loan Documents shall not waive, affect or diminish any right of Lender
thereafter to demand strict performance therewith. Any suspension or waiver by Lender of an Event of Default by Borrower under
the  Loan  Documents  shall  not  suspend,  waive  or  affect  any  other  Event  of  Default  by  Borrower  under  the  Loan  Documents,
whether  the  same  is  prior  or  subsequent  thereto  and  whether  of  the  same  or  of  a  different  type.  None  of  the  undertakings,
agreements, warranties, covenants and representations of Borrower contained in the Loan Documents and no Event of Default by
Borrower under the Loan Documents shall be deemed to have been suspended or waived by Lender unless such  suspension  or
waiver is by an instrument in writing signed by a manager of Lender and identifies the matter waived or suspended. Any consent
or approval by Lender pursuant to this Agreement is not a waiver by Lender of, or an admission by Lender of the truth of, any
Borrower's representations and warranties in this Agreement.

Section 16.10 Waivers by Borrower. Except as otherwise provided for in this Agreement, Borrower waives (i) notice and
consummation of presentment, demand, protest, dishonor, intent to accelerate, acceleration, (ii) all rights to notice and a hearing
prior to taking possession or control of, or Lender's replevy, attachment or levy upon, the Collateral; (iii) any bond or security in a
judicial proceeding as a condition to Lender exercising any of Lender's remedies; (iv) the benefit of all valuation, appraisement
and exemption laws, (v) TRIAL BY JURY in any dispute with Lender arising out of or related to any of the Loan Documents, and
(vi) any claim against Lender arising before November 30, 1998. The failure or delay of Lender to strictly enforce the terms of
this Agreement shall not be a waiver of Lender's right to do so.

Section 16.11 Counterparts. This Agreement may be executed in two or more counterparts, with the same effect as if all
parties had signed the same document. All such counterparts shall be deemed an original, shall be construed together and shall
constitute one and the same instrument.

Section 16.12 Entire Agreement. This Agreement contains the entire agreement among the parties regarding the loan by

Lender to Borrower based on Contracts and supersedes all prior agreements, whether written or oral, with respect thereto.

Section 16.13 Statements of Account. Each report, billing statement, Statement of Borrowing Base, and payment transcript
which  is  prepared  by  Lender  shall,  except  for  manifest  errors,  be  deemed  final,  binding  and  conclusive  upon  Borrower  in  all
respects as to all matters reflected therein, and shall constitute an account stated between Borrower and Lender, unless thereafter
waived in writing by Lender or unless, within thirty (30) days after Borrower's receipt of such document, Borrower delivers to
Lender notice of a written objection thereto specifying the claimed error. In the event of such an error, only those items expressly
objected to in such notice shall be deemed to be disputed by Borrower and Lender's only liability to Borrower shall be to issue a
corrected document.

Section 16.14 Publicity. Borrower authorizes Lender to publicize "tombstone" or similar  announcements  with  respect to

the financing contemplated under this Agreement, and to use Borrower' name and logo in connection therewith

30

Section  16.15  Contract  Documents.  After  Lender reviews  a  Contract  form  or  any  other  form  used  in  connection  with  a
Contract (collectively, the "Form"), Lender may inform Borrower hereto that the Form may not comply with certain laws or that
the Form is not acceptable to Lender as an Eligible Contract form unless certain changes are made. Borrower is responsible for its
use  of  the  Forms  and  for  any  changes  Borrower  makes  to  the  Forms  in  response  to  Lender's  comments.  Lender  shall  have  no
liability to Borrower arising from Borrower's use of, or changes to, any Form regardless of whether Lender approved the Form or
the changes or whether Lender conditioned the use of the Form as an Eligible Contract Form or Lender's comments regarding a
Form, Borrower remain obligated to Lender to conduct its business in a lawful manner, including the use of Forms which comply
with applicable laws.

IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed and delivered by their respective

officers thereunto duly authorized as of the date first above written.

CPS FUNDING CORPORATION,
as Borrower

By: ________________________________

Name:  _____________________________

Title: _____________________________

GENERAL ELECTRIC CAPITAL
CORPORATION, as Lender

By: ________________________________

Name:  _____________________________

Title: _____________________________

31

EXHIBIT A

AMENDED AND RESTATED PROMISSORY NOTE

$100,000,000.00 November 30, 1998

FOR  VALUE  RECEIVED,  the  undersigned,  CPS  FUNDING  CORPORATION,  a  California  corporation  ("Borrower"),
hereby promises to pay to GENERAL ELECTRIC CAPITAL CORPORATION, a New York corporation ("Lender"), or order, the
principal amount (the "Principal") of up to One Hundred Million Dollars ($100,000,000.00), or such other amount constituting the
Loan made by Lender to Borrower pursuant to the Amended and Restated Motor Vehicle Installment Contract Loan and Security
Agreement, dated as of November 30, 1998 between Borrower and Lender (the "Agreement"). All terms used in this Note shall
have the meanings given to them in the Agreement if they are defined in the Agreement and not defined in this Note. Borrower
further promises to pay interest ("Interest") on the amount of the Principal outstanding from time to time from the date hereof until
such Principal shall be paid in full, at a rate per annum (calculated on the basis of a year of 365 days for the actual days elapsed)
equal to the applicable rate of interest provided for in the Agreement.

Interest and Principal shall be due and payable at the times provided for in the Agreement. All payments of Principal and
Interest  shall  be  made  in  lawful  money  of  the  United  States  of  America  and  in  immediately  available  funds  to  Lender  at  GE
Capital, 540 W. Northwest Highway, Barrington, IL 60010, Attention: Manager - Asset Based Financing, or such other address as
may be specified by Lender or any other holder of this Note.

This Note is the Note described in, and is subject to the terms and provisions of, the Agreement, as the same may at any

time be amended or modified and in effect.

Upon and after an Event of Default, the outstanding Principal of this Note and any Interest and fees accrued thereon shall,
at the option of the holder of this Note and without demand, notice or legal process of any kind, become immediately due and
payable.

The records of the holder of this Note shall, in the absence of manifest error, be conclusive evidence at any time as to the

amount of the outstanding Principal of this Note and the amount of Interest accrued thereon.

This Note is secured by a security interest in the Collateral, as described in and evidenced by the Agreement. This Note is
enforceable  by  the  holder  without  first  enforcing  the  security  interest  and  whether  or  not  the  security  interest  exists  or  is
enforceable.

If any suit or other proceeding shall be instituted to enforce this Note, the holder of the Note shall, in addition to such other
relief  as  the  court  may  award,  be  entitled  to  recover  attorneys'  fees,  expenses  and  costs  of  investigation,  including,  without
limitation, attorneys' fees, costs and expenses of investigation incurred in appellate proceedings or in connection with any case or
proceeding under the Bankruptcy Code or similar law.

No delay or failure on the part of the holder of this Note to exercise any power or right given under this Note shall operate
as  a  waiver  of  any  right  or  remedy  of  the  holder;  nor  shall  any  right  or  remedy  of  the  holder  hereunder  or  under  any  other
applicable law be abridged or modified by any course of conduct.

The  undersigned  and  all  endorsers,  guarantors,  and  all  persons  liable  or  to  become  liable  on  this  Note  hereby  waive
presentment, protest, demand, notice of dishonor, notice of protest, and any and all delays or lack of diligence or collection and
any other notice or further requirement necessary to hold each of them liable for payment. The right to a trial by jury and to plead
any statute of limitations as a defense to any demand on this Note, or any guaranty hereof, or any agreement to pay the same, or
any and all obligations or liabilities arising out

1

of or in connection with this Note is expressly waived by the undersigned, endorsers and guarantors, to the fullest extent permitted
by the law.

No payment of interest hereunder shall exceed the maximum amount payable under applicable law.

This Note may not be modified, amended or terminated, except in a written instrument executed by both Borrower and the
holder of  this  Note.  Borrower  agrees  that  the  rights  granted to  Lender pursuant  to  this  Note  shall  accrue  to  any  Person  who is
lawfully in possession of this Note with an assignment from Lender.

This Note shall be governed by and construed in accordance with the laws of the State of California. This Note amends,
restates  and  supersedes  the  prior  Notes  of  Borrower  payable  to  the  order  of  Redwood  Receivables  Corpration  pursuant  to  the
Receivables Funding and Servicing Agreement, dated as of June 1, 1995, as amended, and is given in substitution therefor and not
in satisfaction of Borrower's obligations thereunder.

IN  WITNESS  WHEREOF,  Borrower  has  executed and  delivered the foregoing  Note  as  of  the  day  and  year  first  above

written.

CPS FUNDING CORPORATION

By: ________________________________

Name:  _____________________________

Title: _____________________________

2

EXHIBIT 10.23

WARRANT AGREEMENT

by and between

CONSUMER PORTFOLIO SERVICES, INC.,
the Company,

and

FSA PORTFOLIO MANAGEMENT INC.,
AND ITS SUCCESSORS AND ASSIGNS,
the Purchaser,

Dated as of November 30, 1998

EXECUTION COPY

WARRANT  AGREEMENT  (this  "Agreement"),  dated  as  of  November  30,  1998,  by  and  between  CONSUMER
PORTFOLIO  SERVICES,  INC.,  a  California  corporation  (the  "Company"),  and  FSA  PORTFOLIO  MANAGEMENT  INC.,  a
Delaware corporation (together with its successors and assigns, the "Purchaser").

W I T N E S S E T H:

WHEREAS, the Company proposes to issue to the Purchaser warrants ("Warrants") to purchase shares of Common Stock
(as  defined  in  Section  1)  in  connection  with  the  agreement  of  Financial  Security  Assurance  Inc.  ("FSA"),  an  affiliate  of  FSA
Portfolio Management Inc., (i) to facilitate the obtaining of reinsurance related to securities issued in CPS Auto Securitizations (as
defined herein) and guaranteed by FSA and (ii) to undertake certain actions necessary to permit FSA to issue financial guaranty
insurance policies for the benefit of holders of securities issued in such CPS Auto Securitizations.

NOW,  THEREFORE,  in  consideration  of  the  premises,  the  agreements  herein  set  forth,  and  other  good  and  valuable

consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

Section 1. Conditional Grant. (a) The Purchaser is hereby granted the right to purchase, subject to the terms and conditions
of this Agreement, including, without limitation, the conditions precedent set forth in Section 1(b) below, at any time and from
time to time, during the period from the Issue Date (as defined in Section 1(b) below) until 5:30 p.m., New York time, on the first
Business Day (as defined in this Section 1(a)) on or after the fifth anniversary of the Issue Date (the "Exercise Period"), 2,525,114
shares (the "Warrant Shares") designated pursuant to the Company's Articles of Incorporation, as they may be amended as of the
Issue Date, as voting "Common Stock" without par value, at the initial exercise price per Warrant Share of Three Dollars ($3.00).
The adjusted exercise price shall be the price that shall result from time to time from any and all adjustments of the initial exercise
price  in  accordance  with  the  provisions  of  Section  6.  "Exercise  Price"  means  the  initial  exercise  price  or  the  adjusted  exercise
price,  depending  upon  the  context.  The  number  of  Warrant  Shares  issuable  upon  the  exercise  of  any  Warrant  remaining
unexercised at any time shall be the number of Warrant Shares that shall result from time to time from any and all adjustments to
the number of Warrant Shares represented by such Warrant in accordance with the provisions of Section 7. "Business Day" means
a day that is not a Saturday or a Sunday or a day on which banking institutions in New York, New York or Irvine, California are
authorized or obligated by law, regulation, executive order or decree to be closed.

(b)  The  rights  of  the  Purchaser  under  this  Agreement,  including,  without  limitation,  the  right  to  receive  Warrant
Certificates (as defined in Section 2 below), the right to exercise any Warrants, the right to receive certificates for the Warrant
Shares, the right to have the Company register certain securities, and the right to receive notice of  and  to participate  in certain
meetings,  are  all  contingent  upon  satisfaction  of  the  following  conditions:  that  FSA  shall  have  issued  a  financial  guaranty
insurance policy for the benefit of holders of at least $300 million of securities issued by one or more entities affiliated with the
company in securitizations of automobile installment receivables, that said policy guarantees the full and timely payment of the
scheduled payments of principal and interest relating to such securities, and that said policy be issued after the date hereof and not
later than December 31, 1998. The date on which such conditions are first satisfied shall be the "Issue Date".

(c) The Company represents that it has disclosed to FSA on Schedule 1 hereto all Common Stock, Serial Preferred Stock,
and any other capital stock of the Company outstanding on the date of this Agreement, and has disclosed to FSA, on at least an
accurate pro forma basis if not in full, any options, interests, participations, or other equivalents (however designated) of or in the
Company, whether voting or nonvoting, including, without limitation, phantom stock, performance stock, Options (as defined in
Section 6.7(b)) Convertible  Securities  (as  defined in  Section  6.7(b),  and  all  agreements,  instruments,  documents, and  securities
convertible, exercisable, or exchangeable, in whole or in part, into any one or more of the foregoing that are outstanding on the
date of this Agreement. The Company further represents that the number of Warrant Shares in

1

Section 1(a) is not less than 10% of the Common Stock after full dilution, giving effect to the exercise of all such  outstanding
interests  and  rights.  The  Company  agrees  that,  in  connection  with  a  breach  of  either  of  the  foregoing  representations,  the
Purchaser  shall  have  the  right,  without  limitation  of  any  other  available  rights  and  remedies,  to  compel  the  Company  to  grant
additional  Warrants  for  additional  Warrant  Shares  in  accordance  with  the  essential  intent  and  principles  of  this  Agreement,
including, without limitation, the intent that the Purchaser receive Warrants for 10% of the Common Stock on a fully diluted basis
measured as of the date of this Agreement.

Section 2. Warrant Certificates. The warrant certificates (the "Warrant Certificates") delivered pursuant to this Agreement
shall be in the form set forth in Exhibit A, attached hereto and made a part hereof, with such appropriate insertions, omissions,
substitutions, and other variations as required or permitted by this Agreement.

Section 3. Exercise of Warrants.

3.1  Method  of  Exercise.  The  Warrants  are  exercisable  at  the  Exercise  Price  per  Warrant  Share  payable  by  check  or  by
surrender  of  Warrants  in  lieu  of  cash  as  provided  in  Section  3.2.  Upon  surrender  of  a  Warrant  Certificate,  together  with  the
annexed Form of Election to Purchase duly executed by the registered holder of such Warrant Certificate (the "Holder") or the
Holder's  agent  or  attorney  and  payment  of  the  Exercise  Price  for  the  Warrant  Shares  purchased,  at  the  Company's  principal
executive offices at 16355 Laguna Canyon Road, Irvine, California 92618 or its office or agency maintained for such purpose as
referred  to  below,  the  Holder  shall  be  entitled  to  receive  a  certificate  or  certificates  for  the  Warrant  Shares  so  purchased.  The
purchase rights represented by each Warrant Certificate are exercisable at the option of the Holder thereof, in whole or in part (but
subject to Section 8 as to fractional shares). In the case of the purchase of less than all the Warrant Shares purchasable under any
Warrant Certificate, the Company shall cancel said Warrant Certificate upon the surrender thereof and shall execute and deliver a
new  Warrant  Certificate  of  like  tenor  for  the  balance  of  the  Warrant  Shares  purchasable  thereunder.  As  long  as  any  of  the
Warrants remain outstanding, the Company shall maintain an office or agency (which shall initially be the the principal executive
offices  of  the  Company)  where  the  Warrant  Certificates  may  be  presented  for  exercise,  registration  of  transfer,  division,  or
combination  as  provided  in  this  Agreement.  The  Company  agrees  to  maintain,  at  its  aforesaid  office  or  agency,  books  for  the
registration and the registration of transfer of the Warrants.

3.2 Exercise by Surrender of Warrants. In addition to the method of payment set forth in Section 3.1 and in lieu of any cash
payment required thereunder, the Holder(s) of the Warrants shall have the right at any time and from time to time to exercise the
Warrants in whole or in part by surrendering the Warrant Certificate in the manner specified in Section 3.1 in exchange for the
number of Warrant Shares equal to (x) the number of Warrant Shares as to which the Warrants are being exercised multiplied by
(y) a fraction, the numerator of which is the 30-Day Average Market Price (as defined in Section 6.6) of the Common Stock less
the Exercise Price and the denominator of which is such 30-Day Average Market Price.

Section 4. Issuance of Certificates. Upon the exercise of the Warrants, the issuance of certificates for the Warrant Shares
and/or other securities, properties, or rights underlying such Warrants shall be made forthwith (and in any event within five (5)
Business  Days  thereafter)  without  charge  to  the  Holder  thereof  including,  without  limitation,  any  tax  that  may  be  payable  in
respect of the issuance thereof, and such certificates shall (subject to the provisions of Section 5) be issued in the name of, or in
such names as may be directed by, the Holder thereof.

The Warrant Certificates and the certificates representing the Warrant Shares (and/or other securities, cash, rights, or other
property  issuable  upon  the  exercise  of  the  Warrants)  shall  be  executed  on  behalf  of  the  Company  by  the  manual  or  facsimile
signature of the then Chairman or Vice Chairman of the Board of Directors or President or Vice President of the Company under
its corporate seal reproduced thereon, attested to by the manual or facsimile signature of the then Secretary or Assistant Secretary
of  the  Company.  Warrant  Certificates  shall  be  dated  the  date  of  execution  by  the  Company  upon  initial  issuance,  division,
exchange, substitution, or transfer.

2

Section 5. Securities Act of 1933 Legend. None of the Warrants, the Warrant Shares, nor any of the other securities that
may  become  issuable  upon  exercise  of the Warrants  or  upon  conversion  of  the  Warrant  Shares  have  been  registered  under  the
Securities Act of 1933, as amended (the "Securities Act"). Upon exercise of the Warrants, in part or in whole, unless the Warrant
Shares  previously  have  been  registered  pursuant  to  the  Securities  Act,  pursuant  to  Section  11  or  12  hereof  or  otherwise,  the
certificates representing the Warrant Shares and any other securities issued upon exercise of the Warrants or upon conversion of
the Warrant Shares shall bear the following legend:

"THE  SECURITIES  REPRESENTED  HEREBY  HAVE  NOT BEEN  REGISTERED  UNDER  THE  SECURITIES  ACT
OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR  ANY  STATE  SECURITIES  LAWS  AND  NEITHER  THE
SECURITIES  NOR  ANY  INTEREST  THEREIN  MAY  BE  OFFERED,  SOLD,  TRANSFERRED,  PLEDGED,  OR
OTHERWISE  DISPOSED  OF  EXCEPT  PURSUANT  TO  AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER
THE SECURITIES ACT AND SUCH STATE LAWS OR UNDER AN EXEMPTION FROM REGISTRATION UNDER
THE SECURITIES ACT AND SUCH STATE LAWS."

Section 6. Adjustments to Exercise Price and Number of Warrant Shares.

6.1 Subdivision and Combination. If the Company shall at any time (i) subdivide the outstanding shares of Common Stock
into a larger number of shares, (ii) combine the outstanding shares of Common Stock into a smaller number of shares, (iii) declare
a dividend on the outstanding shares of Common Stock payable in shares of Common Stock or (iv) issue by reclassification of its
Common Stock any shares of its Capital Stock (as defined in this Section 7.1), then the Exercise Price in effect immediately after
the record date for such dividend or distribution or the effective date of such subdivision, combination, or reclassification shall be
adjusted  so  that  it  shall  equal  the  price  determined  by  multiplying  the  Exercise  Price  in  effect  immediately  prior  thereto  by  a
fraction, of which the numerator shall be the number of shares of Common Stock outstanding immediately before such dividend,
distribution, subdivision, combination, or reclassification, and of which the denominator shall be the number of shares of Common
Stock  outstanding  immediately  after  such  dividend,  distribution,  subdivision,  combination,  or  reclassification.  Such  adjustment
shall be made successively whenever any event specified above shall occur. "Capital Stock" means the Common Stock, the Serial
Preferred Stock, and any other capital stock of the Company authorized from time to time, and any other shares, options, interests,
participations, or other equivalents (however designated) of or in the Company, whether voting or nonvoting, including, without
limitation, common stock, preferred stock, phantom stock, performance stock, Options (as defined in Section 6.7(b)) Convertible
Securities (as defined in Section 6.7(b)), and all agreements, instruments, documents, and securities convertible, exercisable, or
exchangeable, in whole or in part, into any one or more of the foregoing.

6.2 Adjustment in Number of Warrant Shares. Upon each adjustment of the Exercise Price pursuant to the provisions of
Section 6.1, the number of Warrant Shares issuable upon the exercise of each remaining unexercised Warrant shall be adjusted to
the nearest full Warrant Share by multiplying the number of Warrant Shares issuable upon exercise of such Warrant immediately
prior  to  such  adjustment  by  a  fraction,  of  which  the  numerator  shall  be  the  number  of  shares  of  Common  Stock  outstanding
immediately after such dividend, distribution, subdivision, combination, or reclassification, and of which the denominator shall be
the number of shares of Common Stock outstanding immediately before such dividend, distribution, subdivision, combination, or
reclassification. Such adjustment shall be made successively whenever any event specified above shall occur.

6.3 Definition of Common  Stock.  "Common  Stock"  means  (i) any  class  of  stock  designated as "Common  Stock"  in  the
Articles of Incorporation of the Company, as they may be amended as of the Issue Date, or (ii) any other class of stock resulting
from  one  or  more  changes  or  reclassifications  of  such  designated  Common  Stock  consisting  solely  of  changes  in  par  value,  or
from  par  value  to  no  par  value,  or  from  no  par  value  to  par  value.  In  the  event  that  the  Company  shall  after  the  date  of  this
Agreement  issue  Common  Stock  ("New  Common  Stock")  with  any  rights  that  are  different  from  the  rights  evidenced  by  the
shares of Common Stock outstanding as of the date of this Agreement ("Existing Common Stock"), the Holder, at its option, may
receive upon exercise of any Warrant, Warrant Shares consisting of either shares of Existing Common Stock or shares of New
Common Stock or any combination of shares of Existing Common Stock and New Common Stock. This Section 6.3 shall apply to
successive issuances of any such New Common Stock.

3

6.4 Merger or Consolidation. If the Company after the Issue Date (i) shall consolidate with or merge into any other person
and  shall  not  be  the  continuing  or  surviving  corporation  of  such  consolidation  or  merger,  (ii)  shall  permit  any  other  person  to
consolidate with or merge into the Company and the Company shall be the continuing or surviving person but, in connection with
such consolidation or merger, the Common Stock shall be changed into or exchanged for stock or other securities of any other
person  or cash  or rights  or any  other  property,  (iii)  shall  transfer  all  or  substantially  all  of  its  properties  or  assets  to  any  other
person, or (iv) shall effect a capital reorganization or reclassification of the Common Stock (other than a capital reorganization or
reclassification  resulting  in  the  issue  of  additional  shares  of  Common  Stock  for  which  adjustments  to  the  Exercise  Price  are
provided  in  this  Section  6),  or  (v)  shall  effect  a  spin-off  of  assets,  securities  (other  than  Common  Stock),  or  other  property  to
holders of its Common Stock, then, and in the case of each such transaction, proper provision shall be made so that, upon the basis
and the terms and in the manner provided in this Agreement and the Warrants, the Holders of the Warrants, upon the exercise
thereof at any time after the consummation of such transaction, shall be entitled to receive (at the Exercise Price in effect at the
time of such consummation for all Warrant Shares immediately prior to such consummation), in lieu of or, in the case of an event
described  clause  (v)  above,  in  addition  to  the  Warrant  Shares  or  other  securities  issuable  upon  such  exercise  prior  to  such
consummation, the highest amount of securities, cash, rights, or other property to which such Holders would actually have been
entitled  as  stockholders  upon  such  consummation  if  such  Holders  had  exercised  the  rights  represented  by  the  Warrants
immediately  prior  thereto,  subject  to  adjustments  (subsequent  to  such  consummation)  as  nearly  equivalent  as  possible  to  the
adjustments provided for in this Section 6.

6.5 Assumption of Obligations. Notwithstanding anything contained in the Warrants to the contrary, the Company will not
effect any of the transactions described in clauses (i) through (v) of Section 6.4 unless, prior to the consummation thereof, each
person  (other  than the  Company)  that  may  be  required to  deliver  any  stock,  securities,  cash, rights, or other  property  upon  the
exercise of the Warrants as provided herein  shall  assume,  by  written  instrument  delivered  to  and reasonably  satisfactory  to  the
Holders of the Warrants, (a) the obligations of the Company under this Agreement and the Warrants (and if the Company shall
survive the consummation of such transaction, such assumption shall be in addition to, and shall not release the Company from,
any  continuing  obligations  of  the  Company  under  this  Agreement  and  the  Warrants)  and  (b)  the  obligation  to  deliver  to  such
Holders  such  stock,  securities,  cash,  rights,  or  property  as, in  accordance  with  the  foregoing  provisions  of  this  Section  6,  such
Holders may be entitled to receive, and such person shall have similarly delivered to such Holders an opinion of counsel for such
person,  which  counsel  shall  be  reasonably  satisfactory  to  such  Holders,  stating  that  this  Agreement  and  the  Warrants  shall
thereafter continue in full force and effect and the terms hereof (including, without limitation, all of the provisions of this Section
6)  shall  be  applicable  to  the  stock,  securities,  cash,  rights,  or  property  that  such  person  may  be  required  to  deliver  upon  any
exercise of the Warrants or the exercise of any rights pursuant hereto.

6.6 Dividends and Other Distributions. If, at any time or from time to time after the date of this Agreement, the Company
shall  issue  or  distribute  to  the  holders  of  shares  of  Common  Stock  evidences  of  its  indebtedness,  any  other  securities  of  the
Company, or any cash, rights, property, or other assets (excluding pursuant to a subdivision, combination, or reclassification, or
dividend or distribution payable in shares of Common Stock, provision for which is made in Section 6.1, and excluding Regular
Cash  Dividends  (as  defined  in  this  Section  6.6))  (any  such  non-excluded  event  being  herein  called  a  "Special  Dividend"),  the
Exercise Price shall be adjusted by multiplying the then current Exercise Price by a fraction (i) the numerator of which shall be (a)
the 30-Day Average Market Price (as defined in this Section 6.6) of the Common Stock, less (b) the Fair Market Value (as defined
in this Section 6.6) of the evidences of indebtedness, other securities, cash, rights, property, or other assets issued or distributed in
such Special Dividend applicable to one share of Common Stock and (ii) the denominator of which shall be such 30-Day Average
Market Price. An adjustment made pursuant to this Section 6.6 shall become effective immediately after the record date of any
such Special Dividend. "30-Day Average Market Price" means, with respect to any security, the average for the thirty consecutive
trading  days  on  the  New  York  Stock  Exchange  immediately  preceding  the  record  date  (or,  if  such  calculation  is  being  made
pursuant to Section 6.7(a) or 6.7(b), at the time specified in such Section) of the daily closing price of such security as reported by
the national securities exchange upon which such security is then listed or if not listed on any such exchange, the average of the
closing prices as reported by the Nasdaq National Market, or if not then listed on the Nasdaq

4

National  Market,  the  average  of  the  highest  reported  bid  and  lowest  reported  asked  prices  in  the  over-the-counter  market  as
reported  by  the  National  Association  of  Securities  Dealers  Inc.  Automated  Quotation  System  or  its  successor  or  such  other
generally accepted source of publicly reported bid quotations; provided, that if such thirty-trading-day period would include any
days of trading in such security on an ex-dividend basis, the 30-Day Average Market Price shall be determined on the basis of
only  the  portion  of  such  thirty-trading-day  period  preceding  the  period  of  ex-dividend  trading  or,  if  no  portion  of  such  thirty-
trading-day period precedes ex-dividend trading, then the 30-Day Average Market Price shall be determined on the basis of the
ten  consecutive  trading  days  on  the  New  York  Stock  Exchange  immediately  preceding  such  ex-dividend  trading;  provided,
further,  that if such security  is  not then publicly  traded  on  the  basis  of  any  of  the  foregoing  listings  or  quotations,  the  30-Day
Average Market Price shall be the Fair Market Price. "Fair Market Price" means, with respect to any security, the fair market price
of such security as determined in good faith by the Company's Board of Directors, subject to Section 6.8. "Fair Market Value"
means, with respect to any evidences of indebtedness, other securities, cash, rights, property, or other assets, the fair market value
of such property or assets as determined in good faith by the Company's Board of Directors, subject to Section 6.8. "Regular Cash
Dividend"  means,  for  the  purposes  of  this  Section  6.6,  any  cash  dividend  declared  or  paid  after  the  date  of  this  Agreement  of
which  the  Purchaser  has  received  at  least  30  days'  advance  notice  so  long  as  the  sum  of  (a)  such  cash  dividend  plus  (b)  the
aggregate  amount  of  all  Restricted  Payments  (as  defined  in  this  Section  6.6)  made  during  the  period  after  December  31,  1996
would not exceed the sum of (x) $7,500,000 plus (y) 50% of the Consolidated Net Income for the period commencing December
31, 1996 and ending on the date of payment of such cash dividend, treated as one accounting period. "Restricted Payments" means
any  payment  of  or  in  respect  of  (i)  any  dividend,  either  in  cash  or  property,  on  any  shares  of  the  Company's  Capital  Stock
(excluding pursuant to a subdivision, combination, or reclassification, or dividend or distribution payable in shares of Common
Stock provision for which is made in Section 6.1) or (ii) any purchase, redemption, or retirement of any shares of the Company's
Capital Stock or any warrants, rights, or options to purchase or acquire any  shares  of the  Company's  Capital  Stock  or (iii)  any
other payment or distribution, either directly or indirectly through any subsidiary, in respect of the Company's Capital Stock.

6.7 Certain Issuances. (a) If at any time on or after the date of this Agreement the Company issues or sells any shares of
Capital Stock (x) including any Capital Stock issuable pursuant to Options (as defined in, and subject to the further provisions of,
Section 6.7(b)) or Convertible Securities (as defined in, and subject to the further provisions of, Section 6.7(b)) outstanding on or
before the Issue Date but (y) excluding all Warrant Shares, at a per unit or share price less than the Exercise Price or less than the
30-Day Average Market Price of Common Stock immediately before the time such Capital Stock (the "Additional Capital Stock")
is issued or sold, then the Exercise Price will be, in the case of Capital Stock issued at a price less than the Exercise Price, reduced
to the lower of the prices calculated by the following clauses (i) and (ii) and, in the case of Capital Stock issued at a price less than
such 30-Day Average Market Price but above the Exercise Price, reduced to the price calculated by the following clause (ii):

(i) dividing (A) the sum of (I) the total number of shares of

Capital Stock outstanding immediately before such issuance or sale of
Additional Capital Stock multiplied by the then current Exercise Price
plus (II) the aggregate cash consideration, if any, received by the
Company upon such issuance or sale, by (B) the total number of shares of
Capital Stock outstanding immediately after such issuance or sale (as
calculated on a fully-diluted basis); and

(ii) multiplying the then current Exercise Price by a fraction,

(A) the numerator of which is calculated by dividing (I) the sum of (x)
the total number of shares of Capital Stock outstanding immediately
before such issuance or sale of Additional Capital Stock multiplied by
the then current 30-Day Average Market Price of the Common Stock plus
(y) the aggregate consideration, if any, received by the Company upon
such issuance or sale, by (II) the total number of shares of Capital
Stock outstanding immediately after such issuance or sale (as calculated
on a fully-diluted basis), and (B) the denominator of which is the
30-Day Average Market Price before such issuance or sale;

for purposes of this Section 6.7(a), in each case where the 30-Day Average Market Price is to be computed with respect to the
time  before  any  Additional  Capital  Stock  is  issued  or  sold,  the  date  as  of  which  the  30-Day  Average  Market  Price  will  be
computed will be the earlier of the date upon which the Company enters into a firm contract

5

for the issuance of such Additional Capital Stock and the date upon which the Company issues such Additional Capital Stock.

(b) If at any time on or after the date of this Agreement the Company issues, sells, grants, or assumes, or shall fix a record
date for  the  determination  of holders  of any  class  of  securities (other  than  the  Warrant  Certificates)  to  receive,  any  Options  or
Convertible Securities, then, and in each case, the maximum number of shares of Additional Capital Stock (and set forth in the
instrument  relating  thereto,  without  regard  to  any  provisions  contained  therein  for  a  subsequent  adjustment  of  such  number)
issuable  upon  the  exercise  of  such  Options  or,  in  the  case  of  Convertible  Securities  or  Options  therefor,  the  conversion  or
exchange of such Convertible Securities, shall be deemed to be the shares of Additional Capital Stock issued as of the time of such
issue, sale, grant, or assumption or, in case such a record date shall have been fixed, as of the close of business on such record date
(or, if the related Capital Stock trades on an ex-dividend basis, on the date immediately before the commencement of ex-dividend
trading); provided, that such shares of Additional Capital Stock shall never be deemed to have been issued for the purposes of this
Section  6.7  unless  the  per  unit  or  share  price  of  such  shares  (including  the  consideration  for  such  Options  or  Convertible
Securities) is less than the Exercise Price or less than the 30-Day Average Market Price of Common Stock immediately before the
time such Options or Convertible Securities are issued, sold, granted, or assumed, or such a record date is fixed; and provided,
further, that in any such case in which shares of Additional Capital Stock are deemed to be issued:

(i) no further adjustment of the Exercise Price shall be made

upon the subsequent issue or sale of shares of Capital Stock or
Convertible Securities upon the exercise of such Options or the
conversion or exchange of such Convertible Securities;

(ii) if such Options or Convertible Securities by their terms

provide, with the passage of time or otherwise, for any increase in the
consideration payable to the Company, or decrease in the number of
shares of Additional Capital Stock issuable, upon the exercise,
conversion, or exchange thereof (by change of rate or otherwise), the
Exercise Price computed upon the original issue, sale, grant, or
assumption thereof, and any subsequent adjustments based thereon, shall,
upon any such increase or decrease becoming effective, be recomputed to
reflect such increase or decrease insofar as it affects such Options, or
the rights of conversion or exchange under such Convertible Securities,
that are outstanding at such time;

(iii) upon the expiration of any such Options that have not been

exercised (or the purchase by the Company and cancellation or retirement
of any such Options that have not been exercised) or the expiration of
any rights of conversion or exchange under any such Convertible
Securities that have not been exercised (or purchase by the Company and
cancellation or retirement of any such Convertible Securities the rights
of conversion or exchange under which have not been exercised), the
Exercise Price computed upon the original issue, sale, grant, or
assumption thereof, and any subsequent adjustments based thereon, shall,
upon such expiration (or such cancellation or retirement, as the case
may be), be recomputed as if:

(A) in the case of Options for Capital Stock, the only

shares of Additional Capital Stock issued or sold were the
shares of Additional Capital Stock, if any, actually issued or
sold upon the exercise of such Options and the consideration
received therefor was the consideration actually received by the
Company for the issue, sale, grant, or assumption of all such
Options, whether or not actually exercised, plus the
consideration actually received by the Company upon the issue or

sale of such shares of Additional Capital Stock with respect to
which such Options were actually exercised;

(B) in the case of Options for Convertible Securities,

only the Convertible Securities, if any, actually issued or sold
upon the exercise of such Options were issued at the time of the
issue, sale, grant, or assumption of such Options, and the
consideration received by the Company for the shares of
Additional Capital Stock deemed to have then been issued was the
consideration actually received by the Company for the issue,
sale, grant, or assumption of all such Options, whether or not
actually exercised, plus the consideration received by the
Company upon the issue

6

or sale of such Convertible Securities with respect to which
such Options were actually exercised; and

(C) in the case of Convertible Securities, the only
shares of Additional Capital Stock issued or sold were the
shares of Additional Capital Stock, if any, actually issued or
sold upon the conversion or exchange of such Convertible
Securities and the only consideration received therefor was the
consideration actually received by the Company for the issue or
sale of such Convertible Securities that were actually converted
or exchanged, plus the additional consideration actually
received by the Company upon such conversion or exchange.

No readjustment pursuant to paragraphs (A) through (C) above shall have
effect of increasing the Exercise Price by an amount in excess of the
amount of the adjustment thereof originally made in respect of the
issue, sale, grant, or assumption of such Options or Convertible
Securities. In the case of any Options that expire by their terms not
more than 30 days after the date of issue, sale, grant, or assumption
thereof, all adjustments pursuant to this Section 6.7(b)(iii) shall be
postponed until the expiration or exercise of all such Options,
whereupon such adjustment shall be made in the manner provided for such
Options above.

"Convertible  Securities"  means  any  evidences  of  indebtedness  or  other  securities  directly  or  indirectly  convertible  into  or
exchangeable  for  shares  of  Additional  Capital  Stock.  "Options"  means  options,  warrants,  stock  purchase  rights,  or  stock
appreciation rights for or related to shares of Additional Capital Stock or Convertible Securities.

(c) Subject to Section 1(c) only, no adjustment to the Exercise Price or to the number of Warrant Shares shall take place as
a result solely of either (i) exercise of Options or Convertible Securities that are referred to on Schedule 1 hereto or (ii) issuance of
Options or Convertible Securities (or the issuance of Capital Stock upon the exercise or conversion of such Options or Convertible
Securities) under an employee benefit plan, so long as such plan is approved or ratified by action of the Company's shareholders
and  such  Options  or  Convertible  Securities  are  granted  with  an  exercise  or  conversion  price  at  or  above  market  value  (as
reasonably determined under the terms of such plan) at the time of such grant.

6.8 Other Dilutive Events; Holders' Objection to Valuation. If any event shall occur as to which the other provisions of this
Section 6 are not strictly applicable, but as to which the failure to make any adjustment would not fairly protect the purchase rights
represented by this Agreement and the Warrants in accordance with the essential intent and principles hereof or if any adjustment
is made based in any respect upon a determination of Fair Market Price or Fair Market Value and any Holders object to the Board
of  Directors'  determination  of  Fair  Market  Price  or  Fair  Market  Value  then,  in  each  such  case,  the  Holders  of  Warrants
representing  a  majority  may  appoint  a  firm  of  independent  public  accountants  of  recognized  national  standing  reasonably
acceptable to the Company, which shall give their opinion as to the adjustment, if any,  on  a  basis  consistent  with  the  essential
intent and principles established herein, or the further adjustment, if any, on the basis of a corrected determination of Fair Market
Price or Fair Market Value, necessary properly to preserve the purchase rights represented by this Agreement and the Warrants.
The opinion of such accounting firm shall be conclusive and binding on the  Company  and  the  Holders. The  Company  and  the
Holders shall equally bear the expenses of the accounting firm appointed pursuant to this Section.

6.9 Notice of Adjustment Events. Whenever the Company contemplates the occurrence of an event that would give rise to
adjustments under this Section 6, the Company shall mail to each Holder, at least thirty (30) days prior to the record date with
respect to such event or, if no record date shall be established, at least thirty (30) days prior to such event, a notice specifying (i)
the nature of the contemplated event, (ii) the date as of which any such record is to be taken for the purpose of such event, (iii) the
date on which such event is expected to become effective, and (iv) the time, if any is to be fixed, when the holders of record of

Common  Stock  shall  be  entitled  to  exchange  their  shares  of  Common  Stock  for  securities,  cash,  rights,  or  other  property
deliverable in connection with such event.

6.10 Notice of Adjustments. Whenever the Exercise Price or the kind of securities, cash, rights, or other property issuable

upon exercise of the Warrants, or both, shall be adjusted pursuant to this Section 6, the

7

Company shall prepare a certificate signed by its President or a Vice President and by its Chief Financial Officer, Secretary, or
Assistant  Secretary,  setting  forth,  in  reasonable  detail,  the  event  requiring  the  adjustment,  the  amount  of  the  adjustment,  the
method  by  which  such  adjustment  was  calculated  (including  a  description  of  the  basis  on  which  the  Company  made  any
determination hereunder), and the Exercise Price and the kind of securities, cash, rights, or other property issuable upon exercise
of the Warrants after giving effect to such adjustment, and shall cause copies of such certificate to be mailed (by first class mail
postage  prepaid)  to each  Holder  promptly  after each adjustment.  The  Company  shall  keep copies of  all  such  certificates  at  the
principal executive offices of the Company referred to in Section 3.1, or the office or agency designated by the Company pursuant
to Section 3.1, and cause the same to be available for inspection at such location during normal business hours by any Holder or
any prospective purchaser of a Warrant designated by the Holder thereof.

6.11  Preservation  of  Rights.  The  Company  will  not,  by  amendment  of  its  Certificate  of  Incorporation  or  through  any
consolidation, merger, reorganization, transfer of assets, dissolution, issuance or sale of securities, or any other voluntary action,
avoid  or  seek  to  avoid  the  observance  or  performance  of  any  of  the  terms  of  this  Agreement  or  the  Warrants  or  the  rights
represented thereby, but will at all times in good  faith  assist in  the  carrying  out  of all  such  terms  and  in  the  taking  of  all  such
action as may be necessary or appropriate in order to protect the rights of the Holders of the Warrants against dilution or other
impairment in accordance with the essential intent and principles of this Agreement.

6.12 When No Adjustment Required. No adjustment in the Exercise Price shall be required unless such adjustment would
require an increase or decrease of at least $0.001 per share of Common Stock; provided, however that any and all  adjustments
that, by reason of this Section 6.12, are not required to be made shall be carried forward and taken into account in any subsequent
adjustment;  provided,  further,  however,  that  adjustments  shall  be  required  and  made  in  accordance  with  the  provisions  of  this
Section 6 (other than this Section 6.12) not later than such time as may be required in order to preserve the tax-free nature of a
distribution  to  the  Holders  of  the  Warrants.  Anything  in  this  Section  6  to  the  contrary  notwithstanding,  the  Company  shall  be
entitled to make such reductions in the Exercise Price, in addition to those required by this Section 6, as it in its discretion shall
deem  to  be  advisable  in  order  that  any  stock  dividend,  subdivision  of  shares,  or  distribution  of  rights  to  purchase  stock  or
securities convertible or exchangeable for stock hereafter made by the Company to its stockholders shall not be taxable.

Section 7. Exchange and Replacement of Warrant Certificates. Each Warrant Certificate is exchangeable without expense,
upon the surrender thereof by the registered Holder at the principal executive offices of the Company referred to in Section 3.1 or
the office or agency designated by the Company pursuant to Section 3.1, for a new Warrant Certificate or Warrant Certificates of
like tenor and date representing in the aggregate the right to purchase the same number of Warrant Shares in such denominations
as shall be designated by the Holder thereof at the time of such surrender. Upon receipt by the Company of evidence reasonably
satisfactory to it of the loss, theft, destruction or mutilation of any Warrant Certificate, and, in case of loss, theft or destruction, of
indemnity  or  security  reasonably  satisfactory  to  it,  and  reimbursement  to  the  Company  of  all  reasonable  expenses  incidental
thereto, and upon surrender  and  cancellation  of  the  Warrants, if  mutilated, the  Company  will  make  and  deliver  a new  Warrant
Certificate of like tenor, in lieu thereof.

Section  8.  Elimination  of  Fractional  Interests.  The  Company  shall  not  be  required  to  issue  certificates  representing
fractions of shares of Common Stock upon the exercise of any Warrant. As to any fraction of a Warrant Share or fraction of other
securities,  properties,  or  rights  that  the  Holder  would  otherwise  be  entitled  to  purchase  upon  exercise  of  any  Warrant,  the
Company shall pay a cash adjustment in an amount equal to the fractional interest multiplied by the difference of (x) the 30-Day
Average  Market  Price,  on  the  date  of  exercise,  of  the  Common  Stock  or  other  securities  that  the  Holder  would  be  entitled  to
purchase or, if such 30-Day Average Market Price cannot be determined, the Fair Market Price, on the date of exercise, of the
Common Stock or such other securities and the Fair Market Value of any other property or rights to which the Holder would be
entitled upon such exercise and (y) the Exercise Price.

Section  9.  Transfer.  Subject  to  compliance  with  all  applicable  securities  laws,  transfer  of  any  Warrant  and  all  rights

hereunder relating to such Warrant, in whole or in part, shall be registered on the books of

8

the Company to be maintained for such purpose, upon (i) surrender of a Warrant Certificate at the principal executive offices of
the Company referred to in Section 3.1 or the office or agency designated by the Company pursuant to Section 3.1, together with a
written Assignment of such Warrant, substantially in the form of Exhibit B hereto, duly executed by the Holder or its agent or
attorney, and (ii) if required, payment of funds sufficient to pay any transfer taxes payable upon the making of such transfer. Upon
such surrender and, if required, such payment, the Company shall cancel such surrendered Warrant Certificate and shall execute
and deliver one or more new Warrant Certificates of like tenor in the name of the assignee or assignees and in the denominations
specified in such Assignment, and shall issue to the assignor a new Warrant Certificate evidencing the portion of such Warrant, if
any, not so assigned.

Section 10. [intentionally omitted.]

Section 11. Registration Rights.

11.1 Demand Registration. (a) Request for Registration. At any time and from time to time on or after the first anniversary
of  the  date  of  this  Agreement,  the  Demanding  Holders  (as  defined  in  this  Section  11.1(a))  may  make  a  written  request  for
registration under the Securities Act of all or part of their Registrable Securities (as defined in this Section 11.1(a)) (a "Demand
Registration"). Such request for a Demand Registration must specify the number of shares of Registrable Securities proposed to be
sold and must also specify the intended method of disposition thereof. Upon any such request, the Demanding Holders shall be
entitled to have their Registrable Securities included in the Demand Registration, subject to Section 11.1(d). The Company shall
not  be  obligated  to  effect  more  than  two  Demand  Registrations  with  respect  to  the  Registrable  Securities  under  this  Section
11.1(a).  "Demanding  Holders"  means  a  majority  of  the  holders  of  Registrable  Securities.  "Registrable  Securities"  means  the
Warrant Shares (issuable but unissued Warrant Shares shall be considered held by the Holder of Warrants representing the right to
receive such Warrant Shares) and any securities issued or issuable upon any subdivision, combination, or reclassification thereof,
any dividend or distribution thereon, or any merger or consolidation with respect to the Company.

(b)  Effective  Registration.  Except  in  the  case  of  a  withdrawal  governed  by  the  last  sentence  of  Section  11.1(e),  a
registration  will  not  count  as  a  Demand  Registration  until  it  has  become  effective  and  the  Company  has  complied  with  its
obligations under this Agreement with respect thereto; provided, however, that, after it has been declared effective, if the offering
of  Registrable  Securities  pursuant  to  a  Demand  Registration  is  interfered  with  by  any  stop  order,  injunction,  or  other  order  or
requirement of the Securities and Exchange Commission (the "Commission")  or  any  other  governmental agency  or  court, such
Demand Registration will be deemed not to have become effective during the period of such interference.

(c) Underwritten Offering. If the Demanding Holders so elect, the offering of such Registrable Securities pursuant to such
Demand Registration shall be in the form of an underwritten offering. The Demanding Holders shall select one or more firms of
investment  bankers  to  act  as  the  managing  Underwriter  or  Underwriters  in  connection  with  such  offering  and  shall  select  any
additional managers to be used in connection with the offering.

(d)  Reduction  of  Offering.  If  the  managing  Underwriter  or  Underwriters  for  a  Demand  Registration  that  is  to  be  an
underwritten offering advises the Company and the Demanding Holders, in writing, that the dollar amount or number of shares of
Registrable  Securities  that  the  Demanding  Holders  desire  to  sell,  taken  together  with  all  other  shares  of  Common  Stock  or
securities  that  the  Company  or  any  other  shareholders  of  the  Company  desire  to  sell,  exceeds  the  maximum  dollar  amount  or
number  that  can  be  sold  in  such  offering  without  adversely  affecting  the  proposed  offering  price,  the  timing,  the  distribution
method, or the probability of success of such offering (the "Maximum Number of Shares"), then the Company shall include in
such  registration:  (i)  first,  the  Registrable  Securities  as  to  which  Demand  Registration  has  been  requested  by  the  Demanding
Holders (pro rata in accordance with the number of shares of Registrable Securities that such Demanding Holder has requested be
included in such registration) that can be sold without exceeding the Maximum Number of Shares and (ii) second, to the extent the
Maximum Number of Shares has not been reached under the foregoing clause (i), the

9

shares  of  Common  Stock  or  other  securities,  if  any,  that  the  Company  is  obligated  (pursuant  to  agreements  other  than  this
Agreement) or desires to register, that can be sold without exceeding the Maximum Number of Shares.

(e) Withdrawal. If the Demanding Holders or any of them disapprove of the terms of any underwriting or are not entitled to
include all of their Registrable Securities in any offering, such Demanding Holders may elect to withdraw from such offering by
giving written notice to the Company and the Underwriter of their request to withdraw prior to the effectiveness of the registration
statement. If the Demanding Holders or any of them withdraw from a proposed offering relating to a Demand Registration and,
solely as a result of such withdrawal the registration statement is withdrawn prior to being declared effective, such  registration
shall count as a Demand Registration provided for in Section 11.1(a), unless the withdrawing Demanding Holders pay their pro
rata share (based upon the number of shares to be included in such registration statement) of the expenses incurred in connection
with such registration statement.

11.2 Piggyback Registration. (a) Piggy-Back Rights. If at any time the Company proposes to file a registration statement
under the 1933 Act with respect to an offering of equity securities, or securities convertible or exchangeable into equity securities,
by the Company for its own account or by shareholders of the Company for their account (or by the Company and by shareholders
of  the  Company)  other  than  a  registration  statement  (i)  on  Form  S-4  or  S-8  (or  any  substitute  or  successor  form  that  may  be
adopted by the Commission), (ii) filed in connection with any employee stock option or other benefit plan, (iii) for an exchange
offer  or  offering  of securities  solely  to  the  Company's  existing  shareholders,  or  (iv)  for  a  dividend  reinvestment  plan,  then  the
Company shall (x) give written notice of such proposed filing to the holders of Registrable Securities as soon as practicable but in
no event less than 30 days before the anticipated filing date, which notice shall describe the amount and type of securities to be
included  in  such  offering,  the  intended  method(s)  of  distribution,  and  the  name  of  the  proposed  managing  Underwriter  or
Underwriters, if any, of the offering; and (y) offer to holders of Registrable Securities in such notice the opportunity to register
such number of shares of Registrable Securities as such holders may request in writing within 15 days following receipt of such
notice (a "Piggy-Back Registration"). The Company shall cause such Registrable Securities to be included in such registration and
shall  use  its  best  efforts  to cause  the  managing  Underwriter  or  Underwriters  of  a  proposed  underwritten  offering  to  permit  the
Registrable Securities requested to be included in a Piggy-Back Registration to be included on the same terms and conditions as
any similar securities of the Company and to permit the sale or other disposition of such Registrable Securities in accordance with
the intended method of distribution thereof.

(b) Reduction of Offering.

(i) If the managing Underwriter or Underwriters for a Piggy-Back

Registration that is to be an underwritten offering of shares for the
Company's account advises the Company and the holders of Registrable
Securities in writing that the dollar amount or number of shares of
Common Stock that the Company desires to sell, taken together with the
Registrable Securities as to which registration has been requested
pursuant to the piggy-back registration rights under the Stanwich
Registration Rights Agreement (as defined in this Section 11.2(b)) or
the LLCP Registration Agreement (as defined in this Section 11.2(b))
that other shareholders or warrantholders of the Company desire to sell,
exceeds the Maximum Number of Shares, then the Company shall include in
such registration: (1) first, the shares of Common Stock or other
securities that the Company desires to sell that can be sold without
exceeding the Maximum Number of Shares, (2) second, to the extent the
Maximum Number of Shares has not been reached under the foregoing clause
(1), the Registrable Securities as to which registration has been
requested hereunder, the shares of Common Stock or other securities, if

10

any, as to which registration has been requested pursuant to the
piggy-back registration rights granted under the Stanwich Registration
Rights Agreement, and the shares of Common Stock or other securities, if
any, as to which registration has been requested pursuant to the
piggy-back registration rights granted under the LLCP Registration
Rights Agreement (pro rata among the holders of such Registrable
Securities and Common Stock or other securities in accordance with the
number of shares held by each such holder, regardless of the number of
shares that such holder has requested be included in such registration)
that can be sold without exceeding the Maximum Number of Shares, and (3)
third, to the extent the Maximum Number of Shares has not been reached
under the foregoing clauses (1) and (2), the shares of Common Stock or
other securities, if any, that other shareholders desire to sell that
can be sold without exceeding the Maximum Number of Shares. "Stanwich
Registration Rights Agreement" means the Consolidated Registration
Rights Agreement entered into before the date of this Agreement by and
between the Company and Stanwich Financial Corp., together with any
persons identified as "Stanwich Parties" therein. "LLCP Registration
Rights Agreement" means the Registration Rights Agreement entered into
before the date of this Agreement by and between the Company and Levine
Leichtman Capital artners II, L.P.

(ii) If the managing Underwriter or Underwriters for a

Piggy-Back Registration that is to be an underwritten offering of shares
for the account of persons having exercised their demand registration
rights under the Stanwich Registration Rights Agreement or the LLCP
Registration Rights Agreement advises the Company and the holders of
Registrable Securities in writing that the dollar amount or number of
shares of Common Stock that such persons desire to sell, taken together
with the Registrable Securities as to which registration has been
requested hereunder and the shares of Common Stock or other securities,
if any, that the Company desires to sell or that other shareholders of
the Company desire to sell, exceeds the Maximum Number of Shares, then
the Company shall include in such registration: (1) first, the shares of
Common Stock or other securities for the account of persons having
demand registration rights under the Stanwich Registration Rights
Agreement or the LLCP Registration Rights Agreement, as applicable, that
can be sold without exceeding the Maximum Number of Shares, (2) second,
to the extent the Maximum Number of Shares has not been reached under
the foregoing clause (1), the Registrable Securities as to which
registration has been requested pursuant to the piggy-back registration
rights granted hereunder and the shares of Common Stock or other
securities, if any, as to which registration has been requested pursuant
to the piggy-back registration rights granted under the LLCP
Registration Rights Agreement or the Stanwich Registration Rights
Agreement, as applicable (pro rata among such holders in accordance with
the number of shares of Registrable Securities held by each such holder,
regardless of the number of shares of Registrable Securities that such
holder has requested be included in such registration), that can be sold
without exceeding the Maximum Number of Shares, (3) third, to the extent
the Maximum Number of Shares has not been reached under the foregoing
clauses (1) and (2), the shares of Common Stock or other securities, if
any, that the Company is obligated (pursuant to agreements other than

this Agreement, the Stanwich Registration Rights Agreement, and the LLCP
Registration Rights Agreement) or desires to register, that can be sold
without exceeding the Maximum Number of Shares.

(c)  Withdrawal.  Any  holder  of  Registrable  Securities  may  elect  to  withdraw  such  holder's  request  for  inclusion  of
Registrable Securities in any Piggy-Back Registration by giving written notice to the Company of such request to withdraw prior
to the effectiveness of the registration statement. The Company may also elect to withdraw a registration statement at any time
prior to the effectiveness of the registration statement. Notwithstanding any such withdrawal, the Company shall pay all expenses
incurred by the holders of Registrable Securities in connection with such Piggy-Back Registration as provided in Section 11.4(b).

11.3 Registration on Form S-3. The holders of Registrable Securities may at any time request in writing that the Company
register the resale  of any  or  all  of  such  Registrable  Securities  on  Form  S-3  (or  any  similar  short-form  registration  that  may  be
available at  such time).  Upon receipt  of  such  written request,  the  Company  shall  promptly  give  written  notice  of  the  proposed
registration to all other holders of Registrable Securities, and, as soon as practicable thereafter, effect the registration of all or such
portion of such holder's or holders' Registrable Securities as are specified in such request, together with all or such portion of the
Registrable Securities of any other holder or holders joining in such request as are specified in a written request given within 15
days after receipt of such written notice from the Company; provided, however, that the Company shall not be obligated to effect
any such registration pursuant to this Section 11.3 if (i) Form S-3 is not available for such offering, (ii) the holders propose to
effect  an  underwritten  offering,  (iii)  the  holders  propose  to  sell  Registrable  Securities  at  an  anticipated  aggregate  price  to  the
public (net of any underwriters' discounts or commissions) of less than $500,000, (iv) the Company shall furnish to the holders a
certificate signed by the Chief Executive Officer of the Company stating that in

11

the good faith judgment of the Board, it would be materially detrimental to the Company and its shareholders for such Form S-3
registration  to  be  effected  at  such  time,  in  which  event  the  Company  shall  have  the  right  to  defer  the  filing  of  the  Form  S-3
registration statement for a period of not more than 60 days after receipt of the request of the holder or holders under this Section
11.3, provided, however, that in the event the Company elects to exercise such right with respect to any registration, it shall not
exercise such right again prior to the date that is nine months after the date on which the registration statement relating to such
deferred registration is filed, (v) the Company has effected eight registrations pursuant to this Section 11.3, or (vi) the Company
has effected two registrations pursuant to this Section 11.3 during the 12-month period prior to the date on which the registration
statement relating to such registration is anticipated to be declared effective. The Company shall use its best efforts to maintain
each registration statement under this Section 11.3 effective for 60 days or until the Registrable Securities covered thereby have
been  sold,  whichever  shall  first  occur.  Registrations  effected  pursuant  to  this  Section  11.3  shall  not  be  counted  as  Demand
Registrations effected pursuant to Section 11.1.

11.4 Covenants of the Company with Respect to Registration. In connection with any registration under Section 11.1, 11.2,

or 11.3, the Company covenants and agrees as follows:

(a) The  Company  shall  use  its  best  efforts  to  have  any  registration  statements  declared  effective  at  the  earliest  possible

time, and shall furnish each holder desiring to sell securities such number of prospectuses as shall reasonably be requested.

(b) The Company shall pay all of the costs, fees and expenses in connection with all registration statements filed pursuant
to Sections 11.1, 11.2, and 11.3 including, without limitation, the Company's legal and accounting fees, printing expenses, blue
sky fees, and expenses (including legal fees and disbursements of one counsel for holders of Warrants and/or Warrant Shares in
connection  with  such  registration  statements  but  excluding  each  such  holder's  pro  rata  share  of  underwriting  commissions  and
discounts). If the Company shall fail to comply with the provisions of Section 11.4(a), the Company shall, in addition to any other
equitable or other relief available to the holder(s) of Warrants and/or Warrant Shares, extend the Exercise Period of the Warrants
by such number of days as shall equal any delay in excess of 120 days caused by the Company's failure.

(c) The Company shall take all necessary action that may be required in qualifying or registering the securities included in
a  registration  statement  for  offering  and  sale  under  the  securities  or  blue  sky  laws  of  such  states  as  the  holder(s)  of  Warrants
and/or Warrant Shares shall reasonably designate; provided, that the Company shall not be obligated to qualify to do business in
any such jurisdiction or to file any general consent to service of process in any jurisdiction in any action other than one arising out
of the offering or the sale of the Warrants and/or Warrant Shares.

(d)  Nothing  contained  in  this  Agreement  shall  be  construed  as  requiring  a  Holder  to  exercise  any  Warrant  representing
Warrant Shares to be registered under Section 11.1, 11.2, or 11.3 prior to the closing of the sales pursuant to an offering made by
means of a registration statement referred to in Sections 11.1, 11.2, or 11.3.

(e) In connection with any registration statement filed pursuant to Section 11.1, 11.2, or 11.3, the Company shall furnish to
each  holder  of  Warrants  and/or  Warrant  Shares  participating  in  any  underwritten  offering  and  to  each  underwriter,  a  signed
counterpart, addressed to such holder or underwriter, of (i) an opinion of counsel to the Company, dated the effective date of such
registration statement (and, if such registration includes an underwritten public offering, an opinion dated the date of the closing
under the underwriting agreement), and (ii) a "cold comfort" letter, dated the effective date of such registration statement (and, if
such registration includes an underwritten public offering, a letter dated the date of the closing under the underwriting agreement),
signed by the independent public accountants who have issued a report on the Company's financial statements included in such
registration statement, in each case covering substantially the same matters  with  respect to such registration  statement  (and  the
prospectus  included  therein)  and,  in  the  case  of  such  accountants'  letter,  with  respect  to  events  subsequent  to  the  date  of  such
financial statements, as are customarily covered in opinions of issuer's counsel and in accountants' letters delivered to underwriters
in underwritten public offerings of securities.

(f) The Company shall as soon as practicable after the effective date of the registration statement, and in any event within
fifteen  (15)  months  thereafter,  make  "generally  available  to  its  security  holders"  (within  the  meaning  of  Rule  158  under  the
Securities Act) an earnings statement (which need not be audited) complying

12

with  Section  11(a)  of  the  Securities  Act  and  covering  a  period  of  at  least  twelve  (12)  consecutive  months  beginning  after  the
effective date of the registration statement.

(g) The Company  shall  deliver  promptly  to  each  holder  of Warrants and/or Warrant Shares  participating  in the  offering
requesting the correspondence and memoranda described below, and to the managing underwriters, copies of all correspondence
between  the  Commission  and  the  Company,  its  counsel  or  auditors  and  all  memoranda  relating  to  discussions  with  the
Commission or its staff with respect to the registration statement and permit each such holder (at its sole cost and expense other
than that set forth in Section 11.3(b)) and underwriter to do such investigation, upon reasonable advance notice, with respect to
information contained in or omitted from the registration statement as it deems reasonably necessary to comply with applicable
securities laws or rules of the NASD. Such investigation shall include access to books, records and properties and opportunities to
discuss  the  business  of  the  Company  with  its  officers  and  independent  auditors,  all  to  such  reasonable  extent  and  at  such
reasonable times and as often as any such holder or underwriter shall reasonably request.

(h) (A) The Company shall indemnify, to the full extent permitted by law, each selling holder of Warrants and/or Warrant
Shares, its officers and directors, and each person who "controls" such seller (within the meaning of Section 15 of the Securities
Act or Section 20 of the Securities Exchange Act of 1934, as amended (the "Exchange Act")) against all losses, claims, damages,
liabilities, and expenses (collectively, "Losses") suffered by or threatened against such seller as a result of any untrue or alleged
untrue statement of a material fact contained in any registration statement or any amendment thereof or any omission or alleged
omission to state therein a material fact required to be stated therein or necessary in order to make the statements made therein not
misleading or any untrue or alleged untrue statement of a material fact contained in any prospectus or preliminary prospectus or
any  supplement  thereto  or  any  omission  or  alleged  omission  to  state  therein  a  material  fact  necessary  in  order  to  make  the
statements  made  therein,  in  the  light  of  the  circumstances  under  which  they  were  made,  not  misleading,  except  insofar  as  the
Losses are caused by or contained in any information which such seller furnished in writing to the Company expressly for  use
therein.  In  connection  with  an  underwritten  offering,  the  Company  shall  indemnify  the  underwriters  thereof,  their  officers  and
directors, and each person who "controls" any of such underwriters (within  the  meaning  of  Section  15 of the  Securities  Act or
Section 20 of the Exchange Act) to the same extent as provided above with respect to the indemnification of the selling holders of
Warrants and/or Warrant Shares.

(B)  Each  selling  holder  of  Warrants  and/or  Warrant  Shares  shall  indemnify,  to  the  full  extent  permitted  by  law,  the
Company,  its  directors  and  officers  and  each  person  who  controls  the  Company  (within  the  meaning  of  Section  15  of  the
Securities  Act  or  Section  20  of  the  Exchange  Act)  against  Losses  resulting  from  any  untrue  or  alleged  untrue  statement  of  a
material  fact  contained  in  any  registration  statement  or  any  amendment  thereof  or  any  omission  or  alleged  omission  to  state
therein a material fact required to be stated therein or necessary in order to make the statements made therein not misleading or
any untrue or alleged untrue statement of a material fact contained in any prospectus or preliminary prospectus or any supplement
thereto or any omission or alleged omission to state therein a material fact necessary in order to make the statements made therein,
in the light of the circumstances under which they were made, not misleading, if and only to the extent that, such untrue statement
or alleged untrue statement or omission or alleged omission is contained in any information that such seller furnished in writing to
the  Company  expressly  for  use  in  any  registration  statement  or  any  amendment  thereof  or  in  any  prospectus  or  preliminary
prospectus or any supplement thereto.

(C) Any person entitled to indemnification hereunder (the "Indemnitee") shall promptly notify the indemnifying party (the
"Indemnitor") in writing after the Indemnitee receives any written notice of the commencement of any action, suit, proceeding, or
investigation or threat thereof made in writing for which the Indemnitee may claim indemnification or contribution pursuant to
this Agreement. Unless, in the reasonable judgment of the Indemnitee, a conflict of interest exists between the Indemnitee and the
Indemnitor  with  respect  to  such  claim,  the  Indemnitee  will  permit  the  Indemnitor  to  assume  the  defense  of  such  claim  with
counsel  reasonably  satisfactory  to  the  Indemnitee  and  the  Indemnitor  will  pay  all  costs  and  expenses  incurred  in  connection
therewith, including the fees and expenses of counsel. If the Indemnitor is not entitled, or elects not, to assume the defense of a
claim,  it  need  not  pay  the  fees  and  expenses  of  more  than  one  counsel  with  respect  to  such  claim,  unless,  in  an  Indemnitee's
reasonable judgment, a conflict of interest may exist between such Indemnitee and any other Indemnitee(s) with respect to such
claim. In such event the Indemnitor shall pay the fees and expenses of such

13

additional counsel as may be necessary, but in no event shall the Company be required to pay the fees or expenses of more than
one  counsel  in  addition  to  counsel  representing  the  Company.  The  Indemnitor  shall  not  be  subject  to  any  liabilities  for  any
settlement made without its consent, which consent shall not unreasonably be withheld or delayed. No Indemnitor shall consent to
entry of any judgment or enter into any settlement that  does  not  unconditionally  require  the  claimant  or  plaintiff  to  release the
Indemnitee from all liability in respect of such claim or litigation.

(D) If the indemnification provided for in this paragraph (h) is unavailable to an Indemnitee hereunder in respect of any
Losses referred to herein, then the Indemnitor, in lieu of  indemnifying  such  Indemnitee,  shall  contribute to  the  amount  paid  or
payable  by  such  Indemnitee  as  a  result  of  such  Losses,  in  such  proportion  as  appropriately  reflects  the  relative  fault  of  the
Indemnitor(s)  and  Indemnitee(s)  in  connection  with  such  Losses,  as  well  as  any  other  relevant  equitable  considerations.  The
relative  fault  of the  Indemnitor(s)  and  Indemnitee(s)  and  relevant equitable  considerations  shall  be  determined  by  reference  to,
among  other  things,  whether  any  action  in  question,  including  any  untrue  or  alleged  untrue  statement  of  a  material  fact  or
omission or alleged omission to state a material fact, has been made by, or relates to information supplied by, such Indemnitor(s)
or Indemnitee(s) and their relative intent, knowledge, access to information, and opportunity to correct or prevent such action, and
their benefit therefrom. The amount paid or payable by a party as a result of the Losses referred to above shall include, subject to
the limitations set forth in subparagraph (E), any legal or other fees or expenses reasonably incurred by such party in connection
with any investigation or proceeding.

The  parties  hereto  agree  that  it  would  not  be  just  and  equitable  if  contribution  pursuant  to  this  subparagraph  (D)  were
determined by pro rata allocation or by any other method of allocation that does not take into account the equitable considerations
referred  to  in  the  immediately  preceding  paragraph.  No  person  guilty  of  fraudulent  misrepresentation  (within  the  meaning  of
Section  11(f)  of  the  Securities  Act)  shall  be  entitled  to  contribution  from  any  person  who  was  not  guilty  of  such  fraudulent
misrepresentation.

(E) Anything to the contrary contained in this paragraph (h) notwithstanding, no selling holder of Warrants and/or Warrant
Shares shall be liable for any indemnification or contribution in excess of the maximum amount received by such holder from any
sale of Warrants and/or Warrant Shares that were actually registered pursuant to Section 11.1 or 11.2, net of any amounts paid by
such holder in connection with such sale in respect of the Exercise Price, underwriting commissions and discounts, or any other
costs related to such sale.

(i)  The  Company  shall  promptly  notify  each  holder  of  Warrants  and/or  Warrant  Shares  covered  by  such  registration
statement, at any time when a prospectus relating thereto is required to be delivered under the Securities Act, upon the Company's
discovery that, or upon the happening of any event as a result of which, the prospectus included in such registration statement, as
then in effect, includes an untrue statement of a material fact or omits to state any material fact necessary in order to make the
statements therein, in the light of the circumstances under which they were made, not misleading, and at the request of any such
holder promptly prepare and furnish to such holder and each underwriter, if any, a reasonable number of copies of a supplement to
or an amendment of such prospectus as may be necessary so that, as thereafter delivered to the purchasers of such securities, such
prospectus shall not contain such misstatement or omission.

(j) The Company shall enter into an underwriting agreement with the managing underwriters of an underwritten offering
covered by Section 11.1 or Section 11.2. Such agreement shall be reasonably satisfactory in form and substance to the Company,
each  holder  of  Warrants  and/or  Warrant  Shares  to  be  sold  thereunder  and  such  managing  underwriters,  and  shall  contain  such
representations, warranties, and covenants by the Company and such other terms as are customarily contained in agreements of
that  type.  The  holders  of  Warrants  and/or  Warrant  Shares  shall  be  parties  to  any  underwriting  agreement  relating  to  an
underwritten  sale  of  their  Warrants  and/or Warrant  Shares  and  may,  at  their  option,  require  that  any  or  all  the  representations,
warranties, and covenants of the Company to or for the benefit of such underwriters shall also be made to and for the benefit of
such holders. Such holders shall not be required to make any representations or warranties to or agreements with the Company or
the underwriters except as they may relate to such holders and their intended methods of distribution.

14

(k) In the event the Company grants to any other holder of the Company's securities at any time registration rights more
favorable than those afforded to the Holders hereunder, then the provisions hereunder shall be deemed amended to include such
more favorable provisions.

Section 12. Other Covenants of the Company. For so long as any Warrants remain outstanding:

12.1 Information. The Company shall furnish to the Purchaser:

(a) within 15 days after the Company is required to file the

same with the Commission, copies of the annual, quarterly and other
reports which the Company may be required to file with the Commission
pursuant to Sections 13(a), 13(c), or 15(d) of the Exchange Act; and

(b) with reasonable promptness, such other information
respecting the business, operations, properties, or condition (financial
or otherwise) or prospects of the Company as the Purchaser may
reasonably request from time to time.

12.2 Rule 144; Rule 144A. (a) The Company will file the reports required to be filed by it under the Securities Act and the
Exchange  Act  and  the  rules  and  regulations  adopted  by  the  Commission  thereunder  and  will  take  such  further  action  as  may
reasonably be required from time to time to enable Holders to sell Warrant Shares without registration under the Securities Act
within the limitation of the exemptions provided by (i) Rule 144 under the Securities Act, as such Rule may be amended from
time  to  time,  or  (ii)  any  similar  rule  or  regulation  hereafter  adopted  by  the  Commission.  Upon  the  request  of  any  Holder,  the
Company will deliver to such Holder a written statement as to whether it has complied with such requirements.

(b)  For  so  long  as  any  Warrants  or  Shares  are  restricted  securities  within  the  meaning  of  Rule  144(a)(3)  under  the
Securities Act, the Company covenants and agrees that it shall, during any period in which it is not subject to Section 13 or 15(d)
of the Exchange Act, make available to any Holder in connection with the sale by such Holder to any prospective purchaser of
Common Stock from such Holder, in each case upon request, the information specified in, and meeting the requirements of, Rule
144A(d)(4) under the Securities Act.

Section 13. Voting. So long as any holder of Warrants and/or Warrant Shares shall own Warrants exercisable for and/or
Warrant Shares consisting of or convertible into at least five percent (5%) of the  outstanding  Common  Stock  of  the  Company,
such holder of Warrants and/or Warrant Shares shall have the right to send a representative selected by it to each meeting of the
Company's  Board  of  Directors,  which representative  shall  be  permitted  to attend  (but  not  participate  in)  such  meeting  and  any
adjournments thereof. The Company shall give to such holder of Warrants and/or Warrant Shares notice of all meetings thereof at
least ten (10) Business Days prior to convening such meeting, which notice shall describe the matters upon which action is to be
taken, or shall provide such notice as is given to members of the Company's Board of Directors. The Company shall provide such
holder with a copy of all resolutions adopted by the Board of Directors by written consent promptly upon execution by the Board
members.

Section 14. Further Assurance. The Company represents and warrants that all corporate action on the part of the Company
necessary for the authorization, execution, delivery, and performance by the Company of this Agreement in accordance with the
provisions hereof has been taken.

Section  15.  Reservation  and  Listing  of  Securities.  The  Company  shall  at  all  times  reserve  and  keep  available  out  of  its
authorized shares  of  Common  Stock,  solely  for the purpose  of issuance  upon the exercise  or  conversion  of  the  Warrants,  such
number of shares of Common Stock or other securities, properties, or rights as shall be issuable upon the exercise or conversion
thereof. The Company covenants and agrees that, upon exercise of the Warrants and payment of the Exercise Price therefor, all
shares of Common Stock and other securities issuable upon such exercise and conversion thereof shall be duly and validly issued,
fully  paid,  nonassessable,  and  not  subject  to  the  preemptive  rights  of  any  stockholder.  As  long  as  the  Warrants  shall  be
outstanding,  the  Company  shall  use  its  best  efforts  to  cause  all  Warrant  Shares  to  be  listed  on  all  securities  exchanges  and/or
included in the

15

automated  quotation  system  of  the  Nasdaq  National  Market  (subject  to  official  notice  of  issuance)  with  respect  to  which  the
Common Stock issued to the public may then be so listed and/or quoted.

Section 16. Notices to Warrant Holders. Nothing contained in this Agreement shall be construed as conferring upon the
Holders the  right  to  vote  or  to consent or to  receive  notice as a  stockholder in  respect  of  any  meetings  of  stockholders for the
election of directors or any other matter, or as having any rights whatsoever as a stockholder of the Company. If, however, at any
time prior to the expiration of the Warrants and their exercise, any of the following events shall occur:

(a) the Company shall take a record of the holders of its shares

of Common Stock for the purpose of determining the holders thereof who
are entitled to receive any dividend or other distribution payable; or

(b) the Company shall offer to all the holders of its Common

Stock any additional shares of Capital Stock of the Company or
securities convertible into or exchangeable for shares of Capital Stock
of the Company, or any option, right, or warrant to subscribe therefor;
or

(c) a voluntary or involuntary dissolution, liquidation, or

winding-up of the Company (other than in connection with a consolidation
or merger) or any capital reorganization, recapitalization, or
reclassification or a sale of all or substantially all of its property,
assets, and business as an entirety shall be proposed;

then, in any one or more of said events, the Company shall mail to each Holder of a Warrant a notice specifying (i) the date or
expected date on which any such record is to be taken for the purpose of such dividend, distribution, or right, and the amount and
character  of  such  dividend,  distribution,  or  right,  or  (ii)  the  date  or  expected  date  on  which  any  such  reorganization,
reclassification, recapitalization, consolidation, merger, sale, dissolution, liquidation, or winding-up is to take place and the time,
if any such time is to be fixed, as of which the holders of record of Common Stock shall be entitled to exchange their shares of
Common  Stock  for  the  securities,  cash,  rights,  or  other  property  deliverable  upon  such  reorganization,  reclassification,
recapitalization, consolidation, merger, sale, dissolution, liquidation, or winding-up. Such notice shall be mailed at least thirty (30)
days prior to the date therein specified.

Section 17. Notices. All notices, requests, consents, and other communications hereunder shall be in writing and shall be
deemed to have been duly given or made at the time delivered by hand, if personally delivered; five calendar days after mailing, if
sent by registered or certified mail; when  answered  back,  if telexed;  when  receipt is acknowledged, if  telecopied;  and  the  next
Business Day after timely delivery to the courier, if sent by overnight air courier guaranteeing next day delivery (except that a
notice of change of address shall not be deemed to have been given until actually received by the addressee):

(a) If to a registered Holder of any Warrant, to the address of

such Holder as shown on the books of the Company; or

(b) If to the Company, to the Company's principal executive

offices referred to in Section 3.1 or to such other address as the
Company may designate by notice to the Holders.

Section 18. Supplements and Amendments. The Company and the Purchaser may from time to time supplement or amend
this  Agreement  without  the  approval  of  any  Holders  (other  than  the  Purchaser)  in  order  to  cure  any  ambiguity,  to  correct  or
supplement any provision contained herein that may be defective or inconsistent with any other provision herein, or to make any
other provision in regard to matters or questions arising hereunder that the Company and the Purchaser may deem necessary or
desirable and that the Company and the Purchaser determine in good faith does not materially and adversely affect the interests of
any other Holder.

16

Section 19. Successors. All the covenants and provisions of this Agreement shall be binding upon and inure to the benefit

of the Company, the Holders, and their respective permitted successors and assigns hereunder.

Section  20.  Governing  Law,  Submission  to  Jurisdiction.  This  Agreement  and  each  Warrant  issued  hereunder  shall  be
governed and construed in accordance with the laws of the State of New York applicable to contracts made and performed in the
State of New York without giving effect to the principles of conflicts of law thereof.. If any action or proceeding shall be brought
by  the  Purchaser  or  any  of  the  Holders  in  order  to  enforce  any  right  or  remedy  under  the  Warrants  or  this  Agreement,  the
Company  hereby  consents  to, and submits to,  the jurisdiction of the  courts  of  the  State  of  New  York  and  of  any  federal  court
sitting in the Borough of Manhattan, City of New York. The Company agrees that process in any such action or proceeding may
be served in the manner provided by New York law for service on foreign persons, as appropriate.

Section 21. Entire Agreement, Modification. This Agreement contains the entire understanding between the parties hereto
with respect to the subject matter hereof and may not be modified or amended except by a writing duly signed by the party against
whom enforcement of the modification or amendment is sought.

Section 22. Expiration of this Agreement. This Agreement shall expire 10 years from the Issue Date; provided, however,

that the indemnity and contribution agreements contained in Section 11.3(h) shall continue in full force and effect.

Section 23. Severability. If any provision of this Agreement shall be held to be invalid or unenforceable, such invalidity or
unenforceability shall not affect any other provision of this Agreement. Any such provision held to be invalid or unenforceable
shall, to the extent possible, be deemed modified so as to be valid and enforceable and in harmony with the essential intent and
principles of this Agreement.

Section 24. Captions. The caption headings of the Sections of this Agreement are for convenience of reference only and are

not intended to be, nor should they be construed as, part of this Agreement and shall be given no substantive effect.

Section 25. Benefits of This Agreement. Nothing in this Agreement (except for the indemnity and contribution agreements
contained in Section 11.3(h)) shall be construed to give any person or corporation other than the Company and the Purchaser and
any other holder(s) of the Warrants and/or Warrant Shares any legal or equitable right, remedy, or claim under this Agreement;
and (except for the indemnity and contribution agreements contained in Section 11.3(h)) this Agreement shall be for the sole and
exclusive benefit of the Company, the Purchaser, and any other Holder from time to time of any Warrant or Warrant Shares.

Section 26. Specific Performance. The parties hereby declare that it is impossible to measure in money the damages that
will accrue to a party hereto by reason of a failure to perform any of the obligations under this Agreement. Therefore, all parties
hereto shall have the right to specific performance of the obligations of the other parties under this Agreement, and if any party
hereto shall institute an action or proceeding to enforce the provisions hereof, any person (including the Company) against whom
such action or proceeding is brought hereby waives the claim or defense therein that such party has an adequate remedy at law,
and such person shall not urge in any such action or proceeding the claim or defense that such remedy at law exists.

Section  27.  Counterparts.  This  Agreement  may  be  executed  in  any  number  of  counterparts,  including  by  telecopied
facsimile, and each of such counterparts shall for all purposes be deemed to be an original, and such counterparts shall together
constitute but one and the same instrument.

17

IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed, as of the day and year first

above written.

CONSUMER PORTFOLIO SERVICES, INC.

By:_________________________________

Name:
Title:

FSA PORTFOLIO MANAGEMENT INC.

By:_________________________________

Name:
Title:

18

EXHIBIT A

[FORM OF WARRANT CERTIFICATE]

THE SECURITIES REPRESENTED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR  ANY  STATE  SECURITIES  LAWS  AND  NEITHER  THE
SECURITIES  NOR  ANY  INTEREST  THEREIN  MAY  BE  OFFERED,  SOLD,  TRANSFERRED,  PLEDGED,  OR
OTHERWISE  DISPOSED  OF  EXCEPT  PURSUANT  TO  AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER
THE SECURITIES ACT AND SUCH STATE LAWS OR UNDER AN EXEMPTION FROM REGISTRATION UNDER
THE SECURITIES ACT AND SUCH STATE LAWS.

EXERCISABLE ON OR BEFORE
5:30 P.M., NEW YORK TIME, ON NOVEMBER __, 2003

WARRANT CERTIFICATE NO. ___

This Warrant Certificate certifies that

_____________________________________, or registered assigns, is the registered holder of a Warrant to purchase initially, at
any time from the date hereof until 5:30 p.m., New York time, on November __, 2003 (the "Expiration Date"), up to  __________
fully  paid  and  nonassessable  shares  of  Common  Stock,  no  par  value  (the  "Common  Stock")  of  CONSUMER  PORTFOLIO
SERVICES, INC., a California corporation (the "Company"), at the Exercise Price (as defined in the Warrant Agreement, dated as
of November __, 1998, between the Company and FSA Portfolio Management Inc. (the "Warrant Agreement")) upon surrender of
this  Warrant  Certificate  and  payment  of  the  Exercise  Price  at  the  Company's  principal  executive  offices  or  another  office
maintained by the Company for such purpose in accordance with the Warrant Agreement, but subject to the conditions set forth
herein and in the Warrant Agreement. Payment of the Exercise Price shall be made  by  certified  or  official  bank  check  in  New
York Clearing House funds payable to the order of the Company or as otherwise set forth in the Warrant Agreement.

Capitalized terms used but not defined in this Warrant Certificate have the meanings given to such terms in the Warrant

Agreement.

NO WARRANT MAY BE EXERCISED AFTER 5:30 P.M., NEW YORK TIME, ON THE EXPIRATION DATE,
AT  WHICH  TIME  ALL  WARRANTS  EVIDENCED  HEREBY,  UNLESS  EXERCISED  PRIOR  THERETO,  SHALL
THEREAFTER BE VOID.

The  warrant  evidenced  by  this Warrant  Certificate is  part  of  a  duly  authorized  issue  of  Warrants  issued  pursuant  to  the
Warrant  Agreement  which,  among  other  things,  provides  certain  rights  and  procedures  related  to  the  Warrants  and  Warrant
Shares. The Warrant Agreement is hereby incorporated by reference in and made a part of this instrument and is hereby referred to
for a description of the rights, limitation of rights, obligations, duties, and immunities thereunder of the Company and the holders
(the words "holders" or "holder" meaning the registered holders or registered holder) of the Warrants.

The Warrant Agreement provides that upon the occurrence of certain events the Exercise Price and the type and/or number
of the Company's securities issuable thereupon may, subject to certain conditions, be adjusted. In such event, the Company will, at
the request of the holder, issue a new Warrant Certificate evidencing the adjustment in the Exercise Price and the number and/or
type of securities issuable upon the exercise of the Warrant; provided, however, that the failure of the Company to issue such new
Warrant Certificates shall not in any way change, alter, or otherwise impair the rights of the holder as set forth in  the  Warrant
Agreement.

Upon due presentment for registration of transfer of this Warrant Certificate at an office or agency of the Company, a new
Warrant Certificate or Warrant Certificates of like tenor and evidencing in the aggregate a like number of Warrant Shares shall be
issued to the transferee(s) in exchange for this Warrant Certificate, subject to the limitations provided herein and in the Warrant
Agreement, without any charge.

A-1

Upon  the  exercise  of  the  Warrant  evidenced  hereby  for  the  purchase  of  less  than  all  the  Warrant  Shares  purchasable
hereunder, the Company shall cancel this Warrant Certificate upon the surrender hereof and forthwith issue to the holder hereof a
new Warrant Certificate of like tenor representing the balance of the Warrant Shares purchasable hereunder.

The  Company  may  deem  and  treat  the  registered  holder(s)  hereof  as  the  absolute  owner(s)  of  this  Warrant  Certificate
(notwithstanding any notation of ownership or other writing hereon made by anyone), for the purpose of any exercise hereof, and
of any distribution to the holder(s) hereof, and for all other purposes, and the Company shall not be affected by any notice to the
contrary.

A-2

IN WITNESS WHEREOF, the Company has caused this Warrant Certificate to be duly executed under its corporate seal.

Dated as of ________________________

[SEAL]

Attest:

CONSUMER PORTFOLIO SERVICES, INC.

By:_________________________________

Name:
Title:

__________________________________
Name:
Title: Secretary

A-3

[FORM OF ELECTION TO PURCHASE
PURSUANT TO SECTION 3.1]

The  undersigned  hereby  irrevocably  elects  to  exercise  the  right,  represented  by  this  Warrant  Certificate,  to  purchase
__________  shares  of  Common  Stock  and  herewith  tenders  in  payment  for  such  securities  a  certified  or  official  bank  check
payable  in  New  York  Clearing  House  funds  to  the  order  of  CONSUMER  PORTFOLIO  SERVICES,  INC.  in  the  amount  of
$_____________,  all  in  accordance  with  the  terms  hereof.  The  undersigned  requests  that  a  certificate  for  such  securities  be
registered  in  the  name  of  _______________________________________________________________  whose  address  is
to
_______________________________________________________________  and 
is
__________________________________________________________ 
______________________________________________________________.

that  such  Certificate  be  delivered 
whose 

address 

Dated: ________________________

____________________________________
Signature (Signature must conform in
all respects to name of holder as
specified on the face of the Warrant
Certificate.)

____________________________________
(Insert Social Security or Other
Identifying Number of Holder)

____________________________________
Signature Guarantee

[FORM OF ELECTION TO PURCHASE
PURSUANT TO SECTION 3.2]

The  undersigned  hereby  irrevocably  elects to  exercise  the  right,  represented  by  this  Warrant  Certificate,  to  purchase  ________
shares of Common Stock all in accordance with the terms of Section 3.2 of the Warrant Agreement, dated as of November __,
1998 between Consumer Portfolio Services, Inc. and FSA Portfolio Management Inc. The undersigned requests that a certificate
for  such  securities  be  registered  in  the  name  of  _________________________________________________  whose  address  is
to
_______________________________________________________________  and 
is
_________________________________________________________ 
______________________________________________________________.

that  such  Certificate  be  delivered 
whose 

address 

Dated: ________________________

____________________________________
Signature (Signature must conform in
all respects to name of holder as
specified on the face of the Warrant
Certificate.)

____________________________________
(Insert Social Security or Other
Identifying Number of Holder)

____________________________________
Signature Guarantee

A-4

EXHIBIT B

[FORM OF ASSIGNMENT]

(To be executed by the registered holder if such holder
desires to transfer the Warrant Certificate)

FOR VALUE RECEIVED _____________________________________________ hereby sells, assigns and transfers unto

________________________________________________________________________________ 
address of transferee)

(Please  print  name  and

this  Warrant  Certificate,  together  with  all  right,  title  and  interest  therein,  and  does  hereby  irrevocably  constitute  and  appoint
________________________________________________  Attorney,  to transfer the  within  Warrant  Certificate  on  the  books  of
the within-named Company, with full power of substitution.

Dated: ________________________

____________________________________
Signature (Signature must conform in
all respects to name of holder as
specified on the face of the Warrant
Certificate.)

____________________________________
(Insert Social Security or Other
Identifying Number of Holder)

____________________________________
Signature Guarantee

B-1

Schedule 1 to Warrant Agreement

Capital Stock
    Outstanding common shares                              15,658,501
    Outstanding preferred shares                                    0
Convertible Debt
    PENs (1997 public subordinated debt)                      492,611
    Stanwich 1997 quasi-PENs (1997 private                    252,951
        subordinated debt)
    1998 Stanwich/Poole Convertible                         1,666,667
        Subordinated Notes
Options, Warrants & Rights
    Options outstanding under Plans                         2,341,400
    Non-Plan options (directors)                               60,000
    Levine Leichtman warrant                                3,450,000
                                                           ----------
               TOTAL                                       23,922,130
                                                           ==========

S-1

THE SECURITIES REPRESENTED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF
1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR  ANY  STATE  SECURITIES  LAWS  AND  NEITHER  THE
SECURITIES  NOR  ANY  INTEREST  THEREIN  MAY  BE  OFFERED,  SOLD,  TRANSFERRED,  PLEDGED,  OR
OTHERWISE  DISPOSED  OF  EXCEPT  PURSUANT  TO  AN  EFFECTIVE  REGISTRATION  STATEMENT  UNDER
THE SECURITIES ACT AND SUCH STATE LAWS OR UNDER AN EXEMPTION FROM REGISTRATION UNDER
THE SECURITIES ACT AND SUCH STATE LAWS.

EXERCISABLE ON OR BEFORE
5:30 P.M., NEW YORK TIME, ON DECEMBER 4, 2003

WARRANT CERTIFICATE NO. 1

This Warrant Certificate certifies that FSA PORTFOLIO MANAGEMENT INC., or  registered  assigns,  is the  registered
holder of a Warrant to purchase initially, at any time from the date hereof until 5:30 p.m., New York time, on December 4, 2003
(the "Expiration Date"), up to 2,525,114 (two million, five hundred twenty-five thousand, one hundred fourteen) fully paid and
nonassessable shares of Common Stock, no par value (the "Common Stock") of CONSUMER PORTFOLIO SERVICES, INC., a
California corporation (the "Company"), at the Exercise Price (as defined in the Warrant Agreement, dated as of November 30,
1998,  between  the  Company  and  FSA  Portfolio  Management  Inc.  (the  "Warrant  Agreement"))  upon  surrender  of  this  Warrant
Certificate and payment of the Exercise Price at the Company's principal  executive  offices  or another  office  maintained  by  the
Company for such purpose in accordance with the Warrant Agreement, but subject to the conditions set forth herein and in the
Warrant Agreement. Payment of the Exercise Price shall be made by certified or official bank check in New York Clearing House
funds payable to the order of the Company or as otherwise set forth in the Warrant Agreement.

Capitalized terms used but not defined in this Warrant Certificate have the meanings given to such terms in the Warrant

Agreement.

NO WARRANT MAY BE EXERCISED AFTER 5:30 P.M., NEW YORK TIME, ON THE EXPIRATION DATE,
AT  WHICH  TIME  ALL  WARRANTS  EVIDENCED  HEREBY,  UNLESS  EXERCISED  PRIOR  THERETO,  SHALL
THEREAFTER BE VOID.

The  warrant  evidenced  by  this Warrant  Certificate is  part  of  a  duly  authorized  issue  of  Warrants  issued  pursuant  to  the
Warrant  Agreement  which,  among  other  things,  provides  certain  rights  and  procedures  related  to  the  Warrants  and  Warrant
Shares. The Warrant Agreement is hereby incorporated by reference in and made a part of this instrument and is hereby referred to
for a description of the rights, limitation of rights, obligations, duties, and immunities thereunder of the Company and the holders
(the words "holders" or "holder" meaning the registered holders or registered holder) of the Warrants.

The Warrant Agreement provides that upon the occurrence of certain events the Exercise Price and the type and/or number
of the Company's securities issuable thereupon may, subject to certain conditions, be adjusted. In such event, the Company will, at
the request of the holder, issue a new Warrant Certificate evidencing the adjustment in the Exercise Price and the number and/or
type of securities issuable upon the exercise of the Warrant; provided, however, that the failure of the Company to issue such new
Warrant Certificates shall not in any way change, alter, or otherwise impair the rights of the holder as set forth in  the  Warrant
Agreement.

Upon due presentment for registration of transfer of this Warrant Certificate at an office or agency of the Company, a new

Warrant Certificate or Warrant Certificates of like tenor and evidencing in the aggregate a like

1

number of Warrant Shares shall be issued to the transferee(s) in exchange for this Warrant Certificate, subject to the limitations
provided herein and in the Warrant Agreement, without any charge.

Upon  the  exercise  of  the  Warrant  evidenced  hereby  for  the  purchase  of  less  than  all  the  Warrant  Shares  purchasable
hereunder, the Company shall cancel this Warrant Certificate upon the surrender hereof and forthwith issue to the holder hereof a
new Warrant Certificate of like tenor representing the balance of the Warrant Shares purchasable hereunder.

The  Company  may  deem  and  treat  the  registered  holder(s)  hereof  as  the  absolute  owner(s)  of  this  Warrant  Certificate
(notwithstanding any notation of ownership or other writing hereon made by anyone), for the purpose of any exercise hereof, and
of any distribution to the holder(s) hereof, and for all other purposes, and the Company shall not be affected by any notice to the
contrary.

2

IN WITNESS WHEREOF, the Company has caused this Warrant Certificate to be duly executed under its corporate seal.

Dated as of December 4, 1998

[SEAL]

Attest:

CONSUMER PORTFOLIO SERVICES, INC.

By:_________________________________

Name:
Title:

__________________________________
Name:
Title: Secretary

3

[FORM OF ELECTION TO PURCHASE
PURSUANT TO SECTION 3.1]

The  undersigned  hereby  irrevocably  elects  to  exercise  the  right,  represented  by  this  Warrant  Certificate,  to  purchase
________ shares of Common Stock and herewith tenders in payment for such securities a certified or official bank check payable
in  New  York  Clearing  House  funds  to  the  order  of  CONSUMER  PORTFOLIO  SERVICES,  INC.  in  the  amount  of
$_____________,  all  in  accordance  with  the  terms  hereof.  The  undersigned  requests  that  a  certificate  for  such  securities  be
registered  in  the  name  of  _______________________________________________________________  whose  address  is
to
_______________________________________________________________  and 
is
__________________________________________________________ 
______________________________________________________________.

that  such  Certificate  be  delivered 
whose 

address 

Dated: ________________________

____________________________________
Signature (Signature must conform in
all respects to name of holder as
specified on the face of the Warrant
Certificate.)

____________________________________
(Insert Social Security or Other
Identifying Number of Holder)

____________________________________
Signature Guarantee

[FORM OF ELECTION TO PURCHASE
PURSUANT TO SECTION 3.2]

The  undersigned  hereby  irrevocably  elects to  exercise  the  right,  represented  by  this  Warrant  Certificate,  to  purchase  ________
shares of Common Stock all in accordance with the terms of Section 3.2 of the Warrant Agreement, dated as of November 30,
1998 between Consumer Portfolio Services, Inc. and FSA Portfolio Management Inc. The undersigned requests that a certificate
for  such  securities  be  registered  in  the  name  of  _________________________________________________  whose  address  is
to
_______________________________________________________________  and 
is
_________________________________________________________ 
______________________________________________________________.

that  such  Certificate  be  delivered 
whose 

address 

Dated: ________________________

____________________________________
Signature (Signature must conform in
all respects to name of holder as
specified on the face of the Warrant
Certificate.)

____________________________________
(Insert Social Security or Other
Identifying Number of Holder)

____________________________________

Signature Guarantee

4

EXHIBIT B

[FORM OF ASSIGNMENT]

(To be executed by the registered holder if such holder
desires to transfer the Warrant Certificate)

FOR VALUE RECEIVED _____________________________________________ hereby sells, assigns and transfers unto

______________________________________________________________________________  (Please  print  name  and  address
of transferee)

this  Warrant  Certificate,  together  with  all  right,  title  and  interest  therein,  and  does  hereby  irrevocably  constitute  and  appoint
________________________________________________  Attorney,  to transfer the  within  Warrant  Certificate  on  the  books  of
the within-named Company, with full power of substitution.

Dated: ________________________

____________________________________
Signature (Signature must conform in
all respects to name of holder as
specified on the face of the Warrant
Certificate.)

____________________________________
(Insert Social Security or Other
Identifying Number of Holder)

____________________________________
Signature Guarantee

5

EXHIBIT 10.29
SUBORDINATION AGREEMENT

This Subordination Agreement (this "Agreement") is made as of

this 17th day of November, 1998, by and between Stanwich Financial Services Corp., a Rhode Island corporation ("Stanwich"),
John G. Poole, an individual ("Poole"), Levine Leichtman Capital Partners II, L.P., a California limited partnership ("LLCP"), and
Consumer Portfolio Services, Inc., a California corporation ("CPS").

RECITALS

A. Pursuant to the terms of that certain Debt Restructure

Agreement of even date herewith by and among CPS, Stanwich and Poole (the "Debt Restructure Agreement"), CPS is issuing (i)
a Convertible Subordinated 12.5% Note in the principal amount of $4,000,000 to Stanwich (the "$4 Million Stanwich Note") and
(ii) a Convertible Subordinated 12.5% Note in the principal amount of $1,000,000 to Poole (the "Poole Note").

B. Stanwich is the holder of (i) two Partially Convertible

Subordinated 9% Notes dated June 12, 1997, each in the principal amount of $5,000,000 (the "$5 Million Stanwich Notes"), and
(ii) five Partially Convertible Subordinated 9% Notes dated June 12, 1997, each in the principal amount of $1,000,000 (the "$1
Million  Stanwich  Notes"  and,  together  with  the  $4  Million  Stanwich  Note  and  the  $5  Million  Stanwich  Notes,  the  "Stanwich
Notes").

C. Stanwich has pledged both of the $5 Million Stanwich Notes

and one of the $1 Million Stanwich Notes (collectively, the "Pledged Notes") to certain financial institutions pursuant to the terms
of various agreements (as such agreements as in effect on the date hereof, the "Note Pledge Agreements").

D. LLCP and CPS are parties to that certain Securities Purchase

Agreement of even date herewith (the "LLCP Purchase Agreement") pursuant to which CPS has agreed to issue  to  LLCP,  and
LLCP  has  agreed  to  purchase  from  CPS  as  of  the  date  hereof  a  Senior  Subordinated  Primary  Note  in  the  principal  amount  of
$25,000,000.

E. The execution of this Agreement by Stanwich, Poole and CPS is

a condition precedent to the obligation of LLCP to consummate the transactions contemplated by the LLCP Purchase Agreement.

F. In consideration of the substantial direct and indirect

benefits  which  Stanwich,  Poole  and  CPS  will  realize  from  the  consummation  of  the  transactions  contemplated  by  the  LCCP
Purchase Agreement, Stanwich, Poole and CPS desire to enter into this Agreement and to be bound by the terms and conditions
hereof.

AGREEMENT

In consideration of the mutual covenants and agreements set

forth herein, and for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties
hereto agree as follows:

1.

Amendment of the Stanwich Notes and the Poole Note.

1.1  Amendment  of  Section  2.  Subject  to  Section  1.4,  from  and  after  the  date  hereof  and  until  the  termination  of  this
Agreement as provided below, Section 2 (SUBORDINATION) of the Stanwich Notes and the Poole Note shall be amended and
restated to read in its entirety as follows:

2. SUBORDINATION.

(a) IN GENERAL. THIS NOTE IS ISSUED SUBJECT TO, AND EACH PERSON

HOLDING THIS NOTE OR ANY INTEREST THEREIN, WHETHER UPON ORIGINAL ISSUE OR
UPON TRANSFER OR ASSIGNMENT HEREOF, SHALL BY ACCEPTANCE HEREOF BE DEEMED
TO HAVE ACCEPTED AND AGREED TO BE BOUND BY THE PROVISIONS THAT THE
INDEBTEDNESS EVIDENCED BY THIS NOTE IS AND SHALL BE SUBORDINATED AND
SUBJECT IN RIGHT OF PAYMENT, TO THE EXTENT AND IN THE MANNER PROVIDED IN
THIS SECTION 2, TO THE PRIOR PAYMENT IN FULL OF ALL SENIOR INDEBTEDNESS
AND OF ALL SENIOR SUBORDINATED INDEBTEDNESS.

(b) PERMITTED PAYMENTS. THE MAKER MAY NOT MAKE ANY PAYMENT OF

PRINCIPAL OR PREMIUM ON THIS NOTE, AND THE HOLDER OF THIS NOTE SHALL NOT
BE PERMITTED TO RETAIN ANY PAYMENT OF PRINCIPAL OR PREMIUM, PRIOR TO THE
PAYMENT IN FULL OF ALL SENIOR INDEBTEDNESS AND ALL SENIOR SUBORDINATED
INDEBTEDNESS. UNTIL ALL SENIOR INDEBTEDNESS AND ALL SENIOR SUBORDINATED
INDEBTEDNESS HAVE BEEN PAID IN FULL, THE MAKER SHALL BE PERMITTED TO MAKE
AND THE HOLDER SHALL BE PERMITTED TO RETAIN, SUBJECT TO THE PROVISIONS OF
SECTION 2(c), ONLY PAYMENTS OF INTEREST ON THIS NOTE ("PERMITTED
PAYMENTS"), AND ANY PAYMENTS MADE BY THE MAKER THAT ARE NOT PERMITTED
PAYMENTS WILL BE TURNED OVER BY THE HOLDER OF THIS NOTE (i) FIRST, TO THE
HOLDER OR HOLDERS OF SENIOR INDEBTEDNESS OR ANY AGENT THEREFOR (A "SENIOR
AGENT") FOR THE BENEFIT OF THE HOLDER OR HOLDERS OF SENIOR INDEBTEDNESS
AND (ii) TO THE EXTENT THE SENIOR INDEBTEDNESS HAS BEEN PAID IN FULL, TO
THE HOLDER OR HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS OR ANY AGENT
THEREFOR (A "SENIOR SUBORDINATED AGENT") FOR THE BENEFIT OF THE HOLDER OR
HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS. UPON PAYMENT IN FULL OF THE
SENIOR INDEBTEDNESS AND THE SENIOR SUBORDINATED INDEBTEDNESS, PAYMENT OF
PRINCIPAL AND INTEREST MAY BE MADE TO THE HOLDER OF THIS NOTE WITHOUT
RESTRICTION HEREUNDER.

-2-

(c)

SUSPENSION OF PAYMENTS; LIMITATION ON REMEDIES.

(i) FROM AND AFTER RECEIPT BY THE MAKER OF A WRITTEN
NOTICE FROM THE HOLDER OR HOLDERS OF NOT LESS THAN FIFTY-ONE
PERCENT (51.0%) IN PRINCIPAL AMOUNT OF THE OUTSTANDING SENIOR
INDEBTEDNESS OR ANY SENIOR AGENT (A "DEFAULT NOTICE") STATING
THAT A DEFAULT HAS OCCURRED IN THE PAYMENT OF ANY OBLIGATION ON
ANY SENIOR INDEBTEDNESS WHEN DUE, WHETHER AT THE STATED MATURITY
OF ANY SUCH PAYMENT OR BY DECLARATION OF ACCELERATION, CALL FOR
REDEMPTION, MANDATORY REPURCHASE, PAYMENT OR PREPAYMENT OR
OTHERWISE (A "PAYMENT DEFAULT"), AND UNTIL THE DATE ON WHICH SUCH
PAYMENT DEFAULT IS CURED OR WAIVED IN WRITING BY THE HOLDERS OF
THE SENIOR INDEBTEDNESS WHO DELIVERED THE DEFAULT NOTICE, THE
MAKER SHALL NOT MAKE, AND THE HOLDER SHALL NOT BE PERMITTED TO
RECEIVE OR RETAIN, ANY PAYMENT OF INTEREST ON THIS NOTE.

(ii) FROM AND AFTER RECEIPT BY THE MAKER OF WRITTEN NOTICE
FROM LLCP STATING THAT A DEFAULT OR EVENT OF DEFAULT HAS OCCURRED
UNDER THE LLCP PURCHASE AGREEMENT AND STATING THAT LLCP IS
ELECTING TO INVOKE THE PROVISIONS OF THIS SECTION 2(c)(ii), AND
UNTIL THE DATE ON WHICH SUCH DEFAULT OR EVENT OF DEFAULT IS CURED
OR WAIVED IN WRITING BY LLCP, THE MAKER MAY NOT MAKE, AND THE
HOLDER SHALL NOT BE PERMITTED TO RECEIVE OR RETAIN, ANY PAYMENT
OF INTEREST ON THIS NOTE.

(iii) THE HOLDER OF THIS NOTE MAY NOT ACCELERATE THE

MATURITY OF THIS NOTE, OR PURSUE ANY OTHER REMEDY PROVIDED IN
SECTION 11 PRIOR TO THE PAYMENT IN FULL OF ALL SENIOR
INDEBTEDNESS AND ALL SENIOR SUBORDINATED INDEBTEDNESS; PROVIDED,
HOWEVER, THAT THIS CLAUSE (iii) SHALL NOT LIMIT THE AUTOMATIC
ACCELERATION OF THIS NOTE UPON THE OCCURRENCE OF ANY EVENT OF
DEFAULT SPECIFIED IN SECTIONS 10(f) OR 10(g) OF THIS NOTE .

(iv) IN THE EVENT THE MAKER IS PROHIBITED FROM MAKING ANY

PAYMENT OF INTEREST UNDER THIS SECTION 2(c), THE AMOUNT OF SUCH
PAYMENT SHALL BE ADDED TO THE PRINCIPAL AMOUNT OF THIS NOTE AS OF
THE DATE ON WHICH SUCH PAYMENT WOULD OTHERWISE HAVE BEEN DUE AND
SUCH ADDITIONAL PRINCIPAL AMOUNT SHALL BE DUE AND PAYABLE AT
MATURITY, EXCEPT TO THE EXTENT LLCP MAY OTHERWISE AGREE IN
WRITING.

(d) DISTRIBUTIONS IN BANKRUPTCY. UPON A PAYMENT OR DISTRIBUTION

TO CREDITORS OF THE MAKER IN A LIQUIDATION, DISSOLUTION, OR WINDING UP OF
THE MAKER OR IN A BANKRUPTCY, REORGANIZATION, INSOLVENCY, RECEIVERSHIP OR
SIMILAR PROCEEDING RELATING TO THE MAKER OR ITS PROPERTIES OR AN
ASSIGNMENT FOR THE BENEFIT OF CREDITORS OR ANY MARSHALING OF THE MAKER'S
ASSETS AND LIABILITIES:

(i) THE HOLDER OR HOLDERS OF SENIOR INDEBTEDNESS SHALL BE
ENTITLED TO RECEIVE PAYMENT OF THE FULL AMOUNT OF THE SENIOR
INDEBTEDNESS AND, AFTER SUCH PAYMENT IN FULL OF THE SENIOR
INDEBTEDNESS, THE HOLDER OR HOLDERS OF SENIOR SUBORDINATED
INDEBTEDNESS SHALL BE ENTITLED TO RECEIVE PAYMENT OF THE FULL

AMOUNT OF THE SENIOR SUBORDINATED INDEBTEDNESS BEFORE THE HOLDER
IS ENTITLED TO RECEIVE ANY PAYMENT ON ACCOUNT OF THE PRINCIPAL

OF, PREMIUM, IF ANY, OR INTEREST ON THIS NOTE; AND

(ii) ANY PAYMENT BY, OR DISTRIBUTION OF ASSETS OF, THE

MAKER OF ANY KIND OR CHARACTER, WHETHER IN CASH, PROPERTY OR
SECURITIES (OTHER THAN SECURITIES OF THE MAKER AS REORGANIZED OR
READJUSTED OR SECURITIES OF THE MAKER OR ANY OTHER CORPORATION
PROVIDED FOR BY A PLAN OF REORGANIZATION OR READJUSTMENT THE
PAYMENT OF WHICH IS SUBORDINATE, AT LEAST TO THE EXTENT PROVIDED
IN THIS SECTION 2 WITH RESPECT TO THIS NOTE, TO THE PAYMENT OF

ALL SENIOR INDEBTEDNESS AND ALL SENIOR SUBORDINATED

-3-

INDEBTEDNESS, PROVIDED THAT THE RIGHTS OF THE HOLDERS OF SENIOR
INDEBTEDNESS AND THE HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS
ARE NOT IMPAIRED BY SUCH REORGANIZATION OR READJUSTMENT) TO WHICH
THE HOLDER WOULD BE ENTITLED EXCEPT FOR THE PROVISIONS OF THIS
SECTION 2 SHALL BE PAID OR DELIVERED BY THE PERSON MAKING SUCH
PAYMENT OR DISTRIBUTION, WHETHER A TRUSTEE IN BANKRUPTCY, A
RECEIVER OR LIQUIDATING TRUSTEE OR OTHERWISE, (i) FIRST, DIRECTLY
TO THE HOLDER OR HOLDERS OF SENIOR INDEBTEDNESS OR ANY SENIOR
AGENT, RATABLY ACCORDING TO THE AGGREGATE AMOUNTS REMAINING
UNPAID ON ACCOUNT OF THE SENIOR INDEBTEDNESS HELD OR REPRESENTED
BY EACH, TO THE EXTENT NECESSARY TO MAKE PAYMENT IN FULL OF ALL
SENIOR INDEBTEDNESS REMAINING UNPAID AFTER GIVING EFFECT TO ANY
CONCURRENT PAYMENT OR DISTRIBUTION TO THE HOLDER OR HOLDERS OF
SENIOR INDEBTEDNESS, BEFORE ANY PAYMENT OR DISTRIBUTION IS MADE
TO THE HOLDER OR HOLDERS OF ANY SENIOR SUBORDINATED INDEBTEDNESS
OR ANY SENIOR SUBORDINATED AGENT OR TO THE HOLDER, AND (II)
THEREAFTER DIRECTLY TO THE HOLDER OR HOLDERS OF SENIOR
SUBORDINATED INDEBTEDNESS OR ANY SENIOR SUBORDINATED AGENT,
RATABLY ACCORDING TO THE AGGREGATE AMOUNTS REMAINING UNPAID ON
ACCOUNT OF THE SENIOR SUBORDINATED INDEBTEDNESS HELD OR
REPRESENTED BY EACH, TO THE EXTENT NECESSARY TO MAKE PAYMENT IN
FULL OF ALL SENIOR SUBORDINATED INDEBTEDNESS REMAINING UNPAID
AFTER GIVING EFFECT TO ANY CONCURRENT PAYMENT OR DISTRIBUTION TO
THE HOLDER OR HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS, BEFORE
ANY PAYMENT OR DISTRIBUTION IS MADE TO THE HOLDER; AND

(iii) IN THE EVENT, NOTWITHSTANDING THE FOREGOING, ANY
PAYMENT BY, OR DISTRIBUTION OF ASSETS OF, THE MAKER OF ANY KIND
OR CHARACTER, WHETHER IN CASH, PROPERTY OR SECURITIES (OTHER THAN
SECURITIES OF THE MAKER AS REORGANIZED OR READJUSTED OR
SECURITIES OF THE MAKER OR ANY OTHER CORPORATION PROVIDED FOR BY
A PLAN OF REORGANIZATION OR READJUSTMENT THE PAYMENT OF WHICH IS
SUBORDINATE, AT LEAST TO THE EXTENT PROVIDED IN THIS SECTION 2
WITH RESPECT TO THIS NOTE, TO THE PAYMENT OF ALL SENIOR
INDEBTEDNESS AND ALL SENIOR SUBORDINATED INDEBTEDNESS, PROVIDED
THAT THE RIGHTS OF THE HOLDERS OF SENIOR INDEBTEDNESS AND THE
HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS ARE NOT IMPAIRED BY
SUCH REORGANIZATION OR READJUSTMENT) SHALL BE RECEIVED BY THE
HOLDER OF THIS NOTE BEFORE ALL SENIOR INDEBTEDNESS AND ALL SENIOR
SUBORDINATED INDEBTEDNESS IS PAID IN FULL, SUCH PAYMENT OR
DISTRIBUTION SHALL BE PAID OVER (i) FIRST, TO THE HOLDER OR
HOLDERS OF SUCH SENIOR INDEBTEDNESS OR ANY SENIOR AGENT, AND (ii)
THEREAFTER TO THE HOLDERS OF SUCH SENIOR SUBORDINATED
INDEBTEDNESS OR ANY SENIOR SUBORDINATED AGENT RATABLY AS
AFORESAID, FOR APPLICATION TO THE PAYMENT OF ALL SENIOR
INDEBTEDNESS AND ALL SENIOR SUBORDINATED INDEBTEDNESS REMAINING
UNPAID, AS THE CASE MAY BE, UNTIL ALL SUCH SENIOR INDEBTEDNESS
AND ALL SUCH SENIOR SUBORDINATED INDEBTEDNESS SHALL HAVE BEEN
PAID IN FULL, AFTER GIVING EFFECT TO ANY CONCURRENT PAYMENT OR
DISTRIBUTION TO THE HOLDERS OF SUCH SENIOR INDEBTEDNESS AND THE
HOLDERS OF SUCH SENIOR SUBORDINATED INDEBTEDNESS.

(e) EXCLUSIVE POWERS. THE HOLDERS OF SENIOR INDEBTEDNESS AND THE

HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS, ON THE ONE HAND, AND THE
HOLDER, ON THE OTHER HAND, ARE ENTITLED TO EXERCISE CERTAIN RIGHTS AND
POWERS WITH RESPECT TO THE MAKER FROM TIME TO TIME, WHETHER BEFORE OR
AFTER AN OCCURRENCE OF AN EVENT OF DEFAULT, AND THE EXERCISE OF ANY SUCH
RIGHT OR POWER BY ONE CREDITOR MAY PRECLUDE THE EXERCISE OF A SIMILAR
RIGHT OR POWER BY ONE OR MORE OTHER CREDITORS (ANY SUCH RIGHT OR POWER
BEING HEREIN CALLED AN "EXCLUSIVE POWER"). TO THE EXTENT THAT ANY HOLDER
OR HOLDERS OF SENIOR INDEBTEDNESS OR ANY SENIOR AGENT OR ANY HOLDER OR
HOLDERS OF SENIOR SUBORDINATED INDEBTEDNESS OR ANY SENIOR SUBORDINATED
AGENT ACTUALLY EXERCISES ANY EXCLUSIVE POWER, THEN THE HOLDER OF THIS
NOTE AGREES TO REFRAIN FROM EXERCISING ANY SUBSTANTIALLY SIMILAR
EXCLUSIVE POWER TO THE EXTENT NECESSARY TO PERMIT THE HOLDER OR HOLDERS
OF SENIOR INDEBTEDNESS OR THE HOLDER OR HOLDERS OF SENIOR SUBORDINATED
INDEBTEDNESS, OR ANY OF THEM, TO BENEFIT FROM THEIR ACTIONS.

-4-

(f) MODIFICATION OF SENIOR DEBT OR SENIOR SUBORDINATED DEBT. NO

AMENDMENT, MODIFICATION, EXTENSION, REPLACEMENT, RESTATEMENT OR
SUBSTITUTION OF ANY SENIOR INDEBTEDNESS OR OF ANY SENIOR SUBORDINATED
INDEBTEDNESS, OR OF ANY AGREEMENT OR NOTE NOW OR HEREAFTER IN EFFECT
PERTAINING TO SUCH SENIOR INDEBTEDNESS OR SENIOR SUBORDINATED
INDEBTEDNESS, SHALL NULLIFY, IMPAIR, LIMIT, ALTER OR MODIFY THE
PROVISIONS OF THIS SECTION 2.

(g) EXPENSES INCLUDED IN SENIOR INDEBTEDNESS AND SENIOR

SUBORDINATED INDEBTEDNESS. FOR PURPOSES OF THIS SECTION 2, SENIOR
INDEBTEDNESS SHALL INCLUDE ALL FEES, EXPENSES AND COSTS INCURRED BY OR ON
BEHALF OF THE HOLDER OR HOLDERS OF SENIOR INDEBTEDNESS OR THE SENIOR
AGENT IN CONNECTION WITH SUCH SENIOR INDEBTEDNESS, AND SENIOR
SUBORDINATED INDEBTEDNESS SHALL INCLUDE ALL FEES, EXPENSES AND COSTS
INCURRED BY OR ON BEHALF OF THE HOLDER OR HOLDERS OF SENIOR SUBORDINATED
INDEBTEDNESS OR THE SENIOR SUBORDINATED AGENT IN CONNECTION WITH SUCH
SENIOR SUBORDINATED INDEBTEDNESS.

(h) NOTICE TO SENIOR DEBT AND TO SENIOR SUBORDINATED DEBT.

NOTICES TO HOLDERS OF SENIOR INDEBTEDNESS SHALL BE MADE TO EACH HOLDER OF
SENIOR INDEBTEDNESS OR, IF THE HOLDERS OF SENIOR INDEBTEDNESS HAVE
APPOINTED A SENIOR AGENT, THEN TO SUCH SENIOR AGENT, AND SHALL BE MADE IN
THE MANNER SPECIFIED IN THE DOCUMENT EVIDENCING SUCH HOLDER'S SENIOR
INDEBTEDNESS IF SUCH A MANNER IS SO SPECIFIED THEREIN. NOTICES TO HOLDERS
OF SENIOR SUBORDINATED INDEBTEDNESS SHALL BE MADE TO EACH HOLDER OF
SENIOR SUBORDINATED INDEBTEDNESS OR, IF THE HOLDERS OF SENIOR
SUBORDINATED INDEBTEDNESS HAVE APPOINTED A SENIOR SUBORDINATED AGENT,
THEN TO SUCH SENIOR SUBORDINATED AGENT, AND SHALL BE MADE IN THE MANNER
SPECIFIED IN THE DOCUMENT EVIDENCING SUCH HOLDER'S SENIOR SUBORDINATED
INDEBTEDNESS IF SUCH A MANNER IS SO SPECIFIED THEREIN.

(i) SUBROGATION. SUBJECT TO THE PAYMENT IN FULL OF ALL SENIOR

INDEBTEDNESS AND ALL SENIOR SUBORDINATED INDEBTEDNESS, THE HOLDER SHALL
BE SUBROGATED TO THE RIGHTS OF THE HOLDER OR HOLDERS OF SENIOR
INDEBTEDNESS AND THE HOLDER OR HOLDERS OF SENIOR SUBORDINATED
INDEBTEDNESS TO RECEIVE PAYMENTS OR DISTRIBUTIONS OF CASH, PROPERTY OR
SECURITIES OF THE MAKER APPLICABLE TO SUCH SENIOR INDEBTEDNESS OR SENIOR
SUBORDINATED INDEBTEDNESS, AS THE CASE MAY BE, UNTIL ALL AMOUNTS OWING ON
THIS NOTE SHALL BE PAID IN FULL, AND, AS BETWEEN THE MAKER, ITS CREDITORS
OTHER THAN HOLDERS OF SENIOR INDEBTEDNESS OR HOLDERS OF SENIOR
SUBORDINATED INDEBTEDNESS AND THE HOLDER, NO SUCH PAYMENT OR DISTRIBUTION
MADE TO THE HOLDER OR HOLDERS OF SENIOR INDEBTEDNESS OR THE HOLDERS OF
SENIOR SUBORDINATED INDEBTEDNESS BY VIRTUE OF THIS SECTION 2 WHICH
OTHERWISE WOULD HAVE BEEN MADE TO THE HOLDER SHALL BE DEEMED TO BE A
PAYMENT BY THE MAKER ON ACCOUNT OF ANY SENIOR INDEBTEDNESS OR ANY SENIOR
SUBORDINATED INDEBTEDNESS, IT BEING UNDERSTOOD THAT THE PROVISIONS OF
THIS SECTION 2 ARE AND ARE INTENDED SOLELY FOR THE PURPOSE OF DEFINING
THE RELATIVE RIGHTS OF THE HOLDER, ON THE ONE HAND, AND THE HOLDER OR
HOLDERS OF SENIOR INDEBTEDNESS AND THE HOLDER OR HOLDERS OF SENIOR
SUBORDINATED INDEBTEDNESS, ON THE OTHER HAND.

(j) OBLIGATIONS OF THE MAKER UNCONDITIONAL. NOTHING CONTAINED IN
THIS SECTION 2 OR ELSEWHERE IN THIS NOTE IS INTENDED TO OR SHALL IMPAIR,

AS BETWEEN THE MAKER, ITS CREDITORS OTHER THAN THE HOLDERS OF SENIOR
INDEBTEDNESS OR OF SENIOR SUBORDINATED INDEBTEDNESS AND THE HOLDER, THE
OBLIGATIONS OF THE MAKER, WHICH ARE ABSOLUTE AND UNCONDITIONAL, TO PAY TO
THE HOLDER THE PRINCIPAL OF, PREMIUM, IF ANY, AND INTEREST ON THIS NOTE
AS AND WHEN THE SAME SHALL BECOME DUE AND PAYABLE IN ACCORDANCE WITH ITS
TERMS HEREOF, OR IS INTENDED TO OR SHALL AFFECT THE RELATIVE RIGHTS OF
THE HOLDER, ON THE ONE HAND, AND CREDITORS OF THE MAKER OTHER THAN THE
HOLDERS OF SENIOR INDEBTEDNESS AND SENIOR SUBORDINATED INDEBTEDNESS, ON
THE OTHER HAND.

UPON ANY PAYMENT OR DISTRIBUTION OF ASSETS OF THE MAKER REFERRED

TO IN THIS SECTION 2, THE HOLDER OF THIS NOTE SHALL BE ENTITLED TO RELY
UPON ANY ORDER OR DECREE MADE BY ANY COURT OF COMPETENT JURISDICTION IN
WHICH ANY SUCH DISSOLUTION, WINDING UP, LIQUIDATION OR REORGANIZATION
PROCEEDING AFFECTING THE AFFAIRS OF THE MAKER IS PENDING OR UPON A
CERTIFICATE OF THE TRUSTEE IN   

-5-

BANKRUPTCY, RECEIVER, ASSIGNEE FOR THE BENEFIT OF CREDITORS,
LIQUIDATING TRUSTEE OR AGENT OR OTHER PERSON MAKING ANY PAYMENT OR
DISTRIBUTION, DELIVERED TO THE HOLDER OF THIS NOTE, FOR THE PURPOSE OF
ASCERTAINING THE PERSONS ENTITLED TO PARTICIPATE IN SUCH PAYMENT OR
DISTRIBUTION, THE HOLDERS OF THE SENIOR INDEBTEDNESS, SENIOR
SUBORDINATED INDEBTEDNESS AND OTHER INDEBTEDNESS OF THE MAKER, THE
AMOUNT THEREOF OR PAYABLE THEREON, THE AMOUNT PAID OR DISTRIBUTED
THEREON AND ALL OTHER FACTS PERTINENT THERETO OR TO THIS SECTION 2.

1.2  Amendment  of  Section  12.  From  and  after  the  date  hereof  and  until  the  termination  of  this  Agreement  as  provided

below, the following definitions shall be added to Section 12 of the Stanwich Notes and the Poole Note:

"LLCP" MEANS LEVINE LEICHTMAN CAPITAL PARTNERS II, L.P., A CALIFORNIA
LIMITED PARTNERSHIP.

"LLCP PURCHASE AGREEMENT" MEANS THAT CERTAIN SECURITIES PURCHASE
AGREEMENT DATED NOVEMBER 16, 1998 BY AND AMONG THE MAKER AND LLCP.

"SENIOR SUBORDINATED INDEBTEDNESS" HAS THE MEANING GIVEN TO SUCH TERM IN
THE LLCP PURCHASE AGREEMENT.

1.3 Legends. Subject to Section 1.4, the following legend shall be placed on the Stanwich Notes and the Poole Note:

THE PROVISIONS OF THIS NOTE HAVE BEEN AMENDED AS PROVIDED IN A
SUBORDINATION AGREEMENT DATED NOVEMBER 16, 1998 AMONG THE MAKER, THE
ORIGINAL HOLDER OF THIS NOTE AND CERTAIN OTHER PARTIES. A COPY OF SUCH
SUBORDINATION AGREEMENT MAY BE OBTAINED FROM THE PRINCIPAL EXECUTIVE
OFFICE OF THE MAKER.

CPS shall not effect any transfer of the Stanwich Note or the Poole Note or any portion of either of them prior to the termination
of  this  Agreement  unless the foregoing  legend  is  imprinted  thereon.  Upon  the  termination  of  this  Agreement,  CPS  shall,  upon
request and against delivery of the legended note for cancellation, issue a new note without the foregoing legend for any Stanwich
Note or for the Poole Note.

1.4 The Pledged Notes. The foregoing provisions of this Section 1 notwithstanding, the Pledged Notes shall not be amended
as provided herein so long as they remain subject to the Note Pledge Agreements as in effect on the date hereof. Neither Stanwich
nor Poole may amend any Note Pledge Agreement without the prior written consent of LLCP. Upon the release of any Pledged
Note  from  the  pledge  created  pursuant  to  any  Pledge  Agreement,  such  Pledged  Note  shall  thereupon  immediately  be  deemed
amended as provided in this Agreement without any further action of any kind by any party. Without limiting the foregoing, upon
the release of any Pledged Note from pledge, such Pledged Note shall be legended as required by Section 1.4 within two business
days of such release.

Termination. This Agreement shall terminate and be of no further force

2.
or effect upon the first to occur of (i) the payment in full of all "Obligations to Purchaser" as such term is defined in the LLCP
Purchase Agreement or (ii) the issuance to LLCP of the New Senior Credit Facility Note (as such term is defined in the LLCP
Purchase Agreement). Upon termination of this Agreement, the terms and provisions of the Stanwich Notes and the Poole Note
shall  no  longer  be  amended  as  provided  herein  and  shall  continue  in  effect  without  any  modification  resulting  from  this
Agreement.

3.

Miscellaneous.

3.1 Successors and Assigns. This Agreement shall be binding on and inure to the benefit of the respective successors, legal
representatives  and  assigns  of  the  parties  to  this  Agreement.  No  party  to  this  Agreement  may  assign  its  right  or  obligations
hereunder without the prior written consent of the other parties.

-6-

3.2  Notices.  All  notices,  requests,  demands  and  other  communications  which  are  required  or  may  be  given  under  this
Agreement  shall  be  in  writing  and  shall  be  deemed  to  have  been  duly  given  if  transmitted  by  telecopier  with  receipt
acknowledged, or upon delivery, if delivered personally or by recognized commercial courier with receipt acknowledged, or upon
the  expiration  of  72  hours  after  mailing,  if  mailed  by  registered  or  certified  mail,  return  receipt  requested,  postage  prepaid,
addressed as follows:

If to LLCP:

c/o Levine Leichtman Capital Partners, Inc.
335 North Maple Drive, Suite 240
Beverly Hills, California 90210
Attention: Arthur E. Levine, President
(310) 275-5335
Telephone:
(310) 275-1441
Facsimile:

If to Stanwich:

c/o Stanwich Partners, Inc.

Stamford, CT 06902

One Stamford Landing
62 Southfield Avenue

Attention:     President

Telephone:
Facsimile:

(203) 325-0551
(203) 967-3923

If to Poole:

c/o Stanwich Partners, Inc.

One Stamford Landing
62 Southfield Avenue

Stamford, CT 06902
Telephone:
Facsimile:

(203) 325-0551
(203) 967-3923

If to CPS:

Consumer Portfolio Services, Inc.

16355 Laguna Canyon Road

Irvine, CA 92618
Attention:

Charles E. Bradley, Jr., President
and Chief Executive Officer
(949) 753-6800
(949) 753-6805

Telephone:
Facsimile:

or at such other address or addresses as LLCP, Stanwich, Poole, or CPS, as the case may be, may specify by written notice given
in accordance with this Section.

3.3 Severability. In case any provision of this Agreement shall be invalid, illegal or unenforceable, the validity, legality and

enforceability of the remaining provisions shall not in any way be affected or impaired thereby.

3.4 Counterparts. This Agreement may be executed in two or more counterparts, each of which shall be an original, but all

of which together shall constitute one instrument.

3.5  Descriptive  Headings,  Construction  and  Interpretation.  The  descriptive  headings  of  the  several  paragraphs  of  this
Agreement are for convenience of reference only and do not constitute a part of this Agreement and are not to be considered in
construing  or  interpreting  this  Agreement.  All  section,  preamble,  recital  and  party  references  are  to  this  Agreement  unless
otherwise stated. No party, nor its counsel, shall be deemed the drafter of this Agreement for purposes of construing the provisions
of this Agreement, and all provisions of this Agreement shall be construed in accordance with their fair meaning, and not strictly
for or against any party.

-7-

3.6 Waivers and Amendments. Neither this Agreement nor any  provision  hereof  may  be  changed,  waived,  discharged  or
terminated orally or by course of dealing, except by a statement in writing signed by the party against which enforcement of the
change, waiver, discharge or termination is sought.

3.7  Remedies.  In  the  event  that  Stanwich,  Poole,  or  CPS  fails  to  observe  or  perform  any  covenant  or  agreement  to  be
observed or performed under this Agreement, LLCP may proceed to protect and enforce its rights by suit in equity or action at
law, whether for specific performance of any term contained in this Agreement or for an injunction against the breach of any such
term or in aid of the exercise of any power granted in this Agreement or to enforce any other legal or equitable right, or to take any
one  or  more  of  such  actions.  Stanwich,  Poole  and  CPS  severally  agree  to  pay  all  fees,  costs,  and  expenses,  including  without
limitation, fees and expenses of attorneys, accountants and other experts, and all fees, costs and expenses of appeals, incurred by
LLCP in connection with the enforcement of this Agreement against it or him, as the case may be or the collection or any sums
due hereunder, whether or not suit is commenced. None of the rights, powers or remedies conferred under this Agreement shall be
mutually exclusive, and each such right, power or remedy shall be cumulative and in addition to any other right, power or remedy
whether conferred by this Agreement or now or hereafter available at law, in equity, by statute or otherwise.

3.8 Governing Law. In all respects, including all matters of construction, validity and performance, this Agreement and the
rights and  obligations  arising  hereunder  shall  be  governed  by,  and  construed  and  enforced  in  accordance  with,  the  laws  of  the
State  of  California  applicable  to  contracts  made  and  performed  in  such  state,  without  regard  to  principles  thereof  regarding
conflicts of laws.

4.  WAIVER  OF  JURY  TRIAL.  BECAUSE  DISPUTES  ARISING  IN  CONNECTION  WITH  COMPLEX
COMMERCIAL  TRANSACTIONS  ARE  MOST  QUICKLY  AND  ECONOMICALLY  RESOLVED  BY  AN
EXPERIENCED AND EXPERT PERSON AND THE PARTIES WISH APPLICABLE STATE AND FEDERAL LAWS
TO  APPLY  (RATHER  THAN  ARBITRATION  RULES),  THE  PARTIES  DESIRE  THAT  THEIR  DISPUTES  BE
RESOLVED  BY  A  JUDGE  APPLYING  SUCH  APPLICABLE  LAWS.  THEREFORE,  TO  ACHIEVE  THE  BEST
COMBINATION  OF  THE  BENEFITS  OF  THE  JUDICIAL  SYSTEM  AND  OF  ARBITRATION,  AND
UNDERSTANDING  THEY  ARE  WAIVING  A  CONSTITUTIONAL  RIGHT,  THE  PARTIES  HERETO  WAIVE  ALL
RIGHT TO TRIAL BY JURY IN ANY ACTION, SUIT, OR PROCEEDING BROUGHT TO RESOLVE ANY DISPUTE,
WHETHER IN CONTRACT, TORT, OR OTHERWISE, ARISING OUT OF, CONNECTED WITH, RELATED TO, OR
INCIDENTAL  TO,  THIS  AGREEMENT  AND/OR  ANY  RELATED  AGREEMENT  OR  THE  TRANSACTIONS
COMPLETED HEREBY OR THEREBY.

-8-

IN WITNESS WHEREOF, the parties have caused this Subordination  Agreement  to be executed  and  delivered  by  their

duly authorized representatives as of the date first above written.

CONSUMER PORTFOLIO SERVICES,
INC., a California corporation

LEVINE LEICHTMAN CAPITAL

PARTNERS, INC., a California
corporation

By:_______________________________
CAPITAL PARTNERS II, L.P.,
   Charles E. Bradley, Jr.,
   President and Chief Executive Officer a California limited partnership

on behalf of LEVINE LEICHTMAN

By:_______________________________
   Jeffrey P. Fritz,
   Senior Vice President and Chief
   Financial Officer

By:_________________________________

Lauren B. Leichtman,
Chief Executive Officer

STANWICH FINANCIAL SERVICES
CORP., a Rhode Island Corporation

____________________________________
JOHN G. POOLE

By:______________________________
   Charles E. Bradley, Sr., President

-9-

EXHIBIT 10.30
CONSOLIDATED REGISTRATION RIGHTS AGREEMENT

THIS CONSOLIDATED REGISTRATION RIGHTS AGREEMENT (this "Agreement") is entered into as of November
17, 1998 by and between Consumer Portfolio Services, Inc., a California corporation (the "Company"), and the following parties
(collectively,  the  "Stanwich  Parties"):  Stanwich  Financial  Corp,  a  Rhode  Island  corporation  ("Stanwich"),  and  John  G.  Poole
("Poole").

RECITALS

A. Stanwich is the holder of seven Partially Convertible Subordinated 9% Notes, each dated June 12, 1997 and issued by
the  Company  to  Stanwich,  in  the  following  principal  amounts  (collectively,  the  "1997  Stanwich  Notes"):  two  such  notes  for
$5,000,000 each, and five such notes for $1,000,000 each. Each of the 1997 Stanwich Notes contains provisions granting to the
holder thereof the right to  convert 20% of the  principal  thereof into shares of  Common  Stock  at  the rate  of  $11.86  per  shares,
subject to adjustment as provided therein.

B. Stanwich is the holder of 443,450 shares of Common Stock, which it subscribed for and purchased from the Company

on or about July 21, 1998 (the "1998 Issued Shares").

C. The Company and the Stanwich Parties are parties to a certain Debt Restructure Agreement of even date herewith (the
"Restructure  Agreement")  pursuant  to  which,  simultaneously  herewith,  the  Company  has  (i)  issued  to  Stanwich  a  certain
Convertible Subordinated 12.5% Note dated the date hereof in the principal amount of $4,000,000 (the "1998 Stanwich Note")
and  (ii)  issued  to  Poole  a  certain  Convertible  Subordinated  12.5%  Note  dated  the  date  hereof  in  the  principal  amount  of
$1,000,000  (the  "Poole  Note").  The  principal  of  each  of  the  1998  Stanwich  and  the  Poole  Note  is  convertible  into  shares  of
Common Stock at the rate of $3.00 per share, subject to adjustment as provided therein.

D. The Company is obligated to enter into this Agreement under the terms of the Restructure Agreement.

E. In consideration of the substantial direct and indirect benefits which the Company will realize from the consummation
of the transactions contemplated by the Restructure Agreement, the Company desires to enter into this Agreement and to be bound
by the terms and conditions hereof.

AGREEMENT

In  consideration  of  the  mutual  covenants  and  agreements  set  forth  herein,  and  for  good  and  valuable  consideration,  the

receipt and sufficiency of which are hereby acknowledged, the parties hereto agree as follows:

1. DEFINITIONS. For purposes of this Agreement, the following terms shall have the meanings specified below:

"Business Day" shall mean any day that is not a Saturday, Sunday or other day on which banks in the State of California

are authorized or required to close.

"Commission" shall mean the Securities and Exchange Commission or any other Federal agency at the time administering

the 1933 Act.

"Common Stock" shall mean the common stock, no par value, of the Company.

"Company" shall have the meaning set forth in the preamble of this Agreement.

"Conversion  Right"  means,  with  respect  to  each  of  the  Notes,  the  right  to  convert  the  principal  thereof  into  shares  of

Common Stock, as provided therein.

"Demanding Holders" shall mean Stanwich or, if Stanwich does not hold a majority of the Registrable Securities at any

time, the holders of a majority of Registrable Securities.

"Demand Registration" shall have the meaning specified in Section 2.1(a).

"FSA  Registration  Rights  Agreement"  shall  have  the  meaning  given  to  such  term  in  the  LLCP  Registration  Rights

Agreement.

"Indemnified Party" shall have the meaning specified in Section 4.3.

"Indemnifying Party" shall have the meaning specified in Section 4.3.

"Inspectors" shall have the meaning specified in Section 3.1(h).

"LLCP" shall mean Levine Leichtman Capital Partners II, L.P., a California limited partnership.

"LLCP  Registration  Rights  Agreement"  shall  mean  that  certain  Registration  Rights  Agreement  of  even  date  herewith

between the Company and LLCP.

"Maximum Numbers of Shares" shall have the meaning specified in Section 2.1(d).

"1998 Issued Shares" shall have the meaning set forth in the recitals to this Agreement.

"1998 Stanwich Note" shall have the meaning set forth in the recitals to this Agreement.

"1997 Stanwich Notes" shall have the meaning set forth in the recitals to this Agreement.

"1933  Act"  shall  mean  the  Securities  Act  of  1933,  as  amended,  and  the  rules  and  regulations  of  the  Commission

thereunder, all as the same shall be in effect at the time.

"1934 Act" shall mean the Securities Exchange Act of 1934, as amended, and the rules and regulations of the Commission

thereunder, all as the same shall be in effect at the time.

"Notes" shall mean, collectively, the 1997 Stanwich Notes, the 1998 Notes and the Poole Note.

"Piggy-Back Registration" shall have the meaning specified in Section 2.2(a).

"Poole" shall have the meaning set forth in the recitals to this Agreement.

"Poole Note" shall have the meaning set forth in the recitals to this Agreement.

"Register", "registered" and "registration" shall mean a registration effected by preparing and filing a registration statement
or similar document in compliance with the 1933 Act, and the applicable rules and regulations thereunder, and such registration
statement becoming effective.

"Registrable Securities" shall mean, collectively, the Shares and any securities issued or issuable upon any stock dividend,
stock  split,  recapitalization,  merger,  consolidation  or  similar  event  with  respect  to  the  Shares.  As  to  any  particular  Registrable
Securities, such securities shall cease to be Registrable Securities when (i) a registration statement covering such securities shall
have become effective under the 1933 Act and such securities shall have been sold pursuant to such registration statement, (ii)
such securities shall have been distributed to the public pursuant to Rule 144 or Rule 144A (or any successor provisions) under the
1933 Act, or (iii) such securities shall have ceased to be outstanding.

"Restructure Agreement" shall have the meaning set forth in the recitals to this Agreement.

2

"SFSC  Warrant"  shall  have  the  meaning  given  to  such  term  in  that  certain  Securities  Option  Agreement  of  even  date

herewith among LLCP, Stanwich and the Company.

"Shares"  shall  mean,  collectively,  (i)  the  1998  Issued  Shares,  (ii)  the  shares  of  Common  Stock  issued  or  issuable  upon
exercise of any and all of the Conversion Rights and (iii) the shares of Common Stock issued or issuable pursuant to the SFSC
Warrant. As used in this Agreement, the holder of any Conversion Right or of the SFSC Warrant or any portion thereof shall be
deemed to be the holder of the shares of Common Stock issuable upon exercise thereof and, to the extent such shares constitute
Registrable Securities, such holder shall be deemed to be the holder of such Registrable Securities.

"Stanwich" shall have the meaning set forth in the recitals to this Agreement.

"Stanwich Parties" shall have the meaning set forth in the recitals to this Agreement.

"Underwriter"  shall  mean  a  securities  dealer  who  purchases  any  Registrable  Securities  as  principal  in  an  underwritten

offering and not as part of such dealer's market-making activities.

As used herein, the plural or singular include each other, and pronouns in any gender are to be  construed as  masculine,

feminine or neuter, as the context requires.

2.

REGISTRATION RIGHTS.

2.1 Demand Registration.

(a) Request for Registration. At any time and from time to time

on or after the first anniversary of the date of this Agreement, the Demanding Holders may make a written request for registration
under  the  1933  Act  of  all  or  part  of  their  Registrable  Securities  (a  "Demand  Registration").  Such  request  for  a  Demand
Registration must specify the number of shares of Registrable Securities proposed to be sold and must also specify the intended
method of disposition thereof. Upon any such request, the Demanding Holders shall be entitled to have their Registrable Securities
included in the Demand Registration, subject to Section 2.1(d) and the proviso set forth in Section 3.1(a). The Company shall not
be obligated to effect more than two Demand Registrations with respect to the Shares under this Section 2.1(a).

(b) Effective Registration. Except in the case of a withdrawal

governed  by  the  last  sentence  of  Section  2.1(e),  a  registration  will  not  count  as  a  Demand  Registration  until  it  has  become
effective and the Company has complied with its obligations under this Agreement with respect thereto; provided, however, that,
after it has been declared effective, if the offering of Registrable Securities pursuant to a Demand Registration is interfered with
by any stop order, injunction or other order or requirement of the Commission or any other governmental agency or court, such
Demand Registration will be deemed not to have become effective during the period of such interference.

(c) Underwritten Offering. If the Demanding Holders so elect,

the offering of such Registrable Securities pursuant to such Demand Registration shall be in the form of an underwritten offering.
The Demanding Holders shall select one or more firms of investment bankers to act as the managing Underwriter or Underwriters
in connection with such offering and shall select any additional managers to be used in connection with the offering.

(d) Reduction of Offering. If the managing Underwriter or

Underwriters for a Demand Registration that is to be an underwritten offering advises the Company and the Demanding Holders,
in writing, that the dollar amount or number of shares of Registrable Securities which the Demanding Holders desire to sell, taken
together with all other shares of Common Stock or securities which the Company desires to sell and the shares of Common Stock,
if  any,  as  to  which  registration  has  been  requested  pursuant  to  the  piggy-back  registration  rights  under  the  LLCP  Registration
Rights Agreement and the FSA Registration Rights Agreement or which other shareholders of the Company desire to sell, exceeds
the maximum dollar amount or number that can be sold in such offering without adversely affecting the proposed offering

3

price, the timing, the distribution method or the probability of success of such offering (the "Maximum Number of Shares"), then
the  Company  shall  include  in  such  registration:  (i)  first,  the  Registrable  Securities  as  to  which  Demand  Registration  has  been
requested by the Demanding Holders (pro rata  in accordance  with the number  of shares  of  Registrable  Securities  held  by  each
Demanding Holder, regardless of the number of shares of Registrable Securities which such Demanding Holder has requested be
included in such registration) that can be sold without exceeding the Maximum Number of Shares, (ii) second, to the extent the
Maximum Number of Shares has not been reached under the foregoing clause (i), the shares of Common Stock for the account of
other  persons  that  the  Company  is  obligated  to  register  pursuant  to  the  LLCP  Registration  Rights  Agreement  and  the  FSA
Registration  Rights  Agreement  (to  be  allocated  among  the  persons  requesting  inclusion  in  such  registration  pursuant  to  such
agreements pro rata in accordance with the number of shares of Common Stock with respect to which such person has the right to
request such inclusion under such agreements, regardless of the number of shares which  such  person  has  actually requested  be
included in such registration) that can be sold without exceeding  the Maximum  Number  of  Shares, (iii) third, to  the  extent the
Maximum Number of Shares has not been reached under the foregoing clauses (i) and (ii), the shares of Common Stock that the
Company desires to sell that can be sold without exceeding  the  Maximum  Number  of  Shares  and (iii) fourth, to  the  extent the
Maximum Number of Shares has not been reached under the foregoing clauses (i), (ii) and (iii), the shares of Common Stock that
other shareholders desire to sell that can be sold without exceeding the Maximum Number of Shares.

(e) Withdrawal. If the Demanding Holders or any of them

disapprove of the terms of any underwriting or are not entitled to include all of their Registrable Securities in any offering, such
Demanding Holders may elect to withdraw from such offering by giving written notice to the Company and the Underwriter of
their  request  to  withdraw  prior  to  the  effectiveness  of  the  registration  statement.  If  the  Demanding  Holders  or  any  of  them
withdraw from a proposed offering relating to a Demand Registration and, solely as a result of such withdrawal the registration
statement is withdrawn prior to being declared effective, such registration shall count as a Demand Registration provided for in
Section  2.1(a)  unless  the  withdrawing  Demanding  Holders  pay  their  pro  rata  share  (based  upon  the  number  of  shares  to  be
included in such registration statement) of the expenses incurred in connection with such registration statement.

2.2 Piggy-Back Registration.

(a) Piggy-Back Rights. If at any time the Company proposes to

file  a  registration  statement  under  the  1933  Act  with  respect  to  an  offering  of  equity  securities,  or  securities  convertible  or
exchangeable into equity securities, by the Company for its own account or by shareholders of the Company for their account (or
by the Company and by shareholders of the Company) other than a registration statement (i) on Form S-4 or S-8 (or any substitute
or  successor  form  that  may  be  adopted  by  the  Commission),  (ii)  filed  in  connection  with  any  employee  stock  option  or  other
benefit  plan,  (iii)  for  an  exchange  offer  or  offering  of  securities  solely  to  the  Company's  existing  shareholders,  or  (iv)  for  a
dividend reinvestment plan, then the Company shall (x) give written notice of such proposed filing to the holders of Registrable
Securities as soon as practicable but in no event less than 30 days before the anticipated filing date, which notice shall describe the
amount and type of securities to be included in such offering, the intended method(s) of distribution, and the name of the proposed
managing Underwriter or Underwriters, if any, of the offering; and (y) offer to the holders of Registrable Securities in such notice
the opportunity to register such number of shares of Registrable Securities as such holders may request in writing within 15 days
following  receipt  of  such  notice  (a  "Piggy-Back  Registration").  The  Company  shall  cause  such  Registrable  Securities  to  be
included  in  such  registration  and  shall  use  its  best  efforts  to  cause  the  managing  Underwriter  or  Underwriters  of  a  proposed
underwritten offering to permit the Registrable Securities requested to be included in a Piggy-Back Registration to be included on
the  same  terms  and  conditions  as  any  similar  securities  of  the  Company  and  to  permit  the  sale  or  other  disposition  of  such
Registrable Securities in accordance with the intended method of distribution thereof.

(b) Reduction of Offering.

(i) If the managing Underwriter or Underwriters for a

Piggy-Back Registration that is to be an underwritten offering of shares for the Company's account advises the Company and the
holders of Registrable Securities in writing  that  the  dollar  amount  or  number  of  shares of  Common  Stock  which  the  Company
desires to sell, taken together with the Registrable Securities as to which registration has been requested hereunder and the shares
of Common Stock, if any, as to which registration has been requested pursuant to the piggy-back registration rights under the FSA
Registration Rights Agreement or the LLCP Registration Rights Agreement or which other shareholders of the Company desire to
sell,  exceeds  the  Maximum  Number  of  Shares,  then  the  Company  shall  include  in  such  registration:  (i)  first,  the  shares  of

Common Stock or other securities that the Company desires to sell that can be sold without exceeding the Maximum Number of
Shares,  (ii)  second,  to  the  extent  the  Maximum  Number  of  Shares  has  not  been  reached  under  the  foregoing  clause  (i),  the
Registrable Securities as to which registration has been requested hereunder and the shares of Common Stock, if

4

any, as to which registration has been requested pursuant to the piggy-back registration rights granted under the FSA Registration
Rights Agreement and the LLCP Registration Rights Agreement (to be allocated among the persons requesting inclusion in such
registration pursuant to such agreements pro rata in accordance with the number of shares of Common Stock with respect to which
such person has the right to request such inclusion under such agreements, regardless of the number of shares which such person
has actually requested be included in such registration) that can be sold without exceeding the Maximum Number of Shares and
(iii) third, to the extent the Maximum Number of Shares has not been reached under the foregoing clauses (i) and (ii), the shares of
Common Stock that other shareholders desire to sell that can be sold without exceeding the Maximum Number of Shares.

(ii) If the managing Underwriter or Underwriters for a

Piggy-Back Registration that is to  be  an  underwritten  offering  of  shares  for the  account  of  persons  having  demand  registration
rights under the LLCP Registration Rights Agreement account advises the Company and the holders of Registrable Securities in
writing that the dollar amount or number of shares of Common Stock which such persons desire to sell, taken together with the
Registrable Securities as to which  registration  has  been  requested  hereunder,  the  shares  of  Common  Stock,  if  any,  as to  which
registration has been requested pursuant to the piggy-back registration rights under the FSA Registration Rights Agreement and
the shares of Common Stock, if any, which the Company desires to sell or which other shareholders of the Company desire to sell,
exceeds the Maximum Number of Shares, then the Company shall include in such registration: (i) first, the shares of Common
Stock for the account of persons having demand registration rights under the LLCP Registration Rights Agreement that can be
sold without exceeding the Maximum Number of Shares, (ii) second, to the extent the Maximum Number of Shares has not been
reached under the foregoing clause (i),  the  Registrable  Securities  as  to  which  registration  has  been requested  by  the  holders  of
Registrable Securities hereunder and the shares of Common Stock, if any, as to which registration has been requested pursuant to
the  piggy-back  registration  rights  granted  under  the  FSA  Registration  Rights  Agreement  (to  be  allocated  among  the  persons
requesting  inclusion  in  such  registration  pursuant  to  such  agreements  pro  rata  in  accordance  with  the  number  of  shares  of
Common Stock with respect to which such person has the right to request such inclusion under such agreements, regardless of the
number of shares which such person has actually requested be included in such registration) that can be sold without exceeding
the  Maximum  Number  of  Shares,  (iii)  third,  to  the  extent  the  Maximum  Number  of  Shares  has  not  been  reached  under  the
foregoing  clauses  (i)  and  (ii),  the  shares  of  Common  Stock,  if  any,  that  the  Company  desires  to  sell  that  can  be  sold  without
exceeding the Maximum Number of Shares and (iv) fourth, to the extent the Maximum Number of Shares has not been reached
under the foregoing clauses (i), (ii) and (iii), the shares of Common Stock, if any, which other shareholders desire to sell that can
be sold without exceeding the Maximum Number of Shares.

(iii) If the managing Underwriter or Underwriters for a

Piggy-Back Registration that is to  be  an  underwritten  offering  of  shares  for the  account  of  persons  having  demand  registration
rights under the FSA Registration Rights Agreement account advises the Company and the holders of Registrable Securities in
writing that the dollar amount or number of shares of Common Stock which such persons desire to sell, taken together with the
Registrable Securities as to which  registration  has  been  requested  hereunder,  the  shares  of  Common  Stock,  if  any,  as to  which
registration has been requested pursuant to the piggy-back registration rights under the LLCP Registration Rights Agreement and
the  shares  of  Common  Stock,  if  any,  which  the  Company  or  other  shareholders  of  the  Company  desire  to  sell,  exceeds  the
Maximum Number of Shares, then the Company shall include in such registration: (i) first, the shares of Common Stock for the
account  of  persons  having  demand  registration  rights  under  the  FSA  Registration  Rights  Agreement  that  can  be  sold  without
exceeding the Maximum Number of Shares, (ii) second, to the extent the Maximum Number of Shares has not been reached under
the  foregoing  clause  (i),  the  Registrable  Securities  as  to  which  registration  has  been  requested  by  the  holders  of  Registrable
Securities hereunder and the shares of Common Stock, if any, as to which registration has been requested pursuant to the piggy-
back  registration  rights  granted  under  the  LLCP  Registration  Rights  Agreement  (to  be  allocated  among  the  persons  requesting
inclusion in such registration pursuant to such agreements pro rata in accordance with the number of shares of Common Stock
with respect to which such person has the right to request such inclusion under such agreements,

5

regardless of the  number  of  shares  which  such  person  has  actually  requested be included in  such registration) that  can  be  sold
without  exceeding  the  Maximum  Number  of  Shares,  (iii)  third,  to  the  extent  the  Maximum  Number  of  Shares  has  not  been
reached under the foregoing clauses (i) and (ii), the shares of Common Stock, if any, that the Company desires to sell that can be
sold without exceeding the Maximum Number of Shares and (iv) fourth, to the extent the Maximum Number of Shares has not
been reached under the foregoing clauses (i), (ii) and (iii), the shares of Common Stock, if any, which other shareholders desire to
sell that can be sold without exceeding the Maximum Number of Shares.

(c) Withdrawal. Any holder of Registrable Securities may elect

to withdraw such holder's request for inclusion of Registrable Securities in any Piggy-Back Registration by giving written notice
to the Company of such request to withdraw prior to the effectiveness of the registration statement. The Company may also elect
to withdraw a registration statement at any time prior to the effectiveness of the registration statement. Notwithstanding any such
withdrawal, the Company shall pay all expenses incurred by the holders of Registrable Securities in connection with such Piggy-
Back Registration as provided in Section 3.3.

2.3 Registrations on Form S-3. The holders of Registrable Securities may at any time request in writing that the Company
register the resale of any or all of such Registrable Securities on Form S-3 (or any similar short-form registration which may be
available  at  such  time).  Upon  receipt  of  such  written  request,  the  Company  will  promptly  give  written  notice  of  the  proposed
registration to all other holders of Registrable Securities, and, as soon as practicable thereafter, effect the registration of all or such
portion of such holder's or holders' Registrable Securities as are specified in such request, together with all or such portion of the
Registrable Securities of any other holder or holders joining in such request as are specified in a written request given within 15
days after receipt of such written notice from the Company; provided, however, that the Company shall not be obligated to effect
any such registration pursuant to this Section 2.3 if (i) Form S-3 is not available for such offering; (ii) the holders propose to effect
an underwritten offering, (iii) the holders propose to sell Registrable Securities at an anticipated aggregate price to the public (net
of any underwriters' discounts or commissions) of less than $500,000, (iv) the Company shall furnish to the holders a certificate
signed by the Chief Executive Officer of the Company stating that in the good faith judgment of the Board, it would be materially
detrimental to the Company and its shareholders for such Form S-3 registration to be effected at such time, in which event the
Company shall have the right to defer the filing of the Form S-3 registration statement for a period of not more than 60 days after
receipt of the request of the holder or holders under this Section 2.3, provided, however, that in the event the Company elects to
exercise such right with respect to any registration, it shall not have the right to exercise such right again prior to the date which is
ten months after the date on which the registration statement relating to such deferred registration is  declared  effective,  (v)  the
Company has effected eight registrations pursuant to this Section 2.3 or (vi) the Company has effected two registrations pursuant
to this Section 2.3 during the 12 month period prior to the date on which the registration statement relating to such registration is
anticipated  to  be  declared  effective.  The  Company  shall  use  its  best  efforts  to  maintain  each  registration  statement  under  this
Section 2.3 effective for 60 days or until the Registrable Securities covered thereby have been sold, whichever shall first occur.
Registrations effected pursuant to this Section 2.3 shall not be counted as Demand Registrations effected pursuant to Section 2.1.

2.4  Purchase  (and  Exercise)  of  the  SFSC  Warrant  by  the  Underwriters.  Notwithstanding  any  other  provision  of  this
Agreement  to  the  contrary,  in  connection  with  any  Demand  Registration  or  Piggy-Back  Registration  which  is  to  be  an
underwritten offering, to the extent all or any portion of the Registrable Securities to be included in such registration consist of
shares  of  Common  Stock  issuable  upon  exercise  of  the  SFSC  Warrant  or  any  portion  thereof,  the  holders  of  such  Registrable
Securities  may  require  that  the  Underwriter  or  Underwriters  purchase  (and  exercise)  the  SFSC  Warrant  or  any  portion  thereof
rather than require the holders of the Registrable Securities to exercise the SFSC Warrant or portion thereof in connection with
such  registration  unless  the  Underwriters  inform  such  holders  that  such  a  purchase  and  exercise  of  the  SFSC  Warrant  will
materially and adversely affect the proposed offering. The Company shall take all such action and provide all such assistance as
may be reasonably requested by the holders of Registrable Securities to facilitate any such purchase (and exercise) of the SFSC
Warrant agreed to by the Underwriter or Underwriters, including, without limitation, issuing the Common Stock issuable upon the
exercise of the SFSC Warrant or any portion thereof to be issued within such time period as will permit the Underwriters to make
and complete the distribution contemplated by the underwriting.

3.

REGISTRATION PROCEDURES.

6

3.1 Filings; Information. If and whenever the Company is required to effect the registration of any Registrable Securities
under the 1933 Act  pursuant to  Section  2, the  Company  shall  use  its best  efforts  to  effect  the  registration  and the sale  of  such
Registrable  Securities  in  accordance  with  the  intended  method  of  disposition  thereof  as  expeditiously  as  practicable,  and  in
connection with any such request:

(a) Filing Registration Statement. The Company shall, as

expeditiously as possible, prepare and file, within 60 days after receipt of a request for a Demand Registration pursuant to Section
2.1, with the Commission a registration statement on any form for which the Company then qualifies or which counsel for  the
Company  shall  deem  appropriate  and  which  form  shall  be  available  for  the  sale  of  the  Registrable  Securities  to  be  registered
thereunder in accordance with the intended method of distribution thereof, and shall use its best efforts to cause such registration
statement to become and remain effective for the period required by Section 3.1(c); provided, however, that the Company shall
have the right to defer such registration for up to 60 days if the Company shall furnish to the holders a certificate signed by the
Chief Executive Officer of the Company stating that, in the good faith judgment of the Board, it would be materially detrimental
to the Company and its shareholders for such registration statement to be effected at such time; provided further, that in the event
the Company elects to exercise such right with respect to any registration, it shall not have the right to exercise such right again
prior  to  the  date  which is  12  months  after  the  date  on  which  the  registration  statement  relating  to  such  deferred  registration is
declared effective.

(b) Copies. The Company shall, prior to filing a registration

statement or prospectus or any amendment or supplement thereto, furnish without charge to the holders of Registrable Securities
included in such registration, and such holders' legal counsel, copies of such registration statement as proposed to be filed, each
amendment and supplement to such registration statement (in each case including all exhibits thereto and documents incorporated
by  reference  therein),  the  prospectus  included  in  such  registration  statement  (including  each  preliminary  prospectus),  and  such
other documents as the holders of Registrable Securities included in such registration or legal counsel for any such holder may
request in order to facilitate the disposition of the Registrable Securities owned by such holders.

(c) Amendments and Supplements. The Company shall prepare and

file with the Commission such amendments, including post-effective amendments, and supplements to such registration statement
and  the  prospectus  used  in  connection  therewith  as  may  be  necessary  to  keep  such  registration  statement  effective  and  in
compliance with the provisions of the 1933 Act until all Registrable Securities and other securities covered by such registration
statement have been disposed of in accordance with the intended methods of disposition set forth in such registration statement
(which period shall not exceed the sum of 120 days plus any period during which any such disposition is interfered with by any
stop order, injunction or other order or requirement of the Commission or any governmental agency or court) or such securities
have been withdrawn.

(d) Notification. After the filing of the registration

statement, the Company shall promptly, and in no event more than two Business Days, notify the holders of Registrable Securities
included  in  such  registration  statement,  and  confirm  such  advice  in  writing,  (i)  when  such  registration  statement  becomes
effective, (ii) when any post-effective amendment to such registration statement becomes effective, (iii) of any stop order issued
or threatened by the Commission (and the Company shall take all actions required to prevent the entry of such stop order or to
remove it if entered) and (iv) of any request by the Commission for any amendment or supplement to such registration statement
or  any  prospectus relating  thereto  or  for  additional information  or  of  the  occurrence  of  an  event  requiring  the  preparation  of  a
supplement or amendment to such prospectus so that, as thereafter delivered to the purchasers of the securities covered by such
registration statement, such prospectus will not contain an untrue statement of a material fact or omit to state any material fact
required  to  be  stated  therein  or  necessary  to  make  the  statements  therein  not  misleading  and  promptly  make  available  to  the
holders of Registrable Securities included in such registration statement any such supplement or amendment; except that before
filing with the Commission a registration statement or prospectus or any amendment or supplement thereto, including documents
incorporated  by  reference,  the  Company  shall  furnish  to  the  holders  of  Registrable  Securities  included  in  such  registration
statement and to the legal counsel for any such holders, copies of all such documents proposed to be filed sufficiently in advance
of filing to provide such holders and legal counsel with a reasonable opportunity to review such documents and comment thereon,
and the Company shall not file any registration statement or prospectus or amendment or supplement

7

thereto, including documents incorporated by reference to which such holders or legal counsel, shall object on a timely basis in
light of the requirements of the 1933 Act or any other applicable laws and regulations.

(e) State Securities Laws Compliance. The Company shall use its

best efforts to (i) register or qualify the Registrable Securities covered by the registration statement under such securities or blue
sky laws of such jurisdictions in the United States as the holders of Registrable Securities included in such registration statement
(in light of their intended plan of distribution) may request and (ii) cause such Registrable Securities covered by the registration
statement to be registered with or approved by such other governmental agencies or authorities in  the  United  States  as  may  be
necessary by virtue of the business and operations of the Company and do any and all other acts and things that may be necessary
or advisable to enable the holders of Registrable Securities included in such registration statement to consummate the disposition
of  such  Registrable  Securities  in  such  jurisdictions;  provided,  however,  that  the  Company  shall  not  be  required  to  qualify
generally  to  do  business  in  any  jurisdiction  where  it  would  not  otherwise  be  required  to  qualify  but  for  this  paragraph  (e),  or
subject itself to taxation in any such jurisdiction.

(f) Agreements for Disposition. The Company shall enter into

customary agreements (including, if applicable, an underwriting agreement in customary form) and take such other actions as are
reasonably required in order to expedite or facilitate the disposition of such Registrable Securities. The representations, warranties
and covenants of the Company in any underwriting agreement which are made to or for the benefit of any Underwriters shall also
be  made  to  and  for  the  benefit  of  the  holders  of  Registrable  Securities  included  in  such  registration  statement.  No  holder  of
Registrable Securities included in such registration statement shall be required to make any representations or warranties in the
underwriting  agreement  except,  if  applicable,  with  respect  to  such  holder's  organization,  good  standing,  authority,  title  to
Registrable Securities, lack of conflict of such sale with such holder's material agreements and organizational documents, and with
respect  to  written  information  relating  to  such  holder  that  such  holder  has  furnished  in  writing  expressly  for  inclusion  in  such
registration statement.

(g) Cooperation. The Chief Executive Officer, the President of

the Company, the Chief Financial Officer of the Company, any Senior Vice President of the Company and any other members of
the management of the Company shall cooperate fully in any offering of Registrable Securities hereunder, which cooperation shall
include,  without  limitation,  the  preparation  of  the  registration  statement  with  respect  to  such  offering  and  all  other  offering
materials and related documents, and participation in meetings with Underwriters, attorneys, accountants and potential investors.

(h) Records. The Company shall make available for inspection by

the  holders  of  Registrable  Securities  included  in  such  registration  statement,  any  Underwriter  participating  in  any  disposition
pursuant to such registration statement and any attorney, accountant or other professional retained by any holder of Registrable
Securities  included  in  such  registration  statement  or  any  Underwriter,  all  financial  and  other  records,  pertinent  corporate
documents and properties of the Company, as shall be necessary to enable them to exercise their due diligence responsibility, and
cause the Company's officers, directors and employees to supply all information requested by any of them in connection with such
registration statement.

(i) Opinions and Comfort Letters. The Company shall furnish to

each holder of Registrable Securities included in any registration statement a signed counterpart, addressed to such holder, of (i)
any opinion of counsel to the Company delivered to any Underwriter and (ii) any comfort letter from the Company's independent
public accountants delivered to any Underwriter. In the event no legal opinion is delivered to any Underwriter, the Company shall
furnish to each holder of Registrable Securities included in such registration statement, at any time that such holder elects to use a
prospectus, an opinion of counsel to the Company to the effect that the registration statement containing such prospectus has been
declared effective and that no stop order is in effect.

(j) Earnings Statement. The Company shall comply with all

applicable  rules  and  regulations  of  the  Commission  and  the  1933  Act,  and  make  available  to  its  shareholders,  as  soon  as
practicable, an earnings statement covering a period of 12 months, beginning within three months after the effective date of the
registration  statement,  which  earnings  statement  shall  satisfy  the  provisions  of  Section  11(a)  of  the  1933  Act  and  Rule  158
thereunder.

8

(k) Listing. The Company shall use its best efforts to cause all

Registrable Securities included in any registration to be listed on such exchanges or otherwise designated for trading in the same
manner as similar securities issued by the Company are then listed or designated or, if no such similar securities are then listed or
designated, in a manner satisfactory to the holders of a majority of the Registrable Securities included in such registration.

3.2 Obligation to Suspend Distribution. Upon receipt of any notice from the Company of the happening of any event of the
kind  described  in  Section  3.1(d)(iv),  each  holder  of  Registrable  Securities  included  in  any  registration  shall  immediately
discontinue disposition of such Registrable Securities pursuant to the registration statement covering such Registrable Securities
until such holder receives the supplemented or amended prospectus contemplated by Section 3.1(d)(iv), and, if so directed by the
Company,  each  such  holder  will  deliver  to  the  Company  all  copies,  other  than  permanent  file  copies  then  in  such  holder's
possession, of the most recent prospectus covering such Registrable Securities at the time of receipt of such notice.

3.3  Registration  Expenses.  The  Company  shall  pay  all  expenses  incurred  in  connection  with  any  Demand  Registration
pursuant  to  Section  2.1  and  any  Piggy-Back  Registration  pursuant  to  Section  2.2,  and  all  expenses  incurred  in  performing  or
complying with the Company's obligations under this Section 3, whether or not the registration statement becomes effective, in
each case including, but not limited to: (i) all registration and filing fees; (ii) fees and expenses of compliance with securities or
blue  sky  laws  (including  fees  and  disbursements  of  counsel  in  connection  with  blue  sky  qualifications  of  the  Registrable
Securities); (iii) printing expenses; (iv) the Company's internal expenses (including, without limitation, all salaries and expenses of
its  officers  and  employees);  (v)  the  fees  and  expenses  incurred  in  connection  with  the  listing  of  the  Registrable  Securities  as
required by Section 3.1(k); (vi) National Association of Securities Dealers, Inc. fees; (vii) fees and disbursements of counsel for
the Company and fees and expenses for independent certified public accountants retained by the Company (including the expenses
or costs associated  with  the  delivery  of  any  opinions or  comfort letters requested  pursuant to  Section  3.1(i);  (viii) the  fees  and
expenses of any special experts retained by the Company in connection with such registration; (ix) one-half of the cost for selling
stockholder errors and omissions insurance for the benefit of the holders of Registrable  Securities included  in such registration
which the holders of a majority of such Registrable Securities may elect to purchase (with the other one-half of such cost to be
paid  by  the  holders  of  Registrable  Securities  included  in  such  registration,  pro  rata  in  accordance  with  the  number  of  shares
included in such  registration),  and  (x)  all  fees  and  expenses  incurred  by  the  holders  of  Registrable  Securities  included  in  such
registration statement in connection with its participation in such registration, including, without limitation, the fees and expenses
of such holders' legal counsel, accountants and other experts. The Company shall have no obligation to pay any underwriting fees,
discounts or selling commissions attributable to the Registrable Securities being sold by holders of Registrable Securities, which
expenses shall be borne by such holders.

3.4  Information.  The  holders  of  Registrable  Securities  shall  provide  such  information  as  reasonably  requested  by  the
Company  in  connection  with  the  preparation  of  any  registration  statement,  including  amendments  and  supplements  thereto,  in
order to effect the registration of any Registrable Securities under the 1933 Act pursuant to Sections 2.

4.

INDEMNIFICATION AND CONTRIBUTION.

4.1 Indemnification by the Company. The Company agrees to indemnify and hold harmless (i) each of the Stanwich Parties
and each holder of Registrable Securities and (ii) the respective officers, employees, affiliates, directors, partners, members and
agents of, and each person, if any, who controls, Stanwich or any holder of Registrable Securities within the meaning of Section
15  of  the  1933  Act  or  Section  20  of  the  1934  Act  (each,  a  "Stanwich  Indemnified  Party"),  from  and  against  any  loss,  claim,
damage  or  liability  and any  action  in  respect  thereof  to  which  any  Stanwich  Indemnified  Party  may  become  subject  under  the
1933 Act or the 1934 Act or any other statute or common law, insofar as such loss, claim, damage, liability or action arises out of,
or  is  based  upon,  (a)  any  untrue  statement  or  alleged  untrue  statement  of  a  material  fact  made  in  connection  with  the  sale  of
Registrable Securities or shares of Common Stock, whether or not such statement is contained or incorporated by reference in any
registration statement or prospectus relating to the Registrable Securities (as amended or supplemented if the Company shall have
furnished any amendments or supplements thereto) or any preliminary prospectus, (b) any omission or alleged omission to state a
material  fact  required  to  be  stated  in  any  registration  statement  or  prospectus  or  necessary  to  make  the  statements  therein  not
misleading, or (c) any violation by the

9

Company of any Federal, state or common law, rule or regulation applicable to the Company and relating to action required of or
inaction by the Company in connection with such registration. The Company also shall promptly, but in no event more than ten
Business  Days  after  request  for  payment,  pay  directly  or  reimburse  each  Stanwich  Indemnified  Party  for  any  legal  and  other
expenses incurred by such Stanwich Indemnified Party in investigating or defending or preparing to defend against any such loss,
claim, damage, liability or action. The Company also shall indemnify any Underwriter of the Registrable Securities, their officers,
affiliates, directors, partners, members and agents and each person who controls such Underwriters on substantially the same basis
as that of the indemnification provided above in this Section 4.1.

The  indemnity  agreement  contained  in  this  Section  4.1  shall  not  apply  to  amounts  paid  in  settlement  of  any  such  loss,
claim,  damage  or  liability  or  any  action  in  respect  thereof  if  such  settlement  is  effected  without  the  consent  of  the  Company
(which  consent  shall  not  be  unreasonably  withheld),  nor  shall  the  Company  be  liable  to  any  holder  of  Registrable  Securities
included in any registration for any loss, claim, damage, liability or any action in respect thereof to the extent that it arises solely
from  or  is  based  solely  upon  and is  in  conformity  with  information  related  to  such  holder  furnished  in  writing  by  such  holder
expressly  for  use  in  connection  with  such  registration,  nor shall the  Company  be  liable  to  any  holder  of  Registrable  Securities
included in any registration for any loss, claim, damage or liability or any action in respect thereof to the extent it arises solely
from or is based solely upon (i) any untrue statement or alleged untrue statement of a material fact contained in any registration
statement or prospectus relating to the Registrable Securities delivered in writing by such holder after the Company had provided
written  notice  to  such  holder  that  such  registration  statement  or  prospectus  contained  such  untrue  statement  or  alleged  untrue
statement of a material fact, or (ii) any omission or alleged omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading after the Company had provided written notice to such holder that such
registration statement or prospectus contained such omission or alleged omission.

4.2 Indemnification by Holders of Registrable Securities. Each holder of Registrable Securities shall indemnify and hold
harmless the Company, its officers, directors, partners, members and agents and each person, if any, who controls the Company
within the meaning of Section 15 of the 1933 Act or Section 20 of the 1934 Act to the same extent as the foregoing indemnity
from the Company to such holder, but solely with reference to information  related to such  holder furnished in  writing  by  such
holder expressly for use in any registration statement or prospectus relating to Registrable Securities of such holder included in
any registration, or any amendment or supplement thereto, or any preliminary prospectus. Each holder of Registrable Securities
included  in  any  registration  hereunder  shall  also  indemnify  and  hold  harmless  any  Underwriter  of  such  holder's  Registrable
Securities, their officers, directors, partners, members and agents and each person who controls such Underwriters on substantially
the same basis as that of the indemnification of the Company provided in this Section 4.2; provided, however, that in no event
shall  any  indemnity  obligation  under  this  Section  4.2  exceed  the  dollar  amount  of  the  net  proceeds  (after  payment  of  any
underwriting fees, discounts or commissions) actually received by such holder from the sale of Registrable Securities which gave
rise to such indemnification obligation under such registration statement or prospectus.

4.3 Conduct of Indemnification Proceedings. Promptly after receipt by any person of any notice of any loss, claim, damage
or  liability  or  any  action  in  respect  of  which  indemnity  may  be  sought  pursuant  to  Section  4.1  or  4.2,  such  person  (the
"Indemnified  Party")  shall,  if  a  claim  in  respect  thereof  is  to  be  made  against  any  other  person  for  indemnification  hereunder,
notify such other person (the "Indemnifying Party") in writing of the loss, claim damage, liability or action; provided, however,
that  the  failure  by  the  Indemnified  Party  to  notify  the  Indemnifying  Party  shall  not  relieve  the  Indemnifying  Party  from  any
liability which the Indemnifying Party may have to such Indemnified Party hereunder, except to the extent the Indemnifying Party
is  actually  prejudiced  by  such  failure.  If  the  Indemnified  Party  is  seeking  indemnification  with  respect  to  any  claim  or  action
brought against the Indemnified Party, then the Indemnifying Party shall be entitled to participate in such claim or action, and, to
the extent that it wishes, jointly with all other Indemnifying Parties, to assume the defense thereof with counsel satisfactory to the
Indemnified Party. After notice from the Indemnifying Party to the Indemnified Party of its election to assume the defense of such
claim or action, the Indemnifying Party shall not be liable to the Indemnified Party for any legal or other expenses subsequently
incurred by the Indemnified Party in connection with the defense thereof other than reasonable costs of investigation; provided,
however,  that  in  any  action  in  which  both  the  Indemnified  Party  and  the  Indemnifying  Party  are  named  as  defendants,  the
Indemnified Party shall have the right to employ separate counsel (but no more than one such separate counsel) to represent the
Indemnified Party and its controlling persons

10

who may be subject to liability arising out of any claim in respect of which indemnity may be sought by the Indemnified Party
against the Indemnifying Party, with the fees and expenses of such counsel to be paid by such Indemnifying Party if, based upon
the  written  opinion  of  counsel  of  such  Indemnified  Party,  representation  of  both  parties  by  the  same  counsel  would  be
inappropriate due to actual or potential differing interests between them. No Indemnifying Party shall, without the prior written
consent  of  the  Indemnified  Party,  consent  to entry  of judgment  or  effect  any  settlement  of  any  claim  or  pending  or  threatened
proceeding  in  respect  of  which  the  Indemnified  Party  is  or  could  have  been  a  party  and  indemnity  could  have  been  sought
hereunder by such Indemnified Party, unless such judgment or settlement includes an unconditional release of such Indemnified
Party from all liability arising out of such claim or proceeding.

4.4  Contribution.  If  the  indemnification  provided  for  in  the  foregoing  Sections  4.1,  4.2  and  4.3  is  unavailable  to  any
Indemnified Party in respect of any loss, claim, damage, liability or action referred to herein, then each such Indemnifying Party,
in lieu of indemnifying such Indemnified Party, shall contribute to the amount paid  or  payable  by  such  Indemnified  Party  as  a
result  of  such  loss,  claim,  damage,  liability  or  action  in  such  proportion  as  is  appropriate  to  reflect  the  relative  fault  of  the
Indemnified Parties and the Indemnifying Parties in connection with the actions or omissions which resulted in such loss, claim,
damage, liability or action, as well as any other relevant equitable considerations. The relative fault of any Indemnified Party and
any Indemnifying Party shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of
a material fact or the omission or alleged omission to  state  a  material  fact relates to  information supplied  by  such  Indemnified
Party or such Indemnifying Party and the parties' relative intent, knowledge, access to information and opportunity to correct or
prevent such statement or omission.

The parties hereto agree that it would not be just and equitable if contribution pursuant to this Section 4.4 were determined
by pro rata allocation or by any other method of allocation which does not take account of the equitable considerations referred to
in  the  immediately  preceding  paragraph.  The  amount  paid  or  payable  by  an  Indemnified  Party  as  a  result  of  any  loss,  claim,
damage,  liability  or  action  referred  to  in  the  immediately  preceding  paragraph  shall  be  deemed  to  include,  subject  to  the
limitations set forth above, any legal or other expenses  incurred  by  such  Indemnified  Party  in  connection  with investigating  or
defending any such action or claim. Notwithstanding the provisions of this Section 4.4, no holder of Registrable Securities shall be
required  to contribute  any  amount  in excess  of the  dollar amount  of the  net  proceeds  (after  payment  of  any  underwriting  fees,
discounts  or  commissions)  actually  received  by  such  holder  from  the  sale  of  Registrable  Securities  which  gave  rise  to  such
contribution obligation. No person guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act)
shall be entitled to contribution from any person who was not guilty of such fraudulent misrepresentation.

50

UNDERWRITING AND DISTRIBUTION.

5.1 Rule 144. The Company covenants that it shall file any reports required to be filed by it under the 1933 Act and the
1934  Act  and  shall  take  such  further  action  as  the  holders  of  Registrable  Securities  may  reasonably  request,  all  to  the  extent
required from time to time to enable such holders to sell Registrable Securities without registration under the 1933 Act within the
limitation of the exemptions provided by Rule 144 or Rule 144A under the 1933 Act, as such Rules may be amended from time to
time, or any similar Rule or regulation hereafter adopted by the Commission.

5.2 Restrictions on Sale by the Company and Others. The Company agrees (i) not to effect any sale or distribution of any
securities similar to those being registered in accordance with Section 2.1, or any securities convertible into or exchangeable or
exercisable for such securities, during the 90 days prior to, and during the 120-day period beginning on, the effective date of any
Demand  Registration (except  as  part  of  such  Demand  Registration to the extent  permitted  by  Section  2.1(d));  and  (ii)  that  any
agreement  entered  into  after  the  date  hereof  pursuant  to  which  the  Company  issues  or  agrees  to  issue  any  privately  placed
securities shall contain a provision under which holders of such securities agree not to effect any sale or distribution of any such
securities during the periods described in (i) above, in each case including a sale pursuant to Rule 144 or 144A under the 1933 Act
(except as part of any such registration, if permitted); provided, however, that the provisions of this Section 5.2 shall not prevent
the conversion or exchange of any securities pursuant to their terms into or for other securities and shall not prevent the issuance
of securities by the Company under any employee benefit, stock option or stock subscription plans.

11

60

MISCELLANEOUS.

6.1 Other Registration Rights. The  Company  represents  and  warrants that,  except  as provided  in  the  LLCP  Registration
Rights Agreement, no person has any right to require the Company to register any shares of the Company's capital stock for sale
or to include shares of the Company's capital stock in any registration filed by the Company for the sale of shares of capital stock
for its own account or for the account of any other person. From and after the date of this Agreement, the Company shall not,
without the prior written consent of the holders of a majority of the Registrable Securities, (i) enter into any agreement granting
any demand registration right (i.e., the right to require the Company to register the sale of any shares of the Company's capital
stock) other than demand registration rights under the FSA Registration Rights Agreement, (ii) enter into any agreement granting
any piggy-back registration right (i.e., the right to require the Company to register the sale of any shares of the Company's capital
stock in any registration filed by the Company for the sale of shares of capital stock for its own account or for the account of any
other person) which is inconsistent with, equal to (except pursuant to the FSA Registration Rights Agreement) or superior to any
registration rights granted to hereunder, or (iii) amend the LLCP Registration Rights Agreement (or enter into or amend the FSA
Registration Rights Agreement at any time) so as to cause the registration rights granted therein to be inconsistent with, equal to or
superior to the rights granted to the holders of Registrable Securities hereunder or to otherwise adversely affect the registration
rights granted to the holders of Registrable Securities hereunder.

6.2  Successors  and  Assigns.  The  rights  and  obligations  of  the  Stanwich  Parties  under  this  Agreement  shall  be  freely
assignable in whole or in part. Each such assignee, by accepting such assignment of the rights of the assignor hereunder shall be
deemed to have agreed to and be bound by the obligations of the assignor hereunder. The rights and obligations of the Company
hereunder may not be assigned.

6.3  Notices.  All  notices,  requests,  demands  and  other  communications  which  are  required  or  may  be  given  under  this
Agreement  shall  be  in  writing  and  shall  be  deemed  to  have  been  duly  given  if  transmitted  by  telecopier  with  receipt
acknowledged, or upon delivery, if delivered personally or by recognized commercial courier with receipt acknowledged, or upon
the  expiration  of  72  hours  after  mailing,  if  mailed  by  registered  or  certified  mail,  return  receipt  requested,  postage  prepaid,
addressed as follows:

If to Stanwich:

c/o Stanwich Partners, Inc.
One Stamford Landing
62 Southfield Avenue
Stamford, CT 06902
Attention: President
Telephone: (203) 325-0551
(203) 967-3923
Facsimile:

If to Poole:

c/o Stanwich Partners, Inc.
One Stamford Landing
62 Southfield Avenue
Stamford, CT 06902
Telephone: (203) 325-0551
(203) 967-3923
Facsimile:

If to any assignee of either of the Stanwich Parties:

Company.

At such assignee's address as shown on the books of the

12

If to the Company:

Consumer Portfolio Services, Inc.
16355 Laguna Canyon Road
Irvine, CA 92618
Attention: Charles E. Bradley, Jr., President

and Chief Executive Officer
Telephone: (949) 753-6800
Facsimile: (949) 753-6805

or  at  such  other  address  or  addresses  as  Stanwich,  Poole,  such  assignee  or  the  Company,  as  the  case  may  be,  may  specify  by
written notice given in accordance with this Section.

6.4 Severability. In case any provision of this Agreement shall be invalid, illegal or unenforceable, the validity, legality and

enforceability of the remaining provisions shall not in any way be affected or impaired thereby.

6.5 Counterpart. This Agreement may be executed in two or more counterparts, each of which shall be an original, but all

of which together shall constitute one instrument.

6.6  Descriptive  Headings,  Construction  and  Interpretation.  The  descriptive  headings  of  the  several  paragraphs  of  this
Agreement are for convenience of reference only and do not constitute a part of this Agreement and are not to be considered in
construing  or  interpreting  this  Agreement.  All  section,  preamble,  recital  and  party  references  are  to  this  Agreement  unless
otherwise stated. No party, nor its counsel, shall be deemed the drafter of this Agreement for purposes of construing the provisions
of this Agreement, and all provisions of this Agreement shall be construed in accordance with their fair meaning, and not strictly
for or against any party.

6.7 Waivers and Amendments. Neither this Agreement nor any provision hereof may be changed, waived, discharged or
terminated orally or by course of dealing, except by a statement in writing signed by the party against which enforcement of the
change, waiver, discharge or termination is sought.

6.8  Remedies.  In  the  event  that the  Company  fails to  observe  or  perform  any  covenant  or  agreement  to  be  observed  or
performed  under  this  Agreement,  either  of  the  Stanwich  Parties  or  any  other  holder  of  Registrable  Securities  may  proceed  to
protect and enforce its rights by suit in equity or action at law, whether for specific performance  of any  term  contained  in  this
Agreement  or  for  an  injunction  against  the  breach  of  any  such  term  or  in  aid  of  the  exercise  of  any  power  granted  in  this
Agreement or to enforce any other legal or equitable right, or to take any one or more of such actions. The Company agrees to pay
all fees, costs, and expenses, including without limitation, fees and expenses of attorneys, accountants and other experts, and all
fees,  costs and  expenses  of  appeals, incurred  by  either  of the  Stanwich  Parties  or  any  other  holder  of  Registrable  Securities  in
connection  with  the  enforcement  of  this  Agreement  or  the  collection  or  any  sums  due  hereunder,  whether  or  not  suit  is
commenced. None of the rights, powers or remedies conferred under this Agreement shall be mutually exclusive, and each such
right,  power  or  remedy  shall  be  cumulative  and  in  addition  to  any  other  right,  power  or  remedy  whether  conferred  by  this
Agreement or now or hereafter available at law, in equity, by statute or otherwise.

6.9 Governing Law. In all respects, including all matters of construction, validity and performance, this Agreement and the
rights and  obligations  arising  hereunder  shall  be  governed  by,  and  construed  and  enforced  in  accordance  with,  the  laws  of  the
State  of  California  applicable  to  contracts  made  and  performed  in  such  state,  without  regard  to  principles  thereof  regarding
conflicts of laws.

6.10 Termination of Prior Registration Rights Agreements. This Agreement supersedes and replaces the Old Registration

Rights (as such term is defined in the Restructure Agreement) relating to or covering the Shares.

70  WAIVER  OF  JURY  TRIAL.  BECAUSE  DISPUTES  ARISING  IN  CONNECTION  WITH  COMPLEX
COMMERCIAL TRANSACTIONS ARE MOST QUICKLY AND ECONOMICALLY RESOLVED BY AN

13

EXPERIENCED AND EXPERT PERSON AND THE PARTIES WISH APPLICABLE STATE AND FEDERAL LAWS
TO  APPLY  (RATHER  THAN  ARBITRATION  RULES),  THE  PARTIES  DESIRE  THAT  THEIR  DISPUTES  BE
RESOLVED  BY  A  JUDGE  APPLYING  SUCH  APPLICABLE  LAWS.  THEREFORE,  TO  ACHIEVE  THE  BEST
COMBINATION  OF  THE  BENEFITS  OF  THE  JUDICIAL  SYSTEM  AND  OF  ARBITRATION,  AND
UNDERSTANDING  THEY  ARE  WAIVING  A  CONSTITUTIONAL  RIGHT,  THE  PARTIES  HERETO  WAIVE  ALL
RIGHT TO TRIAL BY JURY IN ANY ACTION, SUIT, OR PROCEEDING BROUGHT TO RESOLVE ANY DISPUTE,
WHETHER IN CONTRACT, TORT, OR OTHERWISE, ARISING OUT OF, CONNECTED WITH, RELATED TO, OR
INCIDENTAL TO, THIS AGREEMENT, THE PURCHASE AGREEMENT AND/OR ANY RELATED AGREEMENT
OR THE TRANSACTIONS COMPLETED HEREBY OR THEREBY.

[THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK]

14

IN WITNESS WHEREOF, the parties have caused this Consolidated Registration Rights Agreement to be executed and

delivered by their duly authorized representatives as of the date first above written.

THE COMPANY:

STANWICH:

CONSUMER PORTFOLIO SERVICES,
INC., a California corporation

a Rhode Island Corporation

STANWICH FINANCIAL SERVICES CORP.,

By:_______________________________
   Charles E. Bradley, Jr.,
   President President and Chief
   Executive Officer

By:_________________________________

Charles E. Bradley, Sr.

POOLE:

By:_______________________________
   Jeffrey P. Fritz,
   Senior Vice President and Chief
   Financial Officer

John G. Poole

____________________________________

15

EXHIBIT 23.1

CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
Consumer Portfolio Services, Inc.:

We  consent  to  incorporation  by  reference  in  the  registration  statements  (Nos.    33-77314,  333-00880)  on  Form  S-3  and  the
registration  statements  (Nos.  33-78680    and  33-80327)  on  Form  S-8  of  Consumer  Portfolio  Services,  Inc.  of  our  report    dated
March 3, 1999, except as to notes 13, 16 and 17 to the consolidated  financial statements, which are as of April 15, 1999 relating
to the  consolidated balance sheets of Consumer Portfolio Services, Inc. and  subsidiaries as of December 31, 1998 and 1997, and
the related consolidated  statements of income, shareholders' equity, and cash flows for each of the  years in the three-year period
ended December 31, 1998, which report appears in  the December 31, 1998 annual report on Form 10-K of Consumer Portfolio
Services, Inc.

KPMG LLP

Orange County, California
April 15, 1999