CHEVY CHASE AUTO RECEIVABLES TRUST 1995-2
10-K, 2000-03-30
ASSET-BACKED SECURITIES
Previous: AAVID THERMAL TECHNOLOGIES INC, NT 10-K, 2000-03-30
Next: IMPAX LABORATORIES INC, 10KSB, 2000-03-30



                  SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C. 20549

                              FORM 10 - K

             Annual Report Pursuant to Section 13 or 15(d) of
                  the Securities Exchange Act of 1934


For the fiscal year ended:                        Commission file number:
     December 31, 1999                                   33-99354




                Chevy Chase Auto Receivables Trust 1995-2
         ____________________________________________________
          (Exact name of registrant as specified in charter)



            Maryland                                      41-6399066
________________________________                      ________________
(State or other jurisdiction of                       (I.R.S. Employer
  incorporation or organization)                     Identification No.)


     c/o Chevy Chase Bank, F.S.B.
       8401 Connecticut Avenue
        Chevy Chase, Maryland                              20815
________________________________________               __________
(Address of principal executive offices)               (Zip Code)


Registrant's telephone number, including area code  (301) 986-7000
                                                    ________________

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

                              None

Securities registered pursuant to Section 12(g) of the Act:

                              None



     Indicate by check mark whether the Registrant has (1) filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the Registrant was required
to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.


          Yes   X           No
              _____     _____

The Registrant has no voting stock or class of common stock
outstanding as of the date of this report.



                            Introductory Note


Chevy Chase Bank, F.S.B. (the "Bank")is the seller and servicer under the
Pooling and Servicing Agreement (the Agreement), dated as of December 1, 1995,
by and between the Bank and Norwest Bank Minnesota, National Association,
as the trustee. The Certificates listed on page 1 hereof will be referred to
collectively herein as the "Certificates". The Certificates do not represent
obligations of or interests  in the Bank.

By letter dated August 7, 1995, the Bank has requested an exemption
from certain reporting and information requirements under the
Exchange Act.  Pending resolution of such request, the Bank intends
to provide information in a manner consistent with such application.
Accordingly, certain items of Form 10-K are designated below as
"Not Applicable", and with respect to the remaining items the Bank is
providing the information set forth below.


                               Part I

Item 1    Business

          Not Applicable


Item 2    Properties

          See the Annual Report filed pursuant to Item 14 Below.


Item 3    Legal Proceedings

          None


Item 4    Submission Of Matters To A Vote Of Security Holders

          None




                                     Page 2




                              Part II


Item 5    Market For Registrant's Common Equity
          And Related Stockholder Matters

          Each of the Certificates, representing investors' interests
          in the Trust, are represented by a single certificate
          registered in the name of Cede & Co., the nominee of
          The Depository Trust Company. Accordingly, Cede & Co.
          is the sole  holder of record of the Certificates, which it
          held on behalf of  approximately 18 brokers, dealers,
          banks and other direct participants  in the DTC system at
          December 31, 1999.



          To the best knowledge of the Registrant, there is no
          established public trading market for the Certificates.

Item 6    Selected Financial Data

          Not Applicable

Item 7    Management's Discussion and Analysis of Financial
          Condition and Results of Operations

          Not Applicable

Item 8    Financial Statements and Supplementary Data

          Not Applicable

Item 9    Changes In And Disagreements With Accountants
          On Accounting and Financial Disclosure

          None



                               Part III

Item 10   Directors and Executive Officers of the Registrant

          Not Applicable

Item 11   Executive Compensation

          Not Applicable






                                     Page 3



Item 12   Security Ownership Of Certain Beneficial Owners
          and Management


          Each of the Certificates, representing investor's interests in the
          Trust, are represented by a single certificate registered in the
          name of Cede & Co., the nominee of the Depository Trust
          Company("DTC"), and an investor holding an interest in the Trust
          is not entitled to receive a Certificate representing such interest
          except in  certain limited circumstances.  Accordingly, Cede & Co.
          is the sole  holder of record of the Certificates, which it held on
          behalf of  approximately 18 brokers, dealers, banks and other
          direct participants  in the DTC system at December 31, 1999.
          Such direct participants  may hold Certificates for their own
          accounts or for the accounts of  their customers.  The following
          table sets forth, with respect to each of the Certificates, the
          identity of each direct DTC participant that holds positions in
          such Certificate in excess of 5% of the  outstanding principal
          amount thereof at December 31, 1999.


$ 247,582,941 5.80% Auto Receivables Backed Certificates

                                          Aggregate Amount of        Percent
Name                                       Certificates Held        of Class
Bank of New York                               35,730,000             14.43%
Boston Safe Deposit & Trust Co.                28,680,000             11.58%
Chase Manhattan Bank/Chemical                  45,572,000             18.41%
State Street Bank and Trust Co.               104,135,000             42.06%








The address of each of the above participants is:

                            C/O The Depository Trust Company
                              7 Hanover Square, 22nd Floor
                                  New York, NY   10004

Item 13   Certain Relationships and Related Transactions

          None



                                    Page 4



                     Part IV

Item 14   Exhibits, Financial Statement Schedules and Reports
          On Form 10-K

(a)       The following documents are filed as part of this Report:

          i)  Summary of annual distributions on the Certificates to
              Certificateholders for the year ended December 31, 1999

          ii) Annual Accountant's Report dated October 20, 1999
              and related Report of Management dated October 20, 1999
              relating to sufficiency of accounting controls.

          No proxy soliciting material has been distributed by
          the Trust.


                                SIGNATURES


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


                                     Chevy Chase Auto Receivables Trust 1995-2
                                     By: Chevy Chase Bank, F.S.B.
                                     Originator of the Trust and Servicer


Date:     03/31/2000            By:_________________________________________
                                                 Joel A. Friedman
                                                 Senior Vice President
                                                 and Controller




                                     Page 5


ANNUAL REPORT
Chevy Chase Auto Receivables Trust 1995-2
$ 247,582,941 5.80% Auto Receivables Backed Certificates
For the Year Ended December 31, 1999




           PRINCIPAL    INTEREST      NET       NET        30 +      DELQ.
              DIST        DIST       LOSSES    LOSS %     DELQ.        %
          ____________ ___________ ___________ ________ ____________ _______
 Jan-1999   2,641,359     187,466      55,636    1.81%    2,350,347    6.39%
 Feb-1999   2,798,112     174,699      38,554    1.36%    2,147,516    6.32%
 Mar-1999   2,482,724     161,175      46,608    1.78%    1,885,261    5.99%
 Apr-1999   2,784,984     149,175     (19,746)  -0.83%    1,552,763    5.42%
 May-1999   2,394,789     135,714      10,677    0.49%    1,288,849    4.92%
 Jun-1999   2,182,052     124,140      17,487    0.87%    1,355,442    5.64%
 Jul-1999   2,255,899     113,593     (18,970)  -1.05%    1,304,347    5.99%
 Aug-1999   2,005,860     102,689     (18,782)  -1.14%    1,288,595    6.52%
 Sep-1999   1,892,247      92,994      12,395    0.83%    1,340,961    7.50%
 Oct-1999   1,656,472      83,849     (16,568)  -1.23%    1,239,954    7.66%
 Nov-1999   1,650,596      75,842      14,102    1.17%    1,215,749    8.38%
 Dec-1999   1,554,674      67,864     (15,276)  -1.42%    1,175,040    9.08%
          ____________ ___________ ___________
   Totals  26,299,770   1,469,201     106,117

  **  The date represents the month of the Distribution date, the
      information is from activity of the previous month.





REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Chevy Chase Bank, F.S.B.:

We have examined management's assertion, included in the accompanying
Management's Report on the Effectiveness of the Internal Control Structure
Relative to the Servicing of Automobile Loan Receivables, that Chevy Chase
Bank, F.S.B. (the "Bank") maintained an effective internal control structure
over financial reporting relative to the servicing of automobile loan
receivables owned by Chevy Chase Auto Receivables Trusts Series 1995-2,
1996-1, 1996-2, 1997-1, 1997-2, 1997-3, 1997-4, 1998-1 and 1998-2
(collectively referred to as the "Trusts" herein) as of
September 30, 1999.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly,
included obtaining an understanding of the internal control structure over
financial reporting, testing, and evaluating the design and operating
effectiveness of the internal control structure, and such other procedures
as we considered necessary in the circumstances.  We believe that our
examination provides a reasonable basis for our opinion.

Because of inherent limitations in any internal control structure, errors
or irregularities may occur and not be detected.  Also, projections of any
evaluation of the internal control structure over financial reporting to
future periods are subject to the risk that the internal control structure
may become inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.

In our opinion, management's assertion that the Bank maintained an effective
internal control structure over financial reporting relative to the
servicing of automobile receivables owned by the Bank's automobile loan
Trusts as of September 30, 1999, is fairly stated, in all material respects,
based upon criteria established in Internal Control - Integrated Framework
issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO).

This report is intended solely for the information and use of the board of
directors and management of the Bank, Norwest Bank Minnesota, N.A.,
MBIA Insurance Corporation, U.S. Bank National Association, AMBAC
Indemnity Corporation, Fitch IBCA, Moody's Investment Services,
Standard & Poor's and Financial Guaranty Insurance Company, and
should not be used for any other purpose.



ARTHUR ANDERSEN LLP

Vienna, VA
October 20, 1999





MANAGEMENT'S REPORT ON THE EFFECTIVENESS OF THE INTERNAL
CONTROL STRUCTURE RELATIVE TO THE SERVICING OF
AUTOMOBILE LOAN RECEIVABLES


The management of the Bank is responsible for establishing and maintaining
the internal control structure.  In fulfilling this responsibility,
estimates and judgments by management are required to assess the expected
benefits and related costs of control procedures.  The objectives of an
internal control structure are to provide management with reasonable, but
not absolute, assurance that assets are safeguarded against loss from
unauthorized use or disposition, and that transactions are executed in
accordance with management's authorization and recorded properly to permit
the preparation of financial statements in accordance with generally
accepted accounting principles.

We have performed an evaluation of the effectiveness of the Bank's
internal control structure based on the criteria established in Internal
Control - Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission ("COSO") relative to the servicing
of automobile loan receivables owned by Chevy Chase Auto Receivables Trusts
Series 1995-2, 1996-1, 1996-2, 1997-1, 1997-2, 1997-3, 1997-4, 1998-1
and 1998-2 (collectively referred to as the "Trusts" herein) as of
September 30, 1999, and we have determined that the Bank maintained an
effective internal control structure over financial reporting relative
to the servicing of automobile loan receivables owned by the Trusts as
of September 30, 1999.

However, there are inherent limitations in the effectiveness of any internal
control structure, including the possibility of human error and the
circumvention or overriding of controls.  Accordingly, even an effective
internal control structure can provide only reasonable assurance with
respect to reliability of financial statements and safeguarding and
management of assets.  Furthermore, the effectiveness of any internal
control structure can change with changes in circumstances.



_______________________		_________________________
Kevin B. Cashen			Larry  C. Cain
Senior Vice President 	 	Senior Vice President



_______________________		__________________________
George P. Clancy, Jr.	  	Stephen R. Halpin, Jr.
Executive Vice President	Executive Vice President and
			                     	Chief Financial Officer

October 20, 1999





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission