CHEVY CHASE PREFERRED CAPITAL CORP
S-11/A, 1996-10-03
REAL ESTATE
Previous: DYNAMIC INTERNATIONAL LTD, 8-B12G, 1996-10-03
Next: JAVELIN SYSTEMS INC, SB-2/A, 1996-10-03



<PAGE>
 
    
    As filed with the Securities and Exchange Commission on October 3, 1996
                                                  Registration No. 333-10495    
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

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

                                      to     

                                   FORM S-11
                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933
                OF SECURITIES OF CERTAIN REAL ESTATE COMPANIES

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

                   CHEVY CHASE PREFERRED CAPITAL CORPORATION
     (Exact name of Registrant as specified in its governing instruments)

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

                            Stephen R. Halpin, Jr.
                   Chevy Chase Preferred Capital Corporation
                            8401 Connecticut Avenue
                          Chevy Chase, Maryland 20815
                                (301) 986-7000
                    (Name, Address and Telephone Number of
        Registrant's Principal Executive Offices and Agent for Service)

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

                                with copies to:
    
    Thomas H. McCormick, Esq.                    Vincent J. Pisano, Esq.
Shaw, Pittman, Potts & Trowbridge         Skadden, Arps, Slate, Meagher & Flom
       2300 N Street, N.W.                          919 Third Avenue
     Washington, D.C.  20037                    New York, New York  10022
       Tel: (202) 663-8175                        Tel:  (212) 735-3000
       Fax: (202) 663-8007                        Fax:  (212) 735-2000    

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

         Approximate date of commencement of proposed sale to the public: As
soon as practicable after the effective date of this Registration Statement.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [_]

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [_]

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.[_]

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

<TABLE>      
<CAPTION> 
                                                  CALCULATION OF REGISTRATION FEE
====================================================================================================================================
       Title of Securities                         Amount Being         Proposed           Aggregate Offering         Amount of 
       Being Registered                             Registered          Maximum                Price (1)             Registration
                                                                    Offering Price Per                                   Fee
                                                                        Share (1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>              <C>                    <C>                       <C> 
Noncumulative Exchangeable Preferred
Stock, Series A, par value $25.00 per share ...     11,000,000          $25.00                $275,000,000           $87,513.06(2)
====================================================================================================================================
</TABLE>      

(1)  Estimated solely for purposes of determining the registration fee pursuant
     to Rule 457(o) of the Securities Act of 1933.

(2)  Of this amount, $34,482.76 was previously paid on August 20, 1996.

                              ------------------
    
         The Registrant hereby amends this registration statement on such date
 or dates as may be necessary to delay its effective date until the Registrant
 shall file a further amendment that specifically states that this registration
 statement shall thereafter become effective in accordance with Section 8(a) of
 the Securities Act of 1933 or until this registration statement shall become
 effective on such date as the Commission, acting pursuant to said Section 8(a),
 may determine.     
===============================================================================
<PAGE>
 
    
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+ ---------------------------------------------------------------------------- +
+ Information contained herein is subject to completion or amendment.  A       +
+ registration statement relating to these securities has been filed with the  +
+ Securities and Exchange Commission.  These securities may not be sold nor    +
+ may offers to buy be accepted prior to the time the registration statement   +
+ becomes effective.  This prospectus shall not constitute an offer to sell or +
+ the solicitation of an offer to buy nor shall there be any sale of           +
+ securities in any State in which such offer, solicitation or sale would be   +
+ unlawful prior to registration or qualification under the securities laws of +
+ any such State.                                                              +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
     

    
PROSPECTUS

                 Subject to Completion, Dated _________, 1996

                               10,000,000 Shares
                   CHEVY CHASE PREFERRED CAPITAL CORPORATION
          ____% Noncumulative Exchangeable Preferred Stock, Series A
                   (Liquidation Preference $25.00 Per Share)
                     Exchangeable into Preferred Stock of
                           CHEVY CHASE BANK, F.S.B.     

                              -------------------
    
         Chevy Chase Preferred Capital Corporation (the "Company") is hereby
offering 10,000,000 shares of its _____% Noncumulative Exchangeable Preferred
Stock, Series A, par value $25.00 per share (the "Series A Preferred Shares").
Dividends on the Series A Preferred Shares are payable at the rate of ____% per
annum of the initial liquidation preference (an amount equal to $_____ per annum
per share), if, when and as declared by the Board of Directors of the Company.
Dividends are not cumulative and, if declared, are payable quarterly in arrears
on the fifteen day of January, April, July, and October in each year, commencing
January 15, 1996. If no dividend is declared on the Series A Preferred Shares by
the Company for a dividend period, holders of the Series A Preferred Shares will
have no right to receive a dividend for that period, and the Company will have
no obligation to pay a dividend for that period, whether or not dividends are
declared and paid for any future period. Dividends in each dividend period shall
accrue from the first day of such period, whether or not declared or paid in the
prior period.     
    
         The Series A Preferred Shares are not redeemable prior to ________,
2001 (except upon the occurrence of a Tax Event, as described herein). On and
after ________, 2001, the Series A Preferred Shares may be redeemed for cash at
the option of the Company, in whole or in part, at a redemption price of $25.00
per share, plus accrued and unpaid dividends, if any, thereon. The Series A
Preferred Shares are not subject to any sinking fund or mandatory redemption and
are not convertible into any other securities of the Company.     
    
         Each Series A Preferred Share will be exchanged automatically (the
"Automatic Exchange") for one newly issued preferred share (the "Bank Preferred
Shares") of Chevy Chase Bank, F.S.B., a federally chartered and federally
insured stock savings bank (the "Bank"), if (i) the Bank's ratio of core (Tier
1) capital to adjusted total assets is less than 3.0%, as determined in the
Bank's most recent quarterly report of condition or final report of examination,
and the appropriate federal regulator, receiver or conservator of the Bank
directs the exchange of the Series A Preferred Shares for Bank Preferred Shares
(the "Exchange Event"). CONSEQUENTLY, AN INVESTMENT IN SERIES A PREFERRED SHARES
COULD BE REPLACED BY AN INVESTMENT IN BANK PREFERRED SHARES AT A TIME WHEN THE
BANK'S FINANCIAL CONDITION IS DETERIORATING. POTENTIAL INVESTORS IN THE SERIES A
PREFERRED SHARES, THEREFORE, SHOULD CAREFULLY CONSIDER THE DESCRIPTION OF THE
BANK SET FORTH ELSEWHERE IN THIS PROSPECTUS. In the event of the Automatic
Exchange, the Bank Preferred Shares would constitute a new series of preferred
shares of the Bank, would have the same dividend rights, liquidation preference,
redemption options and other attributes as the Series A Preferred Shares, except
that the Bank Preferred Shares would not be listed on the New York Stock
Exchange (the "NYSE"), and would rank pari passu in terms of cash dividend
payments and liquidation preference with any outstanding shares of preferred
stock of the Bank. Holders of Series A Preferred Shares cannot exchange their
Series A Preferred Shares for Bank Preferred Shares voluntarily, and, absent the
occurrence of the Automatic Exchange, holders of Series A Preferred Shares will
have no dividend, voting, liquidation preference or other rights with respect to
the Bank or any security of the Bank. See "Description of Series A Preferred
Shares -- Automatic Exchange." At June 30, 1996, the Bank's Tier 1 capital ratio
was 6.3% and, after giving effect to the offering of the Series A Preferred
Shares, would have been 10.6%.     
    
         The Company has been formed for the purpose of acquiring, holding and
managing real estate mortgage assets. The Company expects that all or
substantially all of its mortgage assets will be purchased from the Bank and
affiliates of the Bank. All of the shares of the Company's common stock, par
value $0.01 per share (the "Common Stock"), are owned by the Bank.     
    
         The Company expects to qualify as a real estate investment trust for
federal income tax purposes, commencing with the taxable year ending December
31, 1996. Individuals are not permitted to beneficially own more than __% of any
series of preferred stock of the Company, including the Series A Preferred
Shares.     
<PAGE>
 
    
         Prior to this offering, there has been no market for the Series A
Preferred Shares. Application will be made to have the Series A Preferred Shares
approved for listing on the NYSE under the trading symbol _____. While the Bank
intends to register the Bank Preferred Shares with the Office of Thrift
Supervision (the "OTS"), it does not intend to apply for listing of the Bank
Preferred Shares on any national securities exchange or for quotation of the
Bank Preferred Shares through the National Association of Securities Dealers
Automated Quotation System.    
    
         SEE "RISK FACTORS" COMMENCING ON PAGE __ FOR A DISCUSSION OF CERTAIN
FACTORS THAT SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS OF THE SERIES A
PREFERRED SHARES OFFERED HEREBY. AMONG THE RISKS WHICH PROSPECTIVE INVESTORS
SHOULD CAREFULLY CONSIDER ARE THE FOLLOWING:     
    
         . Lack of prior operating history of the Company;

         . Possibility that a decline in the performance and capital levels of
           the Bank could result in the exchange of the Series A Preferred
           Shares for Bank Preferred Shares, and such an investment in the Bank
           will have risks that are distinct from those associated with an
           investment in the Company;

         . Possibility that federal regulators of the Bank will impose
           restrictions on the operations of the Company or the Company's
           ability to pay dividends;

         . Dividends are not cumulative;

         . Dependence on the Bank as advisor and servicer;

         . Possibility of conflicts of interest between the Company and the Bank
           and affiliates of the Bank;

         . Possibility that a significant decline in interest rates could have
           an adverse effect on the Company's cash flow; and

         . Geographic concentration in the Washington, D.C. metropolitan area of
           properties securing the Company's initial mortgage asset
           portfolio.    
                              -------------------

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>     
<CAPTION>
====================================================================================================================================

                                                      Initial Public            Underwriting               Proceeds
                                                     Offering Price(1)          Discount (2)               Company
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                                                  <C>                        <C>                        <C>
Per Share...........................................      $25.00                     $                        $
- ------------------------------------------------------------------------------------------------------------------------------------

Total (4)...........................................   $275,000,000                  $                        $
====================================================================================================================================

</TABLE>     
    
(1)  Plus accrued dividends, if any, from _________, 1996.

(2)  The Company and the Bank have agreed to indemnify the several Underwriters
     against certain liabilities, including liabilities under the Securities Act
     of 1933, as amended. See "Underwriting."

(3)  Before deducting expenses payable by the Company estimated at $_______.

(4)  The Company has granted the several Underwriters an option for 30 days to
     purchase up to an additional _______ Series A Preferred Shares at the
     initial public offering price per Series A Preferred Share, less
     underwriting discounts, solely to cover over-allotments. If such option is
     exercised in full, the Total Initial Public Offering Price, Underwriting
     Discount and Proceeds to the Company will be $_________, $_______ and
     $________, respectively. See "Underwriting."      

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

         The Series A Preferred Shares are offered by the several Underwriters,
as specified herein, subject to prior sale, when, as and if delivered to and
accepted by them, subject to approval of certain legal matters by counsel for
the Underwriters. The Underwriters reserve the right to withdraw, cancel or
modify such offer and to reject orders
<PAGE>
 
in whole or in part. It is expected that delivery of the Series A Preferred
Shares offered hereby will be made in New York, New York on or about _________,
1996. 
                              -------------------

<TABLE>    
<S>                               <C>                                                   <C> 
Merrill Lynch & Co.               Friedman, Billings, Ramsey & Co., Inc.                Smith Barney Inc.
</TABLE>     

                           The date of this Prospectus is _____________, 1996.
<PAGE>
 
         IN CONNECTION WITH THE OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE SERIES A
PREFERRED SHARES OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE
PREVAIL IN THE OPEN MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED
AT ANY TIME.

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

         THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR
ENDORSED THE MERITS OF THE OFFERING. ANY REPRESENTATION TO THE CONTRARY IS
UNLAWFUL.

                              -------------------
<PAGE>
 
    
                               TABLE OF CONTENTS

PROSPECTUS SUMMARY .......................................................   1
  The Company ............................................................   1
  The Bank ...............................................................   1
  Risk Factors ...........................................................   2
  The Offering ...........................................................   3
  The Formation ..........................................................   5
  Business and Strategy ..................................................   6
  Tax Status of the Company ..............................................   9
RISK FACTORS .............................................................  10
  No Operating History ...................................................  10
  Risk Associated with the Bank's Capital                                 
    Position .............................................................  10
  Regulatory Restrictions on Operations of the                            
    Company ..............................................................  10
  Dividends Not Cumulative ...............................................  11
  Bank Preferred Shares Will Not be Listed on                             
    NYSE .................................................................  11
  Dependence Upon the Bank as Advisor and                                 
    Servicer .............................................................  11
  Relationship With the Bank and its Affiliates;                          
    Conflicts of Interest ................................................  11
  Interest Rate Risk .....................................................  12
  Risks Associated With Mortgage Loans                                    
    Generally ............................................................  12
  Risk of Future Revisions in Policies and                                
    Strategies By Board of Directors .....................................  14
  Risks Related to Balancing Distributions ...............................  14
  Tax Risks ..............................................................  14
  Risk Associated With Leverage ..........................................  15
  No Third Party Valuation of the Mortgage                                
    Assets; No Arm's-Length Negotiations                                  
    With Affiliates ......................................................  16
  No Prior Market for Series A Preferred                                  
    Shares ...............................................................  16
THE COMPANY ..............................................................  16
USE OF PROCEEDS ..........................................................  17
CAPITALIZATION ...........................................................  19
BUSINESS AND STRATEGY ....................................................  19
  General ................................................................  19
  Dividend Policy ........................................................  20
  Liquidity and Capital Resources ........................................  21
  General Description of Mortgage Assets;                                 
    Investment Policy ....................................................  21
  Acquisition of Initial Portfolio .......................................  22
  Management Policies and Program ........................................  23
  Description of Initial Portfolio .......................................  26
  Management Policies and Program ........................................
  Description of Initial Portfolio .......................................
  Servicing ..............................................................  34
  Employees ..............................................................  35
  Competition ............................................................  36
  Legal Proceedings ......................................................  36
MANAGEMENT ...............................................................  36
  Directors and Executive Officers .......................................  36
  Independent Directors ..................................................  38
  Audit Committee ........................................................  38
  Compensation of Directors and Officers .................................  38
  Limitations on Liability of Directors and                               
    Officers .............................................................  38
  The Advisor ............................................................  39
CERTAIN TRANSACTIONS                                                      
  CONSTITUTING THE FORMATION .............................................  40
  The Formation ..........................................................  40
  Benefits to the Bank and its Affiliates ................................  41
DESCRIPTION OF SERIES A PREFERRED                                         
  SHARES .................................................................  42
  General ................................................................  42
  Automatic Exchange .....................................................  42
  Dividends ..............................................................  43
  Voting Rights ..........................................................  44
  Redemption .............................................................  45
  Rights Upon Liquidation ................................................  46
  Independent Director Approval ..........................................  46
  Super-majority Director Approval .......................................  47
  Restrictions on Ownership ..............................................  47
DESCRIPTION OF CAPITAL STOCK .............................................  47
  Common Stock ...........................................................  47
  Preferred Stock ........................................................  47
  Restrictions on Ownership and Transfer .................................  48
FEDERAL INCOME TAX                                                        
  CONSIDERATIONS .........................................................  49
  Taxation of the Company ................................................  50
  Failure to Qualify .....................................................  54
  Tax Treatment of Automatic Exchange ....................................  54
  Taxation of United States Stockholders .................................  54
  Taxation of Foreign Stockholders .......................................  55
  Information Reporting Requirements and                                  
    Backup Withholding Tax ...............................................  57
  Other Tax Consequences .................................................  57
ERISA CONSIDERATIONS .....................................................  58
  General ................................................................  58
  Plan Asset Regulation ..................................................  58
  Effect of Plan Asset Status ............................................  59
  Prohibited Transactions ................................................  59
  Unrelated Business Taxable Income ......................................  60
CERTAIN INFORMATION REGARDING                                             
  THE BANK ...............................................................  60
  Operations of the Bank .................................................  60
  Selected Consolidated Financial and Other                               
    Data .................................................................  64
  Risk Factors and Other Considerations ..................................  65
  Restrictions on Bank Dividends .........................................  69
  Capitalization .........................................................  69
EXPERTS ..................................................................  70
RATINGS ..................................................................  71
CERTAIN LEGAL MATTERS ....................................................  71
AVAILABLE INFORMATION ....................................................  71
GLOSSARY .................................................................  72
UNDERWRITING .............................................................   U-1
     

                                      -i-
<PAGE>
 
                               PROSPECTUS SUMMARY
    
     The following summary is qualified in its entirety by the detailed
information appearing elsewhere in this Prospectus. The offering by Chevy Chase
Preferred Capital Corporation (the "Company") of 10,000,000 shares of its _____%
Noncumulative Exchangeable Preferred Stock, Series A, par value $25.00 per share
(the "Series A Preferred Shares"), is referred to herein as the "Offering."
Unless otherwise indicated, all information in this Prospectus assumes that the
over-allotment option described in "Underwriting" is not exercised. Capitalized
terms used herein and not otherwise defined are as defined in the Glossary
appearing elsewhere in this Prospectus.    

                                   THE COMPANY
    
     Chevy Chase Preferred Capital Corporation is a newly formed Maryland
corporation incorporated on August 20, 1996 and created for the purpose of
acquiring, holding and managing real estate mortgage assets ("Mortgage Assets").
The Company will elect to be subject to tax as a real estate investment trust (a
"REIT") under the Internal Revenue Code of 1986, as amended (the "Code"), and
will generally not be subject to federal income tax to the extent that it
distributes its earnings to its stockholders and maintains its qualification as
a REIT. All of the shares of the Company's common stock, par value $0.01 per
share (the "Common Stock"), are owned by Chevy Chase Bank, F.S.B., a federally
chartered and federally insured stock savings bank (the "Bank").    
    
     Each Series A Preferred Share will be exchanged automatically for one newly
issued preferred share of the Bank (the "Bank Preferred Shares"), if (i) the
Bank's ratio of core (Tier 1) capital to adjusted total assets is less than 3.0%
as determined in the Bank's most recent quarterly report of condition (or
successor report) or final report of examination, and (ii) not later than the
filing by the Bank of a quarterly report indicating a ratio of core (Tier 1)
capital to adjusted total assets equal to or exceeding 3%, either (A) the
"appropriate federal banking agency" for the Bank issues a prompt corrective
action directive, or (B) a receiver or conservator appointed for the Bank issues
a letter (such directive or letter being referred to herein as the "Directive"),
in either case directing the exchange of the Series A preferred shares for Bank
Preferred Shares (the "Exchange Event"). Consequently, an investment in Series A
Preferred shares could be replaced by an investment in bank preferred shares at
a time when the bank's financial condition is deteriorating. Potential investors
in the series a preferred shares, therefore, should carefully consider the
description of the bank set forth under "certain information regarding the
bank." See also "Description of Series A Preferred Shares - Automatic Exchange."
At June 30, 1996, the Bank's Tier 1 capital ratio was 6.3% and, after giving
effect to the Offering, would have been 10.6%.     
    
     The principal executive offices of the Company are located at 8401
Connecticut Avenue, Chevy Chase, Maryland 20815, and its telephone number is
(301) 986-7000.     

                                    THE BANK
    
     The Bank is a federally chartered and federally insured stock savings bank
which at June 30, 1996 was conducting business from 101 full-service offices and
497 automated teller machines ("ATMs") in Maryland, Virginia and the District of
Columbia. At June 30, 1996, the Bank had total assets of $5.0 billion, total
deposits of $4.2 billion and total stockholders' equity of $357.0 million. Based
on total consolidated assets at June 30, 1996, the Bank is the largest bank
headquartered in the Washington, D.C. metropolitan area.    
    
     The Bank Preferred Shares will only be issued upon the occurrence of an
Exchange Event. The Bank Preferred Shares will not be registered with the
Commission but are being registered with the OTS pursuant to a registration
statement on Form OC, a copy of which is affixed to this Prospectus (the
"Offering Circular"), together with the documents incorporated by reference
therein. The Offering Circular incorporates by reference the Bank's Annual
Report on Form 10-K for the fiscal year ended June 30, 1995 and its Quarterly
Report on Form 10-Q for the nine months ended June 30, 1996. Reference is made
to the Offering Circular for a discussion of the risks     
<PAGE>
 
    
associated with an investment in the Bank. The principal executive offices of
the Bank are located at 8401 Connecticut Avenue, Chevy Chase, Maryland 20815,
and its telephone number is (301) 986-7000.     

                                  RISK FACTORS
    
     The purchase of Series A Preferred Shares offered hereby is subject to
certain risks. See "Risk Factors" commencing on page __. Among such risks are
the following:     
    
     . The Company is a newly organized corporation with no operating history.
                                                                             
    
     . A decline in the performance and capital levels of the Bank could result
in the replacement of the Series A Preferred Shares for Bank Preferred Shares,
which would represent an investment in the Bank and not in the Company. An
investment in the Bank is subject to certain risks that are distinct from the
risks associated with an investment in the Company. For example, an investment
in the Bank would involve risks relating to the capital level and other federal
regulatory requirements applicable to the Bank, the size of the Bank's credit
card portfolio and the Bank's reliance on non-interest income. Potential
investors in the Series A Preferred Shaes should carefully considerthe risks
with respect to an investment in the Bank set forth under "Certain Information
Regarding the Bank -- Risk Factors and Other Considerations."     
    
     . As a subsidiary of the Bank, the Company is subject to the risk that
federal regulators of the Bank will restrict the ability of the Company to
transfer assets, to make distributions to stockholders, including dividends to
the holders of Series A Preferred Shares, or to redeem shares of preferred stock
of the Company (the "Preferred Stock").     
    
     . Dividends are not cumulative. Consequently, if the Board of Directors of
the Company (the "Board of Directors") does not declare a dividend on the Series
A Preferred Shares for any period, the holders thereof would not be entitled to
recover such dividend whether or not funds are or subsequently become available.
The Board of Directors may determine, in its business judgment, that it would be
in the best interests of the Company to pay less than the full amount of the
stated dividends on the Series A Preferred Shares or no dividends for any
quarter notwithstanding that funds are available. To remain qualified as a REIT,
however, the Company must distribute annually at least 95% of its annual "REIT
taxable income" to stockholders, and the Company expects that the Board of
Directors will declare dividends on the Series A Preferred Shares quarterly.
                                                                              
    
     . Although the Series A Preferred Shares will be listed on the New York
Stock Exchange (the "NYSE"), the Bank does not intend to apply for listing of
the Bank Preferred Shares, for which the Series A Preferred Shares will be
exchanged automatically on a one-for-one basis upon the occurrence of the
Exchange Event, on any national securities exchange or for quotation of the Bank
Preferred Shares through the National Association of Securities Dealers 
Automated Quotation System.     
    
     . The Company will be dependent in virtually every phase of its operations
on the diligence and skill of the officers and employees of the Bank and its
affiliates.     
    
     . Because of the relationship between the Company and the Bank and its
affiliates, conflicts of interests may arise between the Company and the Bank
and its affiliates.    
    
     . Because the rate at which dividends are to be paid is fixed, a
significant decline in interest rates might adversely affect the Company's
ability to pay dividends on the Series A Preferred Shares.    
    
     . Risks associated with mortgage loans generally, and particularly the
geographic concentration of the Company's mortgage loan portfolio in the
Washington, D.C. metropolitan area, could adversely affect the value of the
Series A Preferred Shares and the Mortgage Assets held by the Company.     



                                       2
<PAGE>
     
     . The Board of Directors may amend or revise (in certain circumstances 
subject to the approval of a majority of the Independent Directors (defined 
below)) the policies of the Company set forth herein, including the Company's 
policy regarding incurring indebtedness.

     . The Company is subject to risks associated with the failure of the 
Company to maintain its status as a REIT.


                                 THE OFFERING

     For a more complete description of the terms of the Series A Preferred 
Shares specified in the following summary, see "Description of Series A 
Preferred Shares."

Issuer ..........................  Chevy Chase Preferred Capital Corporation, a
                                   newly formed Maryland corporation created for
                                   the purpose of acquiring, holding and
                                   managing Mortgage Assets.

Securities Offered ..............  10,000,000 Series A Preferred Shares.

Ranking .........................  The Series A Preferred Shares rank senior to
                                   the Company's Common Stock with respect to
                                   dividend rights and rights upon liquidation.
                                   Additional shares of Preferred Stock ranking
                                   senior to the Series A Preferred Shares may
                                   not be issued without the approval of holders
                                   of at least 67% of the Series A Preferred
                                   Shares. Additional shares of Preferred Stock
                                   ranking on a parity with the Series A
                                   Preferred Shares may not be issued without
                                   the approval of a majority of the Independent
                                   Directors.

Use of Proceeds .................  The net proceeds to the Company from the
                                   Offering, together with proceeds received as
                                   capital contribution from the Bank, will be
                                   used to purchase the Company's initial
                                   portfolio of Mortgage Assets and to pay the
                                   expenses of the Offering and the formation of
                                   the Company (estimated by the Company to be
                                   approximately $9.4 million in the aggregate).
                                   See "Use of Proceeds."     

                                       3
<PAGE>

- --------------------------------------------------------------------------------
    
Dividends .......................... Dividends on the Series A Preferred Shares
                                     are payable at the rate of __% per annum of
                                     the initial liquidation preference (an
                                     amount equal to $___ per annum per share).
                                     If, when and as declared by the Board of
                                     Directors of the Company. If declared,
                                     dividends are payable quarterly in arrears
                                     on the 15th day of January, April, July and
                                     October in each year, commencing January
                                     15, 1997. Dividends will accrue in each
                                     quarterly period from the first day of such
                                     period, whether or not dividends are paid
                                     with respect to the preceding period.
                                     Dividends on the Series A Preferred Shares
                                     are not cumulative and, accordingly, if no
                                     dividend is declared on the Series A
                                     Preferred Shares by the Company for a for a
                                     dividend period, holders of the Series A
                                     Preferred Shares will have no right to
                                     receive a dividend for that period, and the
                                     Company will have no obligation to pay a
                                     dividend for that period, whether or not
                                     dividends are declared and paid for any
                                     future period with respect to either the
                                     Series A Preferred Shares or the Common
                                     Stock. See "Description of Series A
                                     Preferred Shares -- Dividends."

Liquidation Preference ............. The liquidation preference for each Series 
                                     A Preferred Share is $25.00, plus an amount
                                     equal to declared and unpaid dividends, if 
                                     any, thereon. See "Description of Series A 
                                     Preferred Shares -- Rights Upon 
                                     Liquidation."

Redemption ......................... The Series A Preferred Shares are not
                                     redeemable prior to _____ 20010 (except
                                     upon the occurrence of a Tax Event, as
                                     defined in "Description of Series A
                                     Preferred Shares -- Redemption"). On and
                                     after __, 2001. the Series A Preferred
                                     Shares may be redeemed for cash at the
                                     option of the COmpany, in whole or in part,
                                     at any time and from time to time, at a
                                     redemption price of $25.00 per share, plus
                                     accrued and unpaid dividends, if any,
                                     thereon. Upon the occurrence of a Tax
                                     Event, the Company will have the right to
                                     redeem the Series A Preferred Shares in
                                     whole (but not in part) at a redemption
                                     price of $25.00 per share, plus accrued and
                                     unpaid dividends, if any, thereon. See
                                     "Description of Series A Preferred Shares
                                     -- Redemption." The Series A Preferred 
                                     Shares are not subject to any sinking fund
                                     or mandatory redemption and are not
                                     convertible into any other securities of
                                     the Company.

Automatic Exchange ................. Each Series A Preferred Share will be
                                     exchange automatically for one Bank
                                     Preferred Share upon the occurrence of the
                                     Exchange Event. See "Description of Series
                                     A Preferred Shares -- Automatic Exchange."
     
- --------------------------------------------------------------------------------
                                       4

<PAGE>
     
Voting Rights.................  Holders of Series A Preferred Shares will not
                                have any voting rights, except as expressly
                                provided herein. On any matter on which holders
                                of the Series A Preferred Shares may vote, each
                                Series A Preferred Share will be entitled to one
                                vote. See "Description of Series A Preferred
                                Shares--Voting Rights."

Ownership Limits..............  Beneficial ownership of more than __% by any
                                individual of any outstanding series of
                                Preferred Stock, including the Series A
                                Preferred Shares offered hereby, is restricted
                                in order to preserve the Company's status as a
                                REIT for federal income tax purposes. See
                                "Description of Capital Stock--Restrictions on
                                Ownership and Transfer."

Trading.......................  Application will be made to have the Series A
                                Preferred Shares approved for listing on the
                                NYSE under the trading symbol ______.

Ratings.......................  It is expected that the Series A Preferred
                                Shares will be rated by two of the following:
                                Moody's Investors Service, Inc., Standard and
                                Poor's Services, Duff & Phelps or Fitch
                                Investors Service, L.P. A security rating is not
                                a recommendation to buy, sell or hold securities
                                and may be subject to revision or withdrawal at
                                any time by the assigning rating organization.



                                 THE FORMATION

     Prior to or simultaneously with the completion of the Offering, the 
Company, the Bank and its affiliates will engage in the transactions described 
under "Certain Transactions Constituting the Formation--The Formation." These 
transactions are designed (i) to facilitate the Offering, (ii) to transfer the 
ownership of the Initial Portfolio (defined below) to the Company, and (iii) to 
enable the Company to qualify as a REIT for federal income tax purposes 
commencing with its taxable year ending December 31, 1996.

                                       5
     
<PAGE>
 
    
     The following diagram outlines the relationship between the Company, the
Bank and its affiliates relevant to the Offering following completion of the
Offering:     

              [GRAPHIC OF CHEVY CHASE BANK, F.S.B. APPEARS HERE]

<TABLE>     

Chevy Chase Bank, F.S.B.                Public Stockholders
        <S>                             <C>             <C> 
        . Advisory Agreement            100%            100%
        . Servicing Agreement           Common          Series A
        . Mortgage Asset Purchase       Stock           Preferred Shares
                Agreements

                   Chevy Chase Preferred Capital Corporation
                                 (The Company)
</TABLE>      
                        


    
     The Bank has informed the Company that the Bank and its affiliates
anticipate receiving certain benefits from the Offering and other transactions
constituting formation of the Company, including, among others, (i) the
qualification of the Series A Preferred Shares as Tier 1 capital of the Bank
under relevant risk-based regulatory capital guidelines, as a result of the
treatment of the Series A Preferred Shares as a minority interest in a
consolidated subsidiary of the Bank, and (ii) the tax deductibility of the
dividends payable on the Series A Preferred Shares as a result of the Company's
qualification as a REIT. See "Certain Transactions Constituting the Formation --
Benefits to the Bank and its Affiliates." The Bank has informed the Company that
the Offering and other transactions constituting formation of the Company will
provide the Bank with a more cost-effective means of obtaining regulatory
capital than if the Bank were to issue preferred stock itself. For a discussion
of the capital requirements applicable to the Bank, see "Certain Information
Regarding the Bank -- Risk Factors and Other Considerations -- Regulatory
Capital Levels."     

                             BUSINESS AND STRATEGY
    
     The Company's principal business objective is to acquire, hold and manage
Mortgage Assets that will generate net income for distribution to stockholders.
The Company expects that its Mortgage Assets primarily will consist of whole
loans ("Mortgage Loans") secured by first mortgages or deeds of trust on
single-family (one- to four-unit) residential real estate properties
("Residential Mortgage Loans") and of mortgage securities rated by at least one
nationally recognized independent rating organization and representing interests
in pools of Mortgage Loans ("Mortgage-Backed Securities"). Mortgage Loans
underlying the Mortgage-Backed Securities will be secured by single-family
residential real estate properties located in the United States. The Company
intends to acquire substantially all of its Mortgage Assets from the Bank and/or
affiliates of the Bank on terms that are comparable to those that could be
obtained by the Company if such Mortgage Assets were purchased from unrelated
third parties. The Company may also from time to time acquire Mortgage Assets
from unrelated third parties. As of the date of this Prospectus, the Company has
not adopted any arrangements or procedures by which it would purchase Mortgage
Assets from unrelated third parties, and the Company has not entered into any
agreements with any third parties with respect to the purchase of Mortgage
Assets. The Company anticipates that it would purchase Mortgage Assets from
unrelated third parties if neither the Bank nor any affiliate of the Bank had an
amount or type of Mortgage Asset sufficient to meet the requirements of the
Company.     
    
     Simultaneously with the consummation of the Offering, the Bank, as owner of
the Company's Common Stock, will make a capital contribution to the Company
equal to approximately $166.7 million. The Company will use the aggregate
proceeds of approximately $416.7 million received in connection with both the
Offering and such capital contribution by the Bank to purchase a portfolio of
Residential Mortgage Loans and Mortgage-Backed Securities (the "Initial
Portfolio") from the Bank and affiliates of the Bank. If the Underwriters
exercise their option     

                                       6
<PAGE>
 
    
to purchase additional Series A Preferred Shares to cover over-allotments, the
Bank will make additional capital contributions equal to two-thirds of the
aggregate public offering price of the additional Series A Preferred Shares
purchased pursuant to the Underwriters' over-allotment option, and the Company
will use the additional proceeds from any such additional capital contributions
and sales of Series A Preferred Shares to purchase additional Mortgage Assets of
the types described in "Business and Strategy -- Description of the Initial
Portfolio." Simultaneously with the consummation of the Offering (or upon the
exercise by the Underwriters of their over-allotment option), the Bank will also
make additional capital contributions equal to the aggregate amount of
underwriting discounts and expenses incurred by the Company in connection with
the Offering (including without limitation any underwriting discounts associated
with the exercise by the Underwriters of their over-allotment option) and all
expenses incurred by the Company in connection with its formation in order to
provide the Company with funds sufficient to pay such expenses. See "Use of
Proceeds."     
    
     On _________, 1996, the Residential Mortgage Loans included in the Initial
Portfolio had an aggregate outstanding principal balance of approximately
$__________, and the Mortgage-Backed Securities included in the Initial
Portfolio had an aggregate value and unpaid principal balance of approximately
$_________ and $_________, respectively. Approximately __% (measured by
aggregate outstanding principal balance) of the Initial Portfolio consists of
Residential Mortgage Loans. The remainder of the Initial Portfolio consists of
Mortgage-Backed Securities. See "Business and Strategy -- Description of Initial
Portfolio." The Bank will service the Mortgage Loans included in the Initial
Portfolio and will be entitled to receive fees in connection with the servicing
of such Mortgage Loans. See "Business and Strategy -- Servicing."     
    
     The Company and the Bank believe that the fair value of the Initial
Portfolio will equal the amount (approximately $416.7 million) that the Company
will pay for the Initial Portfolio. However, no third party valuations of the
Mortgage Assets constituting the Initial Portfolio have been or will be obtained
for purposes of the Offering. See "Special Considerations-- No Third Party
Valuation of the Mortgage Assets; No Arm's-Length Negotiations with Affiliates."
                                                                                
    
     The Company will enter into an advisory agreement with the Bank (the
"Advisory Agreement") pursuant to which the Bank will administer the day-to-day
operations of the Company. The Bank in its role as advisor under the terms of
the Advisory Agreement is hereinafter referred to as the "Advisor." The Advisor
will be responsible for (i) monitoring the credit quality of Mortgage Assets
held by the Company, (ii) advising the Company with respect to the acquisition,
management, financing and disposition of the Company's Mortgage Assets, and
(iii) holding documents relating to the Mortgage Assets as custodian on behalf
of the Company. The Advisor may from time to time subcontract all or a portion
of its obligations under the Advisory Agreement to one or more of its
affiliates. The Advisor may, with the approval of a majority of the Board of
Directors, as well as a majority of the "Independent Directors," subcontract all
or a portion of its obligations under the Advisory Agreement to unrelated third
parties. An "Independent Director" is a director who is not a current officer or
employee of the Company, the Bank or any affiliate of the Bank. The Advisor will
not, in connection with the subcontracting of any of its obligations under the
Advisory Agreement, be discharged or relieved in any respect from its
obligations under the Advisory Agreement. The Advisor and its personnel have
substantial experience in mortgage finance and in the administration of Mortgage
Loans.     
    
     The Advisory Agreement has an initial term of three years, and will be
renewed automatically for additional one-year periods unless notice of
nonrenewal is delivered to the Advisor by the Company. The Advisory Agreement
may be terminated by the Company at any time upon 60 days' prior written notice.
As long as any Series A Preferred Shares remain outstanding, any decision by the
Company either not to renew the Advisory Agreement or to terminate the Advisory
Agreement must be approved by a majority of the Board of Directors, as well as
by a majority of the Independent Directors. The Advisor will be entitled to
receive an advisory fee equal to $200,000 per year, payable in quarterly
installments. See "Management -- The Advisor."     
    
     The Board of Directors will be composed of six members, two of whom will be
Independent Directors. Pursuant to the Articles Supplementary establishing the
Series A Preferred Shares, the Independent Directors are required to take into
account the interests of the holders of both the Series A Preferred Shares and
the Common     

                                       7
<PAGE>
 
    
Stock in assessing the benefit to the Company of any proposed action requiring
their approval. The Company currently has six officers. The Company has no other
employees and does not anticipate that it will require additional employees. See
"Management."     
    
     The Company may from time to time purchase additional Mortgage Assets out
of proceeds received in connection with the repayment or disposition of Mortgage
Assets, the issuance of additional shares of Preferred Stock or additional
capital contributions with respect to the Common Stock. Additional shares of
Preferred Stock ranking on a parity with the Series A Preferred Shares may not
be issued by the Company without the approval of a majority of the Independent
Directors. See "Description of Series A Preferred Shares" and "-- Independent
Director Approval." The Company does not currently intend to issue any
additional shares of Preferred Stock unless it simultaneously receives
additional capital contributions from the Bank approximately equal to the sum of
two-thirds of the aggregate offering price of such additional Preferred Stock
and the Company's expenses (including any underwriting discounts or placement
fees) incurred in connection with the issuance of such additional shares of
Preferred Stock. The Company anticipates that, prior to its issuance of
additional Shares of Preferred Stock, it will take into consideration the Bank's
regulatory capital requirements and an assessment of other available options for
raising any necessary capital. See "Certain Transactions Constituting the
Formation -- Benefits to the Bank and its Affiliates."     
    
     The Company expects that the Residential Mortgage Loans that it purchases
will represent first lien positions, will be acquired on a basis consistent with
secondary market standards and will have been originated and underwritten in
conformity with standards generally applied by the originator at the time the
Residential Mortgage Loans were originated. The Company currently intends to
maintain at least 95% of its portfolio in Mortgage Assets consisting of either
Residential Mortgage Loans and Mortgage-Backed Securities and the remaining up
to 5% in Mortgage Loans secured by commercial real estate properties or multi-
family properties or in other assets eligible to be held by a REIT. The
Company's current policy prohibits the acquisition of any Mortgage Loan or any
interest in a Mortgage Loan (other than an interest resulting from the
acquisition of Mortgage-Backed Securities), which Mortgage Loan (i) is
delinquent in the payment of principal or interest; (ii) is or was at any time
during the preceding 12 months (a) classified, (b) in nonaccrual status, or (c)
renegotiated due to financial deterioration of the borrower; or (iii) has been,
more than once during the preceding 12 months, more than 30 days past due in the
payment of principal or interest. Loans that are in a "nonaccrual status" are
generally loans that are past due 90 days or more in principal or interest, and
"classified" loans are generally troubled loans which are deemed substandard and
doubtful with respect to collectibility.     
    
     As a newly formed entity, the Company has no prior operating history. As of
the date hereof, it has no assets, de minimis stockholders' equity and no
indebtedness. Immediately after the issuance by the Company of the Series A
Preferred Shares to the public and the contribution of capital by the Bank to
the Company and the purchase by the Company of the Initial Portfolio, the
Company (assuming that (i) the Underwriters' over-allotment option is not
exercised and (ii) there are $9.4 million in aggregate offering and
organizational expenses) will have approximately $416.7 million in Mortgage
Assets, $250 million of stated capital attributable to the Series A Preferred
Shares, $1.00 of stated capital attributable to the Common Stock and $166.7
million of additional paid-in capital. See "Capitalization."     


                                       8
<PAGE>
 
                           TAX STATUS OF THE COMPANY

     The Company will elect to be taxed as a REIT under Sections 856 through 860
of the Code, commencing with its taxable year ending December 31, 1996. As a
REIT, the Company generally will not be subject to federal income tax on net
income and capital gains that it distributes to the holders of its Common Stock
and Preferred Stock, including the Series A Preferred Shares.

    
     A REIT is subject to a number of organizational and operational
requirements, including a requirement that it currently distribute to
stockholders at least 95% of its "REIT taxable income" (not including capital
gains). Notwithstanding qualification for taxation as a REIT, the Company may be
subject to federal, state and/or local tax. See "Risk Factors -- Tax Risks" and
"Federal Income Tax Considerations."    


                                       9
<PAGE>
 
                                  RISK FACTORS
    
     Prospective investors should carefully consider the following information
in conjunction with the other information contained in this Prospectus before
purchasing Series A Preferred Shares in the Offering. This Prospectus contains
forward-looking statements that involve risks and uncertainties. The Company's
actual results may differ significantly from the results discussed in the
forward-looking statements. Factors that might cause such differences include
those discussed below. In addition, prospective investors should also carefully
consider the information contained in the Offering Circular attached hereto for
information concerning the business of, and risks associated with an investment
in, the Bank.     
    
No Operating History     
    
     The Company is a newly organized corporation with no operating history and
no revenues to date.     
    
Risk Associated with the Bank's Capital Position     
    
     The purchase of Series A Preferred Shares involves a high degree of risk
with respect to the performance and capital levels of the Bank. A decline in the
performance and capital levels of the Bank could result in the exchange of the
Series A Preferred Shares for Bank Preferred Shares, which would be an
investment in the Bank and not in the Company. As a result, holders of Series A
Preferred Shares would become preferred shareholders of the Bank at a time when
the Bank's financial condition was deteriorating. An investment in the Bank is
also subject to certain risks that are distinct from the risks associated with
an investment in the Company. For example, an investment in the Bank would
involve risks relating to the capital level and other federal regulatory
requirements applicable to the Bank, the performance of the Bank's loan
portfolio, including its credit card portfolio and the Bank's reliance on non-
interest income. Potential investors in the Series A Preferred Shares should
carefully consider the risks with respect to an investment in the Bank set forth
under "Certain Information Regarding the Bank -- Risk Factors and Other
Considerations." See also "Description of Series A Preferred Shares -- Automatic
Exchange." Furthermore, there can be no assurance that the Bank would be in a
financial position, after the occurrence of the Automatic Exchange, to make any
dividend payments on the Bank Preferred Shares.     
    
Regulatory Restrictions on Operations of the Company     
    
     Because the Company is a subsidiary of the Bank, federal regulatory
authorities will have the right to examine the Company and its activities. Under
certain circumstances, including any determination that the Bank's relationship
to the Company results in an unsafe and unsound banking practice, such
regulatory authorities will have the authority to restrict the ability of the
Company to transfer assets, to make distributions to its stockholders (including
dividends to the holders of Series A Preferred Shares, as described below), or
to redeem shares of Preferred Stock, or even to require the Bank to sever its
relationship with or divest its ownership of the Company. Such actions could
potentially result in the Company's failure to qualify as a REIT.     
    
     Payment of dividends on the Series A Preferred Shares could also be subject
to regulatory limitations if the Bank became "undercapitalized" for purposes of
the OTS prompt corrective action regulations, which is currently defined as
having a total risk-based capital ratio of less than 8.0%, a Tier 1 risk-based
capital ratio of less than 4.0% and a leverage (or core capital) ratio of less
than 4.0%. As of June 30, 1996, the Bank had a total-risked based capital ratio
of 12.04%, a Tier 1 risk-based capital ratio of 6.91% and a leverage ratio of
6.30%. Such ratios, adjusted to give effect to the sale of Series A Preferred
Shares in the Offering, would be 18.88%, 13.44% and 10.62%, respectively. In
addition, under certain circumstances, including a determination that the Bank's
relationship to the Company results in an unsafe or unsound banking practice,
federal regulatory authorities would have the authority to restrict the ability
of the Company to pay dividends to its stockholders.     
    
     Following the Automatic Exchange, the Bank would likely be prohibited from
paying dividends on the Bank Preferred Shares because the Bank would be
"undercapitalized" with a 3.0% leverage ratio. In addition, the      

                                      10
<PAGE>
 
    
Bank's ability to pay dividends should its capital status improve would be
subject to various restrictions under OTS regulations, a resolution of the
Bank's board of directors and certain contractual provisions.     

    
Dividends Not Cumulative     

    
     Dividends on the Series A Preferred Shares are not cumulative.
Consequently, if the Board of Directors does not declare a dividend on the
Series A Preferred Shares for any period, the holders of the Series A Preferred
Shares would not be entitled to recover such dividend whether or not funds are
or subsequently become available. The Board of Directors may determine, in its
business judgment, that it would be in the best interests of the Company to pay
less than the full amount of the stated dividends on the Series A Preferred
Shares or no dividends for any quarter notwithstanding that funds are available.
Factors that would be considered by the Board of Directors in making this
determination are the Company's financial condition and capital needs, the
impact of legislation and regulations as then in effect or as may be proposed,
economic conditions, and such other factors as the Board may deem relevant.
Notwithstanding the foregoing, to remain qualified as a REIT, the Company must
distribute annually at least 95% of its annual "REIT taxable income" (not
including capital gains) to stockholders. See "-- Tax Risks," below and "Federal
Income Tax Considerations -- Organizational Requirements."     
    
Bank Preferred Shares will not be Listed on the NYSE     
    
     Although the Series A Preferred Shares will be listed on the NYSE, the Bank
does not intend to apply for listing of the Bank Preferred Shares, for which the
Series A Preferred Shares will be exchanged automatically on a one-for-one basis
upon the occurrence of the Exchange Event, on any national securities exchange
or for quotation of the Bank Preferred Shares through the National Association
of Securities Dealers Automated Quotation System. There can be no assurance as
to the liquidity of the trading markets for the Bank Preferred Shares or that an
active public market for the Bank Preferred Shares will develop or be
maintained.     
    
Dependence Upon the Bank as Advisor and Servicer     
    
     The Company will be dependent for the selection, structuring and monitoring
of its Mortgage Assets on the diligence and skill of its officers and the
officers and employees of the Advisor. See "Management." In addition, the
Company will be dependent upon the expertise of the Bank and/or one or more of
the Bank's affiliates for the servicing of the Mortgage Loans. The Advisor may
subcontract all or a portion of its obligations under the Advisory Agreement,
and the servicers of the Mortgage Loans may subcontract all or a portion of
their obligations under their respective servicing arrangements, to one or more
affiliates, and under certain conditions to non-affiliates, involved in the
business of managing Mortgage Assets. In the event the Advisor or any servicer
subcontracts its obligations in such a manner, the Company will be dependent
upon the subcontractor to provide services. See "Management -- The Advisor" and
"Business and Strategy -- Servicing."     
    
Relationship with the Bank and its Affiliates; Conflicts of Interest     
    
     The Bank and its affiliates are involved in virtually every aspect of the
Company's existence. The Bank is the sole holder of the Common Stock of the
Company and administers the day-to-day activities of the Company in its role as
Advisor under the Advisory Agreement. The Bank and/or one or more of its
affiliates act as servicers of the Company's Mortgage Loans under servicing
agreements (collectively, the "Servicing Agreements"). In addition, other than
the Independent Directors, all of the officers and directors of the Company are
also officers and/or directors of the Bank and/or affiliates of the Bank. As the
holder of all of the outstanding voting stock of the Company, the Bank will have
the right to elect all directors of the Company, including the Independent
Directors.     
    
     The Bank and its affiliates may have interests which are not identical to
those of the Company. Consequently, conflicts of interest may arise with respect
to transactions, including without limitation, the Company's acquisition of the
Initial Portfolio; future acquisitions of Mortgage Assets from the Bank and/or
affiliates of the Bank; servicing of Mortgage Loans; future dispositions of
Mortgage Loans to the Bank or affiliates of the     


                                      11
<PAGE>
 
    
Bank; and the modification of the Advisory Agreement or any Servicing Agreement.
It is the intention of the Company and the Bank that any agreements and
transactions between the Company, on the one hand, and the Bank and/or its
affiliates, on the other hand, are fair to all parties and consistent with
market terms, including the prices paid and received for Mortgage Assets,
including those in the Initial Portfolio, on their acquisition or disposition by
the Company or in connection with the servicing of Mortgage Loans. The
requirement in the Articles Supplementary establishing the Series A Preferred
Shares that certain actions of the Company be approved by a majority of the
Independent Directors is also intended to ensure fair dealings between the
Company and the Bank and its affiliates. However, there can be no assurance that
such agreements or transactions will be on terms as favorable to the Company as
those that could have been obtained from unaffiliated third parties. See
"Business and Strategy -- Management Policies and Programs -- Conflict of
Interest Policies."     
    
Interest Rate Risk     
    
     The Company's income will consist primarily of interest payments on the
Mortgage Assets held by it. The Company anticipates that most of its Mortgage
Assets will bear interest at adjustable rates. If there is a decline in interest
rates (as measured by the indices upon which the interest rates of the Mortgage
Assets are based), then the Company will experience a decrease in income
available to be distributed to its stockholders. In such an interest rate
environment, the Company may experience an increase in prepayments on its
Mortgage Assets and may find it difficult to purchase additional Mortgage Assets
bearing rates sufficient to support payment of dividends on the Series A
Preferred Shares. In addition, certain Mortgage Asset products which the Company
will purchase may have a right to convert an adjustable rate mortgage to a fixed
rate mortgage. Borrowers are likely to exercise this right in a low interest
rate environment in order to "lock in" a low fixed interest rate. Because the
rate at which dividends, if, when and as declared, are payable on the Series A
Preferred Shares is fixed, there can be no assurance that an interest rate
environment in which there is a significant decline in interest rates would not
adversely affect the Company's ability to pay dividends on the Series A
Preferred Shares.     
    
Risks Associated with Mortgage Loans Generally     
    
     An investment in the Series A Preferred Shares may be affected by, among
other things, a decline in real estate values. In the event the Mortgage Assets
held by the Company become nonperforming, the Company may not have funds
sufficient to pay dividends on the Series A Preferred Shares. Factors that could
affect the value of the Mortgage Assets held by the Company include the
following:     

    
     Geographic Concentration. Certain geographic regions of the United States
     -------------------------
may from time to time experience natural disasters or weaker regional economic
conditions and housing markets, and, consequently, may experience higher rates
of loss and delinquency on Mortgage Loans generally. Any concentration of the
Mortgage Loans in such a region may present risks in addition to those generally
present with respect to Mortgage Loans generally. The Company currently
anticipates that substantially all of the residential properties underlying the
Mortgage Assets included in the Initial Portfolio will be located in the
Washington, D.C. metropolitan area. These Mortgage Assets may be subject to a
greater risk of default than other comparable Mortgage Assets in the event of
adverse economic, political or business developments or natural hazards that may
affect such region and the ability of property owners in such region to make
payments of principal and interest on the underlying mortgages.     
    
     No Credit Enhancement or Special Hazard Insurance. The Company generally
     --------------------------------------------------
does not intend to obtain credit enhancements such as mortgagor bankruptcy
insurance or to obtain special hazard insurance for its Mortgage Loans, other
than standard hazard insurance, which will in each case only relate to
individual Mortgage Loans. Accordingly, during the time it holds Mortgage Loans
for which third party insurance is not obtained, the Company will be subject to
risks of borrower defaults and bankruptcies and special hazard losses that are
not covered by standard hazard insurance (such as those occurring from
earthquakes or floods). In addition, in the event of a default on any Mortgage
Loan held by the Company resulting from declining property values or worsening
economic conditions, among other factors, the Company would bear the risk of
loss of principal to the extent of any    

                                      12
<PAGE>
 
    
deficiency between (i) the value of the related mortgaged property, plus any
payments from an insurer (or guarantor in the case of Commercial Mortgage Loans)
and (ii) the amount owing on the Mortgage Loan.     
    
     Real Estate Market Conditions. The results of the Company's operations will
     ------------------------------
be affected by various factors, many of which are beyond the control of the
Company, such as: (i) local and other economic conditions affecting real estate
value, (ii) the ability of tenants to make lease payments, (iii) the ability of
a property to attract and retain tenants, which may in turn be affected by local
conditions such as an oversupply of space or a reduction in demand for rental
space in the area, the attractiveness of properties to tenants, competition from
other available space, the ability of the owner to pay leasing commissions,
provide adequate maintenance and insurance, pay tenant improvement costs and
make other tenant concessions, (iv) interest rate levels and the availability of
credit to refinance such loans at or prior to maturity, and (v) increased
operating costs, including energy costs, real estate taxes and costs of
compliance with environmental controls and regulations. The results of the
Company's operations depend on, among other things, the level of interest income
generated by the Company's Mortgage Assets, the market value of such Mortgage
Assets and the supply of and demand for such Mortgage Assets. Further, there can
be no assurance that the values of the Mortgage Assets included in the Company's
Initial Portfolio, or the values of properties securing such Mortgage Assets,
have remained or will remain at the levels existing on the dates of origination
of such Mortgage Assets.    
    
     Delays in Liquidating Defaulted Mortgage Loans. Even assuming that the
     -----------------------------------------------
mortgaged properties underlying the Mortgage Loans held by the Company provide
adequate security for such Mortgage Loans, substantial delays could be
encountered in connection with the liquidation of defaulted Mortgage Loans, with
corresponding delays in the receipt of related proceeds by the Company. An
action to foreclose on a mortgaged property securing a Mortgage Loan is
regulated by state statutes and rules and is subject to many of the delays and
expenses of other lawsuits if defenses or counterclaims are interposed,
sometimes requiring several years to complete. Furthermore, in some states an
action to obtain a deficiency judgment is not permitted following a nonjudicial
sale of a mortgaged property. In the event of a default by a mortgagor, these
restrictions, among other things, may impede the ability of the Company to
foreclose on or sell the mortgaged property or to obtain proceeds sufficient to
repay all amounts due on the related Mortgage Loan. In addition, the servicers
of the Company's Mortgage Loans will be entitled to deduct from collections
received all expenses reasonably incurred in attempting to recover amounts due
and not yet repaid on liquidated Mortgage Loans, including legal fees and costs
of legal action, real estate taxes and maintenance and preservation expenses,
thereby reducing amounts available to the Company.     
    
     Legal Considerations. Applicable state laws generally regulate interest
     ---------------------
rates and other charges and require certain disclosures to borrowers. In
addition, most states have other laws, public policy and general principles of
equity relating to the protection of consumers, unfair and deceptive practices
and practices which may apply to the servicing and collection of the Mortgage
Loans. Depending on the provisions of the applicable law and the specific facts
and circumstances involved, violations of these laws, policies and principles
may limit the ability of the Company to collect all or part of the principal of
or interest on the Mortgage Loans, may entitle the borrower to a refund of
amounts previously paid and, in addition, could subject the Company to damages
and administrative sanctions.     
    
     Special Risks Relating to Commercial Mortgage Loans. The Initial Portfolio
     ----------------------------------------------------
will not include any Commercial Mortgage Loans. In the future, however, the
Company may from time to time acquire Commercial Mortgage Loans. Commercial
Mortgage Loans have certain distinct risks. The Company's current policy is not
to acquire any Commercial Mortgage Loan if such Commercial Mortgage Loan would
constitute more than 5% of the total book value of the Mortgage Assets of the
Company at the time of its acquisition. Commercial Mortgage Loans generally lack
standardized terms, which may complicate their structure. Commercial real estate
properties themselves tend to be unique and are more difficult to value than
residential real estate properties. Commercial Mortgage Loans also tend to have
shorter maturities than Residential Mortgage Loans and may not be fully
amortizing, meaning that they may have a significant principal balance or
"balloon" payment due on maturity. In addition, commercial real estate
properties, particularly industrial and warehouse properties, are generally
subject to relatively greater environmental risks than non-commercial properties
and to the corresponding burdens and costs of     

                                      13
<PAGE>
 
    
compliance with environmental laws and regulations. See "-- Environmental
Considerations," below. Also, there may be costs and delays involved in
enforcing rights of a property owner against tenants in default under the terms
of leases with respect to commercial properties. For example, tenants may seek
the protection of the bankruptcy laws, which could result in termination of
lease contracts.     
    
     Environmental Considerations. In the event that the Company is forced to
     ----------------------------
foreclose on a defaulted Mortgage Loan to recover its investment in such
Mortgage Loan, the Company may be subject to environmental liabilities in
connection with the underlying real property which could exceed the value of the
real property. Although the Company intends to exercise due diligence to
discover potential environmental liabilities prior to the acquisition of any
property through foreclosure, hazardous substances or wastes, contaminants,
pollutants or sources thereof (as defined by state and federal laws and
regulations) may be discovered on properties during the Company's ownership or
after a sale thereof to a third party. If such hazardous substances are
discovered on a property which the Company has acquired through foreclosure or
otherwise, the Company may be required to remove those substances and clean up
the property. There can be no assurance that in such a case the Company would
not incur full recourse liability for the entire costs of any removal and clean-
up, that the cost of such removal and clean-up would not exceed the value of the
property or that the Company could recoup any of such costs from any third
party. The Company may also be liable to tenants and other users of neighboring
properties. In addition, the Company may find it difficult or impossible to sell
the property prior to or following any such clean-up.     
    
Risk of Future Revisions in Policies and Strategies By Board of Directors     
    
     The Board of Directors has established the investment policies and
operating policies and strategies of the Company, certain of which are described
in this Prospectus. These policies may be amended or revised from time to time
at the discretion of the Board of Directors (in certain circumstances subject to
the approval of a majority of the Independent Directors) without a vote of the
Company's stockholders, including holders of the Series A Preferred Shares. The
ultimate effect of any change in the policies and strategies of the Company on a
holder of Series A Preferred Shares may be positive or negative. See "Business
and Strategy -- Management Policies and Programs."     
    
Risks Related to Balancing Distributions     
    
     In order to limit increases in the value of the Common Stock and enable the
Company to maintain its status as a REIT, the Company will be permitted to make
special distributions to the holders of the Common Stock ("Balancing
Distributions") at any time the value of the Common Stock exceeds ____% of the
total value of the Company's outstanding Common Stock and Preferred Stock. Such
Balancing Distributions will reduce the assets of the Company available to make
payments to the holders of the Preferred Stock.     
    
Tax Risks     
    
     Adverse Consequences of Failure to Qualify as a REIT. The Company intends
     ----------------------------------------------------
to operate so as to qualify as a REIT under the Code. Although the Company
believes that it will be owned and organized and will operate in such a manner,
and Shaw, Pittman, Potts & Trowbridge will render certain opinions, described
under "Federal Income Tax Considerations" below, regarding the Company's
qualification as a REIT, no assurance can be given that the Company will be able
to operate in such a manner so as to qualify as a REIT or to remain so
qualified. Qualification as a REIT involves the application of highly technical
and complex Code provisions for which there are only limited judicial or
administrative interpretations. The determination of various factual matters and
circumstances, not entirely within the Company's control and not addressed by
the opinion of Shaw, Pittman, Potts & Trowbridge, may affect the Company's
ability to qualify as a REIT. Although the Company is not aware of any proposal
in Congress to amend the tax laws in a manner that would materially and
adversely affect the Company's ability to operate as a REIT, no assurance can be
given that new legislation or new regulations, administrative interpretations or
court decisions will not significantly change the tax laws in the future with
respect to qualification as a REIT or the federal income tax consequences of
such qualification.     

                                      14
<PAGE>
 
    
     The Company is relying on the opinion of Shaw, Pittman, Potts & Trowbridge,
counsel to the Company, regarding various issues affecting the Company's ability
to qualify, and retain qualification, as a REIT. Such legal opinions are not
binding on the Internal Revenue Service (the "IRS") or the courts.     

    
     If in any taxable year the Company fails to qualify as a REIT, the Company
would not be allowed a deduction for distributions to stockholders in computing
its taxable income and would be subject to federal income tax (including any
applicable alternative minimum tax) on its taxable income at regular corporate
rates. As a result, the amount available for distribution to the Company's
stockholders, including the holders of the Series A Preferred Shares, would be
reduced for the year or years involved. In addition, unless entitled to relief
under certain statutory provisions, the Company would also be disqualified from
treatment as a REIT for the four taxable years following the year during which
qualification was lost. A failure of the Company to qualify as a REIT would not
by itself give the Company the right to redeem the Series A Preferred Shares,
nor would it give the holders of the Series A Preferred Shares the right to have
their shares redeemed. See "Description of Series A Preferred Shares --
Redemption."    
    
     Notwithstanding that the Company currently intends to operate in a manner
designed to qualify as a REIT, future economic, market, legal, tax or other
considerations may cause the Company to determine that it is in the best
interest of the Company and the holders of its Common Stock and Preferred Stock
to revoke the REIT election. As long as any Series A Preferred Shares are
outstanding, any such determination by the Company may not be made without the
approval of a majority of the Independent Directors. The tax law prohibits the
Company from electing treatment as a REIT for the four taxable years following
the year of such revocation. See "Federal Income Tax Considerations."     
    
     REIT Requirements with Respect to Stockholder Distributions. To obtain
     -----------------------------------------------------------
favorable tax treatment as a REIT qualifying under the Code, the Company
generally will be required each year to distribute as dividends to its
stockholders at least 95% of its "REIT taxable income" (excluding capital
gains). Failure to comply with this requirement would result in the Company's
income being subject to tax at regular corporate rates. In addition, the Company
will be subject to a 4% nondeductible excise tax on the amount, if any, by which
certain distributions considered as paid by it with respect to any calendar year
are less than the sum of 85% of its ordinary income for the calendar year, 95%
of its capital gains net income for the calendar year and any undistributed
taxable income from prior periods.     
    
     Redemption upon Occurrence of a Tax Event. At any time following the
     -----------------------------------------
occurrence of a Tax Event (as defined under "Description of Series A Preferred
Shares --Redemption"), even if such Tax Event occurs prior to ____________,
2001, the Company will have the right to redeem the Series A Preferred Shares in
whole but not in part. The occurrence of a Tax Event will not, however, give the
holders of the Series A Preferred Shares any right to have such shares redeemed.
See "Description of Series A Preferred Shares -- Redemption."     
    
     Automatic Exchange upon Occurrence of the Exchange Event. Upon the
     ---------------------------------------------------------
occurrence of the Exchange Event, the outstanding Series A Preferred Shares will
be automatically exchanged on a one-for-one basis into Bank Preferred Shares.
See "Description of Series A Preferred Shares-- Automatic Exchange." The
Automatic Exchange will be taxable, and each holder of Series A Preferred Shares
will have a gain or loss, as the case may be, measured by the difference between
the basis of such holder in the Series A Preferred Shares and the fair market
value of the Bank Preferred Shares received in the Automatic Exchange. Assuming
that such holder's Series A Preferred Shares were held for more than one year
prior to the Automatic Exchange and held as capital assets, any gain or loss
will be long-term capital gain or loss. See "Federal Income Tax Considerations
- --Tax Treatment of Automatic Exchange."     
    
Risk Associated With Leverage     
    
     Although the Company does not currently intend to incur any indebtedness in
connection with the acquisition and holding of Mortgage Assets, the Company may
do so at any time (although indebtedness in excess     

                                      15
<PAGE>
 
    
of __% of the aggregate amount of net proceeds received in connection with the
issuance of Preferred Stock and Common Stock may not be incurred without the
approval of a majority of the Independent Directors of the Company). To the
extent the Company were to change its policy with respect to the incurrence of
indebtedness, the Company would be subject to risks associated with leverage,
including, without limitation, changes in interest rates and prepayment risk.
                                                                              
    
No Third Party Valuation of the Mortgage Assets; No Arm's-Length Negotiations
With Affiliates     
    
     The Company and the Bank intend that the fair value of the Initial
Portfolio will approximately equal the amount (approximately $416.7 million)
that the Company will pay for the Initial Portfolio. However, no third party
valuations of the Mortgage Assets constituting the Initial Portfolio were
obtained for purposes of the Offering, and there can be no assurance that the
fair value of the Initial Portfolio does not differ from the purchase price
payable by the Company.     
    
    In addition, it is not anticipated that third party valuations will be
obtained in connection with future acquisitions and dispositions of Mortgage
Assets even in circumstances where an affiliate of the Company is selling the
Mortgage Assets to, or purchasing the Mortgage Assets from, the Company.
Accordingly, although the Company and the Bank intend that future acquisitions
or dispositions of Mortgage Assets be on a fair value basis, there can be no
assurance that the consideration to be paid (or received) by the Company to (or
from) the Bank or any of its affiliates in connection with future acquisitions
or dispositions of Mortgage Assets will not differ from the fair value of such
Mortgage Assets.    
    
No Prior Market for Series A Preferred Shares     
    
    Prior to the Offering, there has been no public market for the Series A
Preferred Shares, and there can be no assurance that an active trading market
will develop or be sustained or that the Series A Preferred Shares may be resold
at or above the initial public offering price.     

                                   THE COMPANY
    
     The Company is a newly formed Maryland corporation created for the purpose
of acquiring, holding and managing Mortgage Assets that will generate net income
for distribution to stockholders. The Company anticipates that approximately __%
of its portfolio of Mortgage Assets will represent interests in Residential
Mortgage Loans, and approximately __% of its portfolio will represent interests
in Mortgage-Backed Securities.     

    
     Generally, the Company expects that it will acquire its Mortgage Assets
from the Bank and affiliates of the Bank. The Company may also from time to
time, however, acquire Mortgage Assets from unrelated third parties. The Bank
will administer the day-to-day operations of the Company in its role as Advisor
under the Advisory Agreement. All of the Common Stock of the Company is owned by
the Bank. The Company will elect to be subject to tax as a REIT under the Code,
and will generally not be subject to federal income tax to the extent that it
distributes its earnings to its stockholders and maintains its qualification as
a REIT. For a further description of the operations of the Company, see
"Business and Strategy," "Management," "Risk Factors" and "Federal Income Tax
Considerations."    
    
     The Series A Preferred Shares will be exchanged automatically on a one-for-
one basis for Bank Preferred Shares upon the occurrence of the Exchange Event.
CONSEQUENTLY, AN INVESTMENT IN SERIES A PREFERRED SHARES COULD BE REPLACED BY AN
INVESTMENT IN BANK PREFERRED SHARES AT A TIME WHEN THE BANK'S FINANCIAL
CONDITION IS DETERIORATING. POTENTIAL INVESTORS IN THE SERIES A PREFERRED
SHARES, THEREFORE, SHOULD CAREFULLY CONSIDER THE DESCRIPTION OF THE BANK SET
FORTH UNDER "CERTAIN INFORMATION REGARDING THE BANK." See also "Description of
Series A Preferred Shares -- Automatic Exchange."     

                                      16
<PAGE>
 
                                 USE OF PROCEEDS
    
     The proceeds to the Company from the sale of the Series A Preferred Shares
offered hereby are expected to be $250 million (assuming the Underwriters'
over-allotment option is not exercised). Simultaneously with the consummation of
the Offering, the Bank will make capital contributions to the Company with
respect to its Common Stock equal to approximately $166.7 million. The Company
will use the aggregate proceeds of approximately $416.7 million received in
connection with both the Offering and such capital contributions by the Bank to
purchase the Initial Portfolio from the Bank and affiliates of the Bank. See
"Business and Strategy."     
    
     If the Underwriters exercise their option to purchase additional Series A
Preferred Shares to cover over-allotments in the Offering, the Bank will make
additional capital contributions equal to two-thirds of the aggregate initial
public offering price of such additional Series A Preferred Shares. The Company
will use the additional proceeds from any such additional sales of Series A
Preferred Shares and capital contributions to purchase additional Mortgage
Assets of the types described in "Business and Strategy -- Description of
Initial Portfolio." The Company expects that it will purchase any such
additional Mortgage Assets within two months from the exercise by the
Underwriters of their over-allotment option. Pending such purchase, the Company
will invest such additional proceeds in short-term money market investments.
                                                                              
    
     Simultaneously with the consummation of the Offering, the Bank will also
make additional capital contributions to the Company equal to the aggregate
amount of underwriting discounts and expenses incurred by the Company in
connection with the Offering and all expenses incurred by the Company in
connection with its formation (estimated by the Company to be approximately $9.4
million in the aggregate) in order to provide the Company with funds sufficient
to pay such expenses. Simultaneously with the consummation of any sale of
additional Series A Preferred Shares in connection with the exercise by the
Underwriters of their over-allotment option, the Bank will also make additional
capital contributions equal to the aggregate amount of underwriting discounts
and expenses incurred by the Company in connection with the exercise of such
over-allotment option in order to provide the Company with funds sufficient to
pay such expenses.     


                                      17
<PAGE>
     
     The following table illustrates the use of proceeds by the Company from the
sale of the Series A Preferred Shares offered hereby (assuming the Underwriters'
over-allotment option is not exercised) and the capital contributions by the
Bank described above.


     Gross proceeds from the Offering of
      Series A Preferred Shares.................................$250,000,000


     Gross proceeds from the capital contributions by the Bank..$176,100,000

   
     Public Offering Expenses.....................................(9,400,000)/1/


     Net proceeds to be applied to the purchase of Mortgage 
      Assets to be acquired from the Bank.......................$416,700,000
    

    /1/ Assumes that expenses incurred by the Company in connection with its
        formation and the Offering of the Series A Preferred Shares, including
        underwriting discounts, are $9.4 million. If such expenses are in excess
        of $9.4 million, the Bank will make additional capital contributions to
        the Company equal to such excess.

      
     Neither the bank nor any of its affiliates will receive any transaction 
fees upon completion of the Offering, including any advance payment in respect 
of advisory or servicing fees.

                                      18


     
<PAGE>
 
                                CAPITALIZATION
    
     The following table sets forth the capitalization of the Company as of 
________, 1996 (the date of the most recent audited financial statement of the 
Company) and as adjusted to reflect (i) the consummation of the Offering 
(assuming the Underwriters' over-allotment option is not exercised) and (ii) the
transactions described in "Certain Transactions Constituting the Formation -- 
The Formation" and the use of the net proceeds therefrom as described under "Use
of Proceeds."     

<TABLE>    
<CAPTION>
                                                                                   _____________, 1996
                                                                         -------------------------------------------

                                                                         --------------------   --------------------
                                                                                 Actual              As Adjusted
                                                                         --------------------   --------------------
                                                                            (In thousands, except per share data)
<S>                                                                      <C>                    <C> 
DEBT

Total long-term debt....................................................    $            --        $           --
                                                                         --------------------   --------------------

STOCKHOLDERS' EQUITY

Preferred Stock, $25.00 par value; none authorized, issued and
   outstanding, actual; and 20,000,000 shares authorized,
   10,000,000 shares issued and outstanding, as adjusted................                 --               250,000

Common Stock, $0.01 par value (1); 100 shares authorized, 100
   shares issued and outstanding, actual; and _____________
   shares authorized, _______ shares issued and outstanding,
   as adjusted..........................................................                 --                    -- (1)

Capital contributed in excess of par....................................                 --               166,700 (1)
                                                                         --------------------   --------------------
          Total stockholders' equity....................................                                  416,700
                                                                         --------------------   --------------------
TOTAL CAPITALIZATION....................................................   $                             $416,700
                                                                         ====================   ====================
</TABLE>     

- ---------------
    
(1)     The Company will be formed with an initial capitalization of $1.00.
        Since the par value per share of the Preferred Stock equals the issue
        price of a Series A Preferred Share, the full $250 million raised in the
        Offering will represent Preferred Stock capital. Immediately prior to
        the consummation of the Offering, the Bank will make capital
        contributions to the Company equal to $166.7 million plus an amount
        sufficient to pay aggregate Offering and organization expenses,
        estimated by the Company to be approximately $9.4 million. As a result
        of these issuances of Common Stock, the Common Stock capital amount,
        upon consummation of the Offering, will equal $1.00. The additional 
        paid-in capital of $166.7 million represents the total capital
        contributions made by the Bank to the Company minus the aggregate amount
        of Offering and organization expenses.     

         
                             BUSINESS AND STRATEGY

General
    
        The Company's principal business objective is to acquire, hold and 
manage Mortgage Assets that will generate net income for distribution to 
stockholders.  The Company will acquire the Initial Portfolio of Mortgage Assets
from the Bank and affiliates of the Bank for an aggregate purchase price of 
approximately $416.7 million.  See "Certain Transactions Constituting the 
Formation -- The Formation."     


                                      19

<PAGE>
 
     In order to preserve its status as a REIT under the Code, substantially all
of the assets of the Company will consist of Mortgage Loans, Mortgage-Backed
Securities and other qualified REIT real estate assets of the type set forth in
Section 856(c)(6)(B) of the Code. See "Federal Income Tax Considerations."

Dividend Policy

     The Company currently expects to pay an aggregate amount of dividends with
respect to its outstanding shares of capital stock equal to not less than 100%
of the Company's "REIT taxable income" (excluding capital gains). In order to
remain qualified as a REIT, the Company must distribute annually at least 95% of
its "REIT taxable income" (excluding capital gains) to stockholders.
    
     Dividends will be declared at the discretion of the Board of Directors
after considering the Company's distributable funds, financial requirements, tax
considerations and other factors. The Company currently expects that both its
cash available for distribution and its "REIT taxable income" will be in excess
of amounts needed to pay dividends on the Series A Preferred Shares each
quarter. Because (i) the Mortgage Assets are interest bearing, (ii) the Series A
Preferred Shares represent approximately 60% of the Company's capitalization,
and (iii) the Company does not anticipate incurring any indebtedness, the
Company currently expects that both its cash available for distribution and its
"REIT taxable income" will exceed the amount needed to pay dividends on the
Series A Preferred Shares, even in the event of a significant decline in
interest rate levels. Accordingly, the Company expects that it will, after
paying all declared and unpaid dividends on the Series A Preferred Shares, pay
dividends to holders of its Common Stock. Furthermore, in order to avoid
disqualification as a REIT for federal income tax purposes by reason of
violating certain ownership requirements, the Company will make certain
distributions ("Balancing Distributions") of cash or property to holders of its
Common Stock in situations where the value of the Common Stock would otherwise
exceed 40% of the total value of the stock of the Company. See "Federal Income
Tax Considerations -- Taxation of the Company -- Organizational 
Requirements."     
    
     However, there are several limitations which restrict the Company's ability
to pay dividends on the Common Stock (none of which should adversely affect
either the ability of the Company to pay dividends in respect of the Series A
Preferred Shares or the ability of the Company to maintain its status as a
REIT). First, under the Company's current dividend policy, the Company may not
make any distribution in respect of the Common Stock with respect to any year to
the extent that, after taking into account such proposed distribution (other
than any Balancing Distributions), total cash or property distributions on the
Company's outstanding shares of Preferred Stock and Common Stock with respect to
that year would exceed 105% of the Company's "REIT taxable income" (excluding
capital gains) for that year plus net capital gains of the Company for that
year. This policy regarding the limitations on payment of dividends in respect
of Common Stock may not be modified without the approval of a majority of the
Independent Directors. Second, no cash or property dividends may be paid on the
Common Stock in any quarter unless all accrued and unpaid dividends on the
Series A Preferred Shares, and on all other capital stock of the Company ranking
senior to the Common Stock for such quarter, have been paid. Third, Maryland law
provides that dividends may be paid on the capital stock of the Company out of
(i) the Company's capital surplus (i.e., the excess of the Company's net assets
over the aggregate par value of all shares of capital stock issued by the
Company), and (ii) the Company's net profits for the year in which the dividend
is declared and for the preceding year. Because the aggregate par value of the
Series A Preferred Shares and the outstanding shares of Common Stock will, upon
the consummation of the Offering, equal $250 million (assuming the Underwriters'
over-allotment option is not exercised), the amount of dividends which the
Company could legally pay on its Common Stock cannot exceed an amount which
would cause the Company's net assets to be less than $250 million.     
    
     The OTS prompt corrective action regulations prohibit thrift institutions
such as the Bank from making "capital distributions" (defined to include a
transaction that the OTS or FDIC determines, by order or regulation, to be "in
substance a distribution of capital to the owners of the [Bank]") unless the
institution is at least "adequately capitalized" after the distribution. There
can be no assurances that either the OTS or the FDIC would not seek to restrict
the Company's payment of dividends on the Series A Preferred Shares under this
provision if the Bank were to fail to maintain its status as "adequately
capitalized." Currently, an institution is considered "adequately     

                                       20
<PAGE>
 
    
capitalized" if it has a total risk-based capital ratio of at least 8.0%, a Tier
1 risk-based capital ratio of at least 4.0% and a leverage (or core capital)
ratio of at least 4.0%. As of June 30, 1996, the Bank had a total-risked based
capital ratio of 12.04%, a Tier 1 risk-based capital ratio of 6.91% and a
leverage ratio of 6.30%. Such ratios, adjusted to give effect to the sale of
Series A Preferred Shares in the Offering, would be 18.88%, 13.44% and 10.62%,
respectively.     
    
     Under certain circumstances, including any determination that the Bank's
relationship to the Company results in an unsafe and unsound banking practice,
federal regulatory authorities will have the authority to restrict the ability
of the Company to make dividend payments to its stockholders.     
    
Liquidity and Capital Resources    
    
     The Company's principal liquidity need will be to fund the acquisition of
additional Mortgage Assets as Mortgage Assets held by the Company are repaid.
The acquisition of such additional Mortgage Assets will be funded with the
proceeds of principal repayments on its current portfolio of Mortgage Assets.
The Company does not anticipate that it will have any other material capital
expenditures. The Company believes that cash generated from the payment of
interest and principal on its Mortgage Asset portfolio will provide sufficient
funds to meet both operating requirements and payment of dividends by the
Company in accordance with the requirements to be taxed as a REIT for the
foreseeable future.     

General Description of Mortgage Assets; Investment Policy
    
     Residential Mortgage Loans. The Company may from time to time acquire both
     --------------------------
conforming and nonconforming Residential Mortgage Loans. Conventional conforming
Residential Mortgage Loans comply with the requirements for inclusion in a loan
guarantee program sponsored by either the Federal Home Loan Mortgage Corporation
("FHLMC") or the Federal National Mortgage Association ("FNMA"). Under current
regulations, the maximum principal balance allowed on conforming Residential
Mortgage Loans ranges from $207,000 ($310,500 for Residential Mortgage Loans
secured by mortgaged properties located in either Alaska or Hawaii) for one-unit
residential loans to $397,800 ($596,700 for Residential Mortgage Loans secured
by mortgaged properties located in either Alaska or Hawaii) for four-unit
residential loans. Nonconforming Residential Mortgage Loans are Residential
Mortgage Loans that do not qualify in one or more respects for purchase by FNMA
or FHLMC under their standard programs. The nonconforming Residential Mortgage
Loans that the Company purchases will be nonconforming because they have
original principal balances which exceed the limits for FHLMC or FNMA programs.
The Company's nonconforming Residential Mortgage Loans are expected to meet the
requirements for sale to national private mortgage conduit programs or other
investors in the secondary mortgage market.     

     Each Residential Mortgage Loan will be evidenced by a promissory note
secured by a mortgage or deed of trust or other similar security instrument
creating a first lien on single-family (one- to four-unit) residential
properties, including stock allocated to a dwelling unit in a residential
cooperative housing corporation. Residential real estate properties underlying
Residential Mortgage Loans consist of individual dwelling units, individual
cooperative apartment units, individual condominium units, two- to four-family
dwelling units, planned unit developments and townhouses. The Company currently
expects that most of the Residential Mortgage Loans to be acquired by it will be
adjustable rate Mortgage Loans; however, the Company may also purchase fixed
rate Residential Mortgage Loans.
    
     Mortgage-Backed Securities. The Company may from time to time acquire 
     --------------------------
fixed-rate or variable-rate Mortgage-Backed Securities representing interests 
in pools of Mortgage Loans. A portion of any Mortgage-Backed Securities that 
the Company purchases from the Bank may have been originated by the Bank by 
exchanging pools of Mortgage Loans for the Mortgage-Backed Securities. The 
Mortgage Loans underlying the Mortgage-Backed Securities will be secured by 
single-family residential, multi-family or commercial real estate properties 
located throughout the United States.    

                                       21
<PAGE>
 
    
     The Company intends to acquire only investment grade Mortgage-Backed
Securities issued by agencies of the federal government, such as FHLMC, FNMA and
the Government National Mortgage Association ("GNMA"). The Company does not
intend to acquire any interest-only, principal-only or high-risk Mortgage-Backed
Securities.     
    
     Commercial Mortgage Loans. While no Commercial Mortgage Loans will be
     -------------------------
included in the Initial Portfolio, the Company may from time to time in the
future acquire Commercial Mortgage Loans secured by industrial and warehouse
properties, recreational facilities, office buildings, retail space and shopping
malls, hotels and motels, hospitals, nursing homes or senior living centers.
Unlike Residential Mortgage Loans, Commercial Mortgage Loans generally lack
standardized terms. In addition, Commercial Mortgage Loans tend to be fixed rate
loans having shorter maturities than Residential Mortgage Loans. Commercial
Mortgage Loans may also not be fully amortizing, meaning that they may have a
significant principal balance or "balloon" payment due on maturity. Moreover,
commercial properties, particularly industrial and warehouse properties, are
generally subject to relatively greater environmental risks than non-commercial
properties, generally giving rise to increased costs of compliance with
environmental laws and regulations. See "Risk Factors -- Risks Associated with
Mortgage Loans Generally -- Environmental Considerations." There is no
requirement regarding the percentage of any commercial real estate property that
must be leased at the time the Company acquires a Commercial Mortgage Loan
secured by such commercial real restate property, and there is no requirement
that Commercial Mortgage Loans have third party guarantees.     
    
     The credit quality of a Commercial Mortgage Loan may depend on, among other
factors, the existence and structure of underlying leases, the physical
condition of the property (including whether any maintenance has been deferred),
the creditworthiness of tenants, the historical and anticipated level of
vacancies and rents on the property and on other comparable properties located
in the same region, potential or existing environmental risks, the availability
of credit to refinance the Commercial Mortgage Loan at or prior to maturity and
the local and regional economic climate in general. Foreclosures of defaulted
Commercial Mortgage Loans are generally subject to a number of complicating
factors, including environmental considerations, which are generally not present
in foreclosures of Residential Mortgage Loans. See "Risk Factors -- Risks
Associated with Mortgage Loans Generally -- Structural Risks of Mortgage Loans"
and "-- Environmental Considerations."     
    
     Other Real Estate Assets. The Company may invest up to 5% of the total
value of its portfolio in assets other than Residential Mortgage Loans and
Mortgage Backed Securities eligible to be held by REITs. In addition to
Commercial Mortgage Loans, and Mortgage Loans secured by multi-family
properties, such assets could include cash, cash equivalents and securities,
including shares or interests in other REITs.     


Acquisition of Initial Portfolio
    
     Simultaneously with the consummation of the Offering, the Company will
acquire the Residential Mortgage Loans included in the Initial Portfolio
pursuant to the terms of certain residential mortgage loan purchase agreements
with the Bank and/or affiliates of the Bank (collectively, the "Residential
Mortgage Loan Purchase Agreements"). Each Residential Mortgage Loan in the
Initial Portfolio will be assigned to the Company pursuant to its respective
Residential Mortgage Loan Purchase Agreement. Each Residential Mortgage Loan
will be identified in a schedule appearing as an exhibit to its respective
Residential Mortgage Loan Purchase Agreement (each, a "Residential Mortgage Loan
Schedule"). Each Residential Mortgage Loan Schedule will specify, among other
things, with respect to each Residential Mortgage Loan: the loan number, the
interest rate or interest rate formula applicable to such Residential Mortgage
Loan, the original principal amount and the unpaid principal balance as of the
purchase date, the monthly payment, the maturity date, the type of the mortgaged
property, and the current interest rate.     
    
     In addition, each seller will deliver or cause to be delivered to the
Company the mortgage note with respect to each Residential Mortgage Loan
(together with all amendments and modifications thereto) endorsed in blank, the
original or certified copy of the mortgage (together with all amendments and
modifications thereto) with evidence of recording indicated thereon, if
available, and an original or certified copy of an assignment of the mortgage 
in     

                                       22
<PAGE>
 
    
recordable form. Such documents will initially be held by the Bank, as Advisor,
acting as custodian for the Company. None of the assignments of the Residential
Mortgage Loans in the Initial Portfolio will be recorded since the Bank and/or
one of its affiliates will hold record title to the Residential Mortgage Loans
to facilitate the servicing of such loans. See "-- Servicing and Description of
Initial Portfolio -- General."     
    
     Each seller will make certain representations and warranties with respect
to the Residential Mortgage Loans in the Initial Portfolio for the benefit of
the Company and will be obligated to repurchase any Residential Mortgage Loan
sold by it to the Company as to which there is a material breach of any such
representation or warranty, unless the seller elects to substitute a qualified
Residential Mortgage Loan for such Residential Mortgage Loan. The seller will
also indemnify the Company for damages or costs resulting from any such breach.
The repurchase price for any such Residential Mortgage Loan will be its
outstanding principal amount plus accrued and unpaid interest on the date of
repurchase. In addition, under the terms of the Residential Mortgage Loan
Purchase Agreements, the Company will acquire, in addition to the Residential
Mortgage Loans included in the Initial Portfolio, (i) the amounts held in one or
more accounts maintained for the benefit of or in the name of the Company
pursuant to the Servicing Agreements, and (ii) all insurance policies relating
to the Residential Mortgage Loans and the proceeds thereof.     
    
     In addition, the Company will purchase the Mortgage-Backed Securities
included in the Initial Portfolio pursuant to the terms of certain mortgage-
backed securities purchase agreements with the Bank and affiliates of the Bank
(collectively, the "Mortgage-Backed Securities Purchase Agreements"). The
Mortgage-Backed Securities will be identified in a schedule appearing as an
exhibit to its respective Mortgage-Backed Securities Purchase Agreement (each, a
"Mortgage-Backed Securities Schedule"). Each Mortgage-Backed Securities Schedule
will specify, among other things, with respect to the Mortgage-Backed
Securities: the interest rate or interest rate formula applicable to the
Mortgage-Backed Securities, the unpaid principal balance as of the purchase
date, the value of the Mortgage-Backed Securities as of the purchase date and
the CUSIP number of the Mortgage-Backed Securities.     


Management Policies and Programs

     In administering the Company's Mortgage Assets, the Advisor has a high
degree of autonomy. The Board of Directors, however, has adopted certain
policies to guide administration of the Company and the Advisor with respect to
the acquisition and disposition of assets, use of capital and leverage, credit
risk management and certain other activities. These policies, which are
discussed below, may be amended or revised from time to time at the discretion
of the Board of Directors (in certain circumstances subject to the approval of a
majority of the Independent Directors) without a vote of the Company's
stockholders, including holders of the Series A Preferred Shares. See also "--
Dividend Policy."
    
     Asset Acquisition and Disposition Policies. Subsequent to the acquisition
     ------------------------------------------
of the Initial Portfolio, the Company anticipates that it will from time to time
purchase additional Mortgage Assets. The Company intends to acquire all or
substantially all of such Mortgage Assets from the Bank and/or affiliates of the
Bank, on terms that are comparable to those that could be obtained by the
Company if such Mortgage Assets were purchased from unrelated third parties, out
of proceeds received in connection with the repayment or disposition of Mortgage
Assets or the issuance of additional shares of Preferred Stock or the
contribution of additional capital by the Bank. The Company may also from time
to time, however, acquire Mortgage Assets from unrelated third parties. As of
the date of this Prospectus, the Company has not adopted any arrangements or
procedures by which it would purchase Mortgage Assets from unrelated third
parties, and the Company has not entered into any agreements with any third
parties with respect to the purchase of Mortgage Assets. The Company anticipates
that it would purchase Mortgage Assets from unrelated third parties if neither
the Bank nor any affiliate of the Bank had an amount or type of Mortgage Asset
sufficient to meet the requirements of the Company. The Company currently
anticipates that the Mortgage Assets that it purchases will be of the types
described in "-- Description of Initial Portfolio," although if the Bank and/or
any of its affiliates develop additional Mortgage Asset products, the Company
may purchase such additional types of Mortgage Assets. In addition, the Company
may also from time to time acquire limited amounts of other assets eligible to
be held by REITs. The Company currently anticipates that it will not acquire the
right to service     

                                       23
<PAGE>
 
any Mortgage Loan it acquires in the future. The Company anticipates that any
servicing arrangement that it enters into in the future will contain fees and
other terms consistent with secondary market standards.
    
     The Company currently intends to maintain at least 95% of its portfolio in
a combination of Residential Mortgage Loans and Mortgage-Backed Securities. As
indicated above, the Company may invest up to 5% of its portfolio in other
assets eligible to be held by REITs. The Company's current policy prohibits the
acquisition of any Mortgage Loan or any interest in a Mortgage Loan (other than
an interest resulting from the acquisition of Mortgage-Backed Securities), which
Mortgage Loan (i) is delinquent in the payment of principal or interest at the
time of proposed acquisition; (ii) is or was at any time during the preceding 12
months (a) classified, (b) in nonaccrual status, or (c) renegotiated due to
financial deterioration of the borrower; or (iii) has been, more than once
during the preceding 12 months, more than 30 days past due in the payment of
principal or interest. Loans that are in a "nonaccrual status" are generally
loans that are past due 90 days or more in principal or interest, and
"classified" loans are generally troubled loans which are deemed substandard and
doubtful with respect to collectibility.     

     The Company currently maintains a policy of disposing of any Mortgage Loan
which subsequent to its acquisition by the Company (i) becomes classified, (ii)
falls into nonaccrual status, (iii) has to be renegotiated due to the financial
deterioration of the borrower, or (iv) is more than 30 days past due in the
payment of principal or interest more than once in any 12 month period.
    
     The Company may choose, at any time subsequent to its acquisition of any
Mortgage Loan, to require the servicer of the Mortgage Loan to dispose of any
Mortgage Loan for any reason, including as a result of such Mortgage Loan
becoming "classified" or being placed in a "nonaccrual status" or having been,
more than once during the preceding 12 months, more than 30 days past due in the
payment of principal or interest. The Bank has indicated to the Company that the
Bank will not purchase any Mortgage Loan of the Company that the Company chooses
to dispose of for any of the foregoing reasons; accordingly, the Company
currently anticipates that any such Mortgage Loan would be sold at its then
current fair value by the Company to the Bank or to an unrelated third 
party.     
    
     The Company will develop forms of assignment and a policy regarding
recording of mortgage assignments for the Residential Mortgage Loans that it
acquires.     
    
     Capital and Leverage Policies. To the extent that the Board of Directors
     -----------------------------
determines that additional funding is required, the Company may raise such funds
through additional equity offerings, debt financing or retention of cash flow
(after consideration of provisions of the Code requiring the distribution by a
REIT of a certain percentage of taxable income and taking into account taxes
that would be imposed on undistributed taxable income), or a combination of
these methods.     
    
     The Company will have no debt outstanding following consummation of the
Offering, and the Company does not currently intend to incur any indebtedness.
However, the organizational documents of the Company do not contain any
limitation on the amount or percentage of debt, funded or otherwise, the Company
might incur. Notwithstanding the foregoing, the Company may not, without the
approval of a majority of the Independent Directors, incur debt for borrowed
money other than debt not in excess of 25% of the Company's total stockholders'
equity. Any such debt incurred may include intercompany advances made by the
Bank to the Company.     
    
     The Company may also issue additional series of Preferred Stock. However,
the Company may not issue additional shares of Preferred Stock senior to the
Series A Preferred Shares without the consent of holders of at least 67% of the
outstanding shares of Preferred Stock at that time, including the Series A
Preferred Shares, and the Company may not issue additional shares of Preferred
Stock on a parity with the Series A Preferred Shares without the approval of a
majority of the Company's Independent Directors. The Company does not currently
intend to issue any additional series of Preferred Stock unless it
simultaneously receives additional capital contributions from the Bank
approximately equal to the sum of two-thirds of the aggregate offering price of
such additional Preferred Stock and the Company's expenses (including
underwriting discounts or placement fees) in connection with the     

                                       24
<PAGE>
 
    
issuance of such additional shares of Preferred Stock. The Company anticipates
that, prior to its issuance of additional Shares of Preferred Stock, it will
take into consideration the Bank's regulatory capital requirements and the cost
of raising and maintaining that capital at the time. See "Certain Transactions
Constituting the Formation -- Benefits to the Bank and its Affiliates."     
    
     Credit Risk Management Policies. The Company expects that each Mortgage
     -------------------------------
Loan acquired from the Bank, an affiliate of the Bank or an unrelated third
party in the future will represent a first lien position and will be originated
in the ordinary course of the originator's real estate lending activities based
on the underwriting standards generally applied (at the time of origination) for
the originator's own account. See "-- Description of Initial Portfolio --
Underwriting Standards." The Company also expects that all Mortgage Loans held
by the Company will be serviced pursuant to the Servicing Agreements, which
require servicing in conformity with accepted secondary market standards, with
any servicing guidelines promulgated by the Company and, in the case of the
Residential Mortgage Loans, with FNMA and FHLMC guidelines and procedures. The
Company may also choose, at any time subsequent to its acquisition of Mortgage
Loans, to dispose of any Mortgage Loan for any reason, including as a result of
such Mortgage Loan becoming "classified" or being placed in a "nonaccrual
status" or having been, more than once during the preceding 12 months, more than
30 days past due in the payment of principal or interest, as described 
above.     
    
     Conflict of Interest Policies. Because of the nature of the Company's
     -----------------------------
relationship with the Bank and its affiliates, it is likely that conflicts of
interest will arise with respect to certain transactions, including without
limitation, the Company's acquisition of Mortgage Assets from, or disposition of
Mortgage Assets to, the Bank or its affiliates and the modification of the
Advisory Agreement or any of the Servicing Agreements. It is the Company's
policy that the terms of any financial dealings with the Bank and its affiliates
will be consistent with those available from third parties in the mortgage
lending industry. In addition, neither the Advisory Agreement nor any of the
Servicing Agreements may be modified or terminated without the approval of a
majority of the Independent Directors.     
    
     Conflicts of interest between the Company and the Bank and its affiliates
may also arise in connection with making decisions that bear upon the credit
arrangements that the Bank or one of its affiliates may have with the borrower.
Conflicts could also arise in connection with actions taken by the Bank as a
controlling person in the Company. It is the intention of the Company and the
Bank that any agreements and transactions between the Company, on the one hand,
and the Bank or its affiliates, on the other hand, including, without
limitation, the Residential Mortgage Loan Purchase Agreements and the Mortgage-
Backed Securities Purchase Agreements, are fair to all parties and are
consistent with market terms for such types of transactions. The Servicing
Agreements provide that (i) foreclosures and dispositions of the Mortgage Loans
are to be performed with a view toward maximizing the recovery by the Company as
owner of the Mortgage Loans, and the servicers shall service the Mortgage Loans
solely with a view toward the interests of the Company, and without regard to
the interests of the Bank or any of its affiliates. The requirement in the
Articles Supplementary establishing the Series A Preferred Shares that certain
actions of the Company be approved by a majority of the Independent Directors is
also intended to ensure fair dealings between the Company and the Bank and its
affiliates. However, there can be no assurance that any such agreement or
transaction will be on terms as favorable to the Company as would have been
obtained from unaffiliated third parties.     

     There are no provisions in the Company's Articles of Incorporation limiting
any officer, director, security holder or affiliate of the Company from having
any direct or indirect pecuniary interest in any Mortgage Asset to be acquired
or disposed of by the Company or in any transaction in which the Company has an
interest or from engaging in acquiring, holding and managing Mortgage Assets. As
described herein, it is expected that the Bank and its affiliates will have
direct interests in transactions with the Company (including without limitation
the sale of Mortgage Assets to the Company); however, it is not currently
anticipated that any of the officers or directors of the Company will have any
interests in such Mortgage Assets.
    
     Other Policies. The Company intends to operate in a manner that will not
     --------------
subject it to regulation under the Investment Company Act of 1940, as amended.
The Company does not intend to (i) invest in the securities of other     

                                       25
<PAGE>
 
    
issuers for the purpose of exercising control over such issuers, (ii) underwrite
securities of other issuers, (iii) actively trade in loans or other investments,
(iv) offer securities in exchange for property, or (v) make loans to third
parties, including without limitation officers, directors or other affiliates of
the Company. The Company may, under certain circumstances, purchase the Series A
Preferred Shares in the open market or otherwise. The Company has no present
intention of causing the Company to repurchase any shares of its capital stock,
and any such action would be taken only in conformity with applicable federal
and state laws and the requirements for qualifying as a REIT.     
    
     The Company intends to publish and distribute to stockholders, in
accordance with the rules of the NYSE, annual reports containing financial
statements prepared in accordance with generally accepted accounting principles
and certified by the Company's independent public accountants. The Articles
Supplementary establishing the Series A Preferred Shares provide that the
Company shall maintain its status as a reporting company under the Exchange Act
for as long as any of the Series A Preferred Shares are outstanding.     

     The Company currently intends to make investments and operate its business
at all times in such a manner as to be consistent with the requirements of the
Code to qualify as a REIT. However, future economic, market, legal, tax or other
considerations may cause the Board of Directors, subject to approval by a
majority of the Independent Directors, to determine that it is in the best
interests of the Company and its stockholders to revoke its REIT status.


Description of Initial Portfolio
    
     Information with respect to the Initial Portfolio is presented as of
_________, 1996. Factual data with respect to the Mortgage Assets included in
the Initial Portfolio relates to Mortgage Assets which the Company currently
believes will be purchased simultaneously with the consummation of the Offering.
The composition of the Initial Portfolio as actually purchased contemporaneously
with the consummation of the Offering may differ in certain respects from the
Initial Portfolio as described in this Prospectus; provided, however, that (i)
at least 95% of the Mortgage Assets included in the actual Initial Portfolio
measured by aggregate outstanding principal balance shall include Mortgage
Assets described herein, and (ii) the Company shall have determined that any
changes in the Initial Portfolio from the description herein are not 
material.     
    
     References herein to percentages of Mortgage Assets included in the Initial
Portfolio refer in each case to the percentage of the aggregate outstanding
principal balance of the Mortgage Assets in the Initial Portfolio as of
________, 1996, based on the outstanding principal balances of such Mortgage
Assets as of such date, after giving effect to scheduled monthly payments due on
or prior to such date, whether or not received.     
    
     The detailed information set forth in this Prospectus with respect to the
Mortgage Assets applies only to the Initial Portfolio. The Company's portfolio
of Mortgage Assets may or may not have the characteristics described below at
future dates, although the Company currently intends to maintain at least 95% of
its portfolio in a combination of Residential Mortgage Loans and Mortgage-Backed
Securities and the remainder of its portfolio in other assets eligible to be
held by REITs.     
    
     General. The Initial Portfolio contains _____ Residential Mortgage Loans,
     -------
representing approximately __% of the Mortgage Assets contained in the Initial
Portfolio, and Mortgage-Backed Securities, representing approximately __% of the
Mortgage Assets contained in the Initial Portfolio. On _________, 1996, the
Residential Mortgage Loans included in the Initial Portfolio had an aggregate
outstanding principal balance of approximately $_________, and the
Mortgage-Backed Securities had an aggregate value and unpaid principal balance
of approximately $_________ and $_________, respectively.     
    
     Substantially all of the Residential Mortgage Loans included in the Initial
Portfolio were originated in the ordinary course of the real estate lending
activities of either the Bank or one of the Bank's affiliates. Certain of the
Residential Mortgage Loans included in the Initial Portfolio may have been
originated by mortgagees approved by     

                                       26
<PAGE>
 
    
the Secretary of Housing and Urban Development or institutions (such as banks,
credit unions and insurance companies) subject to supervision and examination by
federal and state authorities and then sold to the Bank or one of the Bank's
affiliates. All of the Residential Mortgage Loans included in the Initial
Portfolio were originated generally in accordance with the underwriting
standards customarily employed by the originator during the period in which such
Mortgage Loans were originated.     
    
     All of the Residential Mortgage Loans included in the Initial Portfolio
were originated between _______ and _______, and have original terms to stated
maturity of either 15, 20, 25 or 30 years. The weighted average number of months
since origination of the Residential Mortgage Loans included in the Initial
Portfolio (calculated as of _____, 1996) was approximately _____ months. The
weighted average "Loan-to-Value Ratio" of the Residential Mortgage Loans
included in the Initial Portfolio is ____%. "Loan-to-Value Ratio" means the
ratio (expressed as a percentage) of the original principal amount of a mortgage
loan to the lesser of (i) the appraised value at origination of the underlying
mortgage property, and (ii) if the mortgage loan was made to finance the
acquisition of property, the purchase price of the mortgaged property.     
    
     Except as described below, upon transfer of the residential mortgaged
property underlying a Residential Mortgage Loan included in the Initial
Portfolio that is an adjustable rate Mortgage Loan, the mortgage note generally
will not preclude assumption of the related Residential Mortgage Loan by the
proposed transferee if the proposed transferee satisfies certain criteria with
respect to its ability to repay the Residential Mortgage Loan. The mortgage
notes with respect to certain of the Residential Mortgage Loans included in the
Initial Portfolio contain "due-on-sale" provisions, which prevent the assumption
of the Residential Mortgage Loan by a proposed transferee and accelerate the
payment of the outstanding principal balance of the Residential Mortgage Loan.
"Due-on-sale" provisions in mortgage notes with respect to adjustable rate
Residential Mortgage Loans may be applicable in the period prior to the first
Rate Adjustment Date (as defined herein) or following the exercise of a
conversion option fixing the interest rate. All fixed rate Residential Mortgage
Loans included in the Initial Portfolio have mortgage notes which contain "due-
on-sale" provisions.     
    
     None of the Residential Mortgage Loans included in the Initial Portfolio
(i) is currently delinquent in the payment of principal or interest; (ii) is or
was at any time during the preceding 12 months (a) classified, (b) in nonaccrual
status, or (c) renegotiated due to financial deterioration of the borrower; or
(iii) was, more than once during the preceding 12 months, more than 30 days past
due in the payment of principal or interest. If, prior to the acquisition of the
Initial Portfolio, any Residential Mortgage Loan included in the description of
the Initial Portfolio herein falls within any of the foregoing categories, the
Company will not purchase such Residential Mortgage Loan but will instead
purchase a Residential Mortgage Loan similar in aggregate outstanding principal
balance and product type which does not fall into any of these categories.     
    
     Residential Mortgage Loans. The following types of Residential Mortgage
     --------------------------
Loan products, each of which is more fully described below, will be included in
the Initial Portfolio: One-Year ARM, Three-Year ARM, 5/1 ARM, 10/1 ARM, 7/23
Loan, 15-year fixed rate Residential Mortgage Loan and 30-year fixed rate
Residential Mortgage Loan.     

     The following table sets forth certain information with respect to each
type of Residential Mortgage Loan included in the Initial Portfolio:

                   Type of Residential Mortgage Loan Product

                                 Percentage
                                 Of Initial                                     
                  Aggregate     Portfolio By                    Weighted Average
                  Principal       Aggregate   Weighted Average   Expected Months
                   Balance        Principal   Initial Loan To       Remaining   
     Type      (In Thousands)      Balance      Value Ratio        To Maturity  
- ------------- ---------------- -------------- ---------------- -----------------

                                       27
<PAGE>
<TABLE> 
<CAPTION> 
<S>                         <C>        <C>           <C>   <C> 
One-Year ARM .............  $                  %                   %    

Three-Year ARM ...........

3/1 ARM ..................

5/1 ARM ..................

7/1 ARM ..................

10/1 ARM .................

7/23 Loan ................

15-Year Fixed Rate .......

30-Year Fixed Rate .......  
                            ---------- ------------- ------------- -------------

Total ....................  $                  %             %  
                            ========== ============= ============= =============
</TABLE> 
    
     Approximately ______% of the Residential Mortgage Loans in the Initial 
Portfolio bear interest at fixed rates. The interest rates of the fixed rate
Residential Mortgage Loans included in the Initial Portfolio range from _____% 
per annum to _____% per annum. The weighted average interest rate of the fixed 
rate Residential Mortgage Loans included in the Initial Portfolio is 
approximately _____% per annum. The following table contains certain additional
data with respect to the interest rates of the fixed rate Residential Mortgage
Loans included in the Initial Portfolio (including adjustable rate Residential
Mortgage Loans that have been converted, pursuant to their terms, to fixed
rates):     

             Gross Margin of Fixed Rate Residential Mortgage Loans
<TABLE>    
<CAPTION> 
                                                                Percentage Of
                                              Aggregate       Initial Portfolio
                           Number Of       Principal Balance    By Aggregate
    Interest Rate        Mortgage Loans      (in thousands)   Principal Balance
- ---------------------- ------------------ ------------------ -------------------
<S>                    <C>                <C>                <C> 
___% to ___% .........
___% to ___% .........
___% to ___% .........
                       ------------------ ------------------ -------------------
     Total ...........                       $                             %
                       ================== ================== ===================
</TABLE>      
    
     Approximately ___% of the Residential Mortgage Loans included in the 
Initial Portfolio bear interest at adjustable rates. The interest rate on an 
"adjustable rate mortgage" or an "ARM" is typically tied to an index (such as 
the interest rate on United States Treasury Bills), and is adjustable 
periodically). ARMs are typically subject to lifetime interest rate caps and 
periodic interest rate caps. The current interest rates of the Residential 
Mortgage Loans included in the Initial Portfolio that are ARMs ranged from ___%
per annum to ___% per annum as of _______, 1996. The weighted average current
interest rate of the Residential Mortgage Loans included in the Initial
Portfolio that are ARMs as of __________, 1996 was approximately ___% per annum.
The following table contains certain additional data with respect to the
interest rates of the Residential Mortgage Loans included in the Initial
Portfolio that are ARMs as of _________, 1996:     


      Current Interest Rate of Adjustable Rate Residential Mortgage Loans



                                      28
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                               Percentage Of
                                          Aggregate          Initial Portfolio
    Current          Number Of        Principal Balance         By Aggregate
  Interest Rate    Mortgage Loans       (in thousands)       Principal Balance
- ----------------- ----------------  ---------------------  ---------------------
<S>               <C>               <C>                    <C> 
___% to ___%.....
___% to ___%.....
___% to ___%.....
                  ----------------  ---------------------  ---------------------
     Total.......                       $                                  %
                  ================  ====================== =====================
</TABLE> 
 
     "Gross Margin," with respect to a Residential Mortgage Loan that is an ARM,
means the applicable fixed percentage which is added to the applicable index to
calculate the current interest rate paid by the borrower of such Residential
Mortgage Loan (without taking into account any interest rate caps or minimum
interest rates). Gross Margin is in applicable to fixed rate Residential
Mortgage Loans. As of _______, 1996, the weighted average Gross Margin of the
Residential Mortgage Loans included in the Initial Portfolio that are ARMs was
approximately ______%.

     The following table sets forth certain additional data with respect to the 
Gross Margins of the Residential Mortgage Loans included in the Initial 
Portfolio that are ARMs as of ______, 1996:

<TABLE> 
<CAPTION> 

                                 Gross Margin


                                                               Percentage Of
                                          Aggregate          Initial Portfolio
                   Number Of ARM      Principal Balance         By Aggregate
  Gross Margin     Mortgage Loans       (in thousands)       Principal Balance
- ----------------- ----------------  ---------------------  ---------------------
<S>               <C>               <C>                    <C> 
___% to ___%.....
___% to ___%.....
___% to ___%.....
                  ----------------  ---------------------  ---------------------
     Total.......                       $                                  %
                  ================  ====================== =====================
</TABLE> 

     The interest rate of each type of ARM product included in the Initial
Portfolio adjusts at the times (each, a "Rate Adjustment Date") and in the
manner described below subject to lifetime interest rate caps, to minimum
interest rates and, in the case of most ARMs in the Initial Portfolio, to
maximum periodic adjustment increases or decreases, each as specified in the
mortgage note relating to the ARM. Information set forth below regarding
interest rate caps and minimum interest rates applies to the Initial Portfolio
only. Mortgage Loans purchased by the Company after consummation of the Offering
may be subject to different interest rate caps and minimum interest rates.

     Each ARM bears interest at its initial interest rate until its first Rate
Adjustment Date. Effective with each Rate Adjustment Date, the monthly principal
and interest payment on an adjustable rate Mortgage Loan will be adjusted to an
amount that will fully amortize the then-outstanding principal balance of such
Residential Mortgage Loan over its remaining term to stated maturity and that
will be sufficient to pay interest at the adjusted interest rate. Certain of the
types of Residential Mortgage Loan products that are ARMs contain an option,
which may be exercised by the mortgagor, to convert the ARM into a fixed rate
loan for the remainder of the mortgage term. If a Residential Mortgage Loan that
is an ARM is converted into a fixed rate loan, the interest rate will be
determined at the time of conversion as specified in the mortgage note relating
to such Mortgage Loan and will remain fixed at such rate until the stated
maturity of such Residential Mortgage Loan.

                                       29
<PAGE>
 
    
       One-Year ARM. The interest rate with respect to each one-year ARM ("One-
Year ARM") is fixed at an initial rate for the first twelve monthly payments and
adjusts annually thereafter on the date specified in the related mortgage note
to a rate equal to the then-current Treasury Index (defined below) plus the
Gross Margin set forth in such mortgage note, subject to a maximum annual
interest rate increase or decrease of 2.00%, a lifetime interest rate cap as
specified in the related mortgage note and to a minimum interest rate no less
than the Gross Margin. The sum of the Treasury Index and the Gross Margin is
generally rounded to the nearest 0.125%; however, certain mortgage notes provide
for the sum to be rounded upwards to the nearest 0.125%. The "Treasury Index"
with respect to each One-Year ARM is the weekly average yield on United States
Treasury securities adjusted to a constant maturity of one year as published by
the Federal Reserve Board in Statistical Release H.15 (519) or any similar
publication or, if not so published, as reported by any Federal Reserve Bank or
by any United States government department or agency and made available to the
applicable servicer. Should the Treasury Index not be published or become
otherwise unavailable, the applicable servicer will select a comparable
alternative index over which it has no control and which is readily available.
     
       Certain One-Year ARMs contain a conversion option which, if exercised,
would convert the One-Year ARM into a fixed rate loan for the remainder of the
term of the mortgage. Subject to conditions specified in the mortgage note
related to a One-Year ARM, a mortgagor may have the right to convert the One-
Year ARM to a fixed rate loan beginning with the first Rate Adjustment Date and
on the first day of each month thereafter until and including the fifth Rate
Adjustment Date. If the conversion option is exercised, the interest rate will
be fixed for the remainder of the term of the mortgage and will equal the sum of
a percentage equal to at least 0.625% and the FNMA Required Net Yield. The
mortgagor must pay a conversion fee at the time the option is exercised. 
    
       Three-Year ARM. The interest rate with respect to each three-year ARM
("Three-Year ARM") is fixed at an initial rate for the first 36 monthly payments
and adjusts every three years thereafter in the same manner described for the
One-Year ARM, except that the "Treasury Index" is the weekly average yield on
United States Treasury securities adjusted to a constant maturity of three
years. Certain Three-Year ARMs contain a conversion option that is substantially
the same as the conversion option for the One-Year ARM, except that the option
may only be exercised at the first and second Rate Adjustment Dates.      
    
       Three-Year Fixed Rate Loan with Automatic Conversion to One-Year ARM. The
interest rate with respect to each three-year fixed rate loan with automatic
conversion to a One-Year ARM (a "3/1 ARM") is fixed at an initial rate for the
first 36 monthly payments and adjusts annually thereafter as if the Residential
Mortgage Loan were a One-Year ARM. Certain 3/1 ARMs contain a conversion option
that is substantially the same as the conversion option for the One-Year ARM
except that for some loans the option may be exercised during the period
beginning with the 37th payment due date and on the first day of each month
thereafter until and including the 60th payment due date and for other loans the
option may be exercised only on the first and second Rate Adjustment Dates. 
     
    
       Five-Year Fixed Rate Loan with Automatic Conversion to One-Year ARM. The
interest rate with respect to each five-year fixed rate loan with automatic
conversion to a One-Year ARM (a "5/1 ARM") is fixed at an initial rate for the
first 60 monthly payments and adjusts annually thereafter as if the Residential
Mortgage Loan were a One-Year ARM with a lifetime interest rate cap equal to the
initial interest rate with respect to such Residential Mortgage Loan plus 6% to
8%. There is no option to convert a 5/1 ARM back to a fixed rate loan after the
first Rate Adjustment Date.      

             
       Ten-Year Fixed Rate Loan with Automatic Conversion to One-Year ARM. The
interest rate with respect to each ten-year fixed rate loan with automatic
conversion to a One-Year ARM (a "10/1 ARM") is fixed at an initial rate for the
first 120 monthly payments and adjusts annually thereafter as if the Residential
Mortgage Loan were a One-Year ARM with a lifetime interest rate cap equal to the
initial interest rate with respect to such Residential Mortgage Loan plus 6% to
7%. There is no option to convert a 10/1 ARM back to a fixed rate loan after the
first Rate Adjustment Date.      

                                       30
<PAGE>
 
       Fixed Rate Loans. The fixed rate Residential Mortgage Loans which may be
       ---------------- 
purchased by the Company will generally have original terms to stated maturity
of 15 or 30 years. The interest rates of these Residential Mortgage loans are
fixed prior to origination. The monthly principal and interest payment is
calculated to fully amortize the initial outstanding principal balance of such
Residential Mortgage Loan to its stated maturity.

             
       Fixed Rate Seven Year Balloon with Balance Refinanced for 23 Years. The
       ------------------------------------------------------------------- 
interest rate and payment on these loans is fixed for seven years at the end of
which time the loan must be refinanced at the remaining balance for the
remaining term at a fixed rate equal to the sum of a percentage equal to at
least 0.625% and the FNMA Required Net Yield (a "7/23 Loan").      
    
       Mortgage-Backed Securities. Approximately ____% of the Initial Portfolio
       --------------------------
will consist of Mortgage-Backed Securities representing interests in or
obligations backed by pools of Mortgage Loans. The Mortgage Loans underlying the
Mortgage-Backed Securities will be secured by single-family residential, multi-
family or commercial real estate properties located throughout the United
States. The aggregate value and unpaid principal balance of the Mortgage-Backed
Securities included in the Initial Portfolio as of _________,1996 was
approximately $_________ and $_________, respectively. The interest rates of the
Mortgage-Backed Securities included in the Initial Portfolio range from ___% per
annum to ___ % per annum.      
    
       The following table sets forth certain information with respect to each
type of Mortgage-Backed Security included in the Initial Portfolio as of
________, 1996:      
                           
                       Type of Mortgage-Backed Security

<TABLE> 
<CAPTION> 
                                                                  
                          Aggregate                               % of Initial                              Weighted 
                           Balance                                Portfolio By       Weighted Average        Average
                            (In          Weighted Average     Aggregate Principal    Months Remaining    Months To Reset
          Type           Thousands)        Coupon Rate              Balance            To Maturity          For ARM's
- ---------------------------------------------------------- ----------------------- -------------------------------------
- ---------------------------------------------------------- ----------------------- -------------------------------------
<S>                     <C>              <C>                  <C>                    <C>                 <C> 
FHLMC 1/1 ARM .........
FNMA 1/1 ARM  .........
  Total ...............
                       =================================== ======================= ===================== ===============
</TABLE> 
 
The interest rate with respect to the one-year adjustable rate Mortgage Backed
Securities described above, which were issued by FHLMC and FNMA, may adjust
monthly based on interest rate adjustments of the underlying loans included in
the mortgage pool. The interest rate is equal to the weighted average note rate
of the underlying loans less the applicable guarantee fee subject to a maximum
annual interest rate increase or decrease of 2.00% and a lifetime interest rate
cap equal to the weighted average lifetime interest rate caps of the underlying
loans included in the mortgage pool less the applicable guarantee fee. For some
one-year adjustable rate Mortgage-Backed Securities, the underlying loans
included in the mortgage pool contain a conversion option which, if exercised,
would result in the prepayment of the security.      
    
       The following table contains certain additional data with respect to the
interest rates of the Mortgage-Backed Securities included in the Initial
Portfolio as of ___________, 1996:      

                                       31
<PAGE>
 
                      
                  Interest Rate of Mortgage-Backed Securities

<TABLE> 
<CAPTION> 

                                                                        Percentage Of  
                                          Aggregate                   Initial Portfolio 
                                       Principal Balance                By Aggregate   
            Interest Rate               (in thousands)                Principal Balance                                             

                                  ---------------------------------------------------------
         <S>                      <C>                                <C> 
         5.500% - 5.749% .......

         5.750% - 5.999% .......

         6.000% - 6.249% .......

         6.250% - 6.499% .......

         6.500% - 6.749% ....... 

         6.750% - 6.999% .......

         7.000% - 7.249% .......

         7.250% - 7.499% .......

         7.500% - 7.749% .......

         7.750% - 7.999% ....... 

         8.000% - 8.249% ....... 

         8.250% - 8.499% .......

         8.500% - 8.749% .......

         8.750% - 8.999% ....... 

         9.000% - 9.249% .......

         9.250% - 9.499% .......

         9.500% - 9.749% ....... 
                                  --------------------------    --------------------------
         Total
                                  ==========================    ==========================
</TABLE> 

       The following table sets forth certain additional data with respect to
the Gross Margins of the Mortgage-Backed Securities included in the Initial
Portfolio as of _____, 1996:      

                                       32
<PAGE>
 
         
    
                  Interest Rate of Mortgage-Backed Securities
                                                
                                                        Percentage Of
                                   Aggregate          Initial Portfolio
                                 Principal Balance      By Aggregate
                                  (in thousands)      Principal Balance  
            Interest Rate       
                               ============================================
         -0.375% - 0.124% ..... 

          0.125% - 0.624% ..... 

          0.625% - 1.124% ..... 

          1.125% - 1.624% ..... 

          1.625% - 2.124% ..... 

          2.125% - 2.624% ..... 

          2.625% - 3.124% ..... 

          3.125% - 3.624% ..... 

                                -----------------------  ------------------
          Total
                                =======================  ==================
        
             

        Underwriting Standards. The Bank has represented to the Company that all
        ----------------------
of the Mortgage Loans included in the Initial Portfolio were originated
generally in accordance with the underwriting policies customarily employed by
the originator during the period in which the Residential Mortgage Loans in the
Initial Portfolio were originated.      

    
        In the mortgage loan approval process, the Bank assesses both the
borrower's ability to repay the mortgage loan and, in appropriate cases, the
adequacy of the proposed security. Credit approval is vested with the board of
directors of the Bank and delegated to the executive loan committee of the Bank
(the "Executive Loan Committee") and certain senior officers in accordance with
the credit authorizations approved by the board of directors of the Bank. All
multi-family residential mortgage loans are reviewed and approved by the
Executive Loan Committee. Any significant mortgage loan not conforming to the
Bank's approved policies must be approved by the Executive Loan Committee or the
chief executive officer of the Bank. All mortgage loans of $15 million or more
are presented to the board of directors of the Bank for final approval.     
    
        The approval process for all types of mortgage loans includes on-site
appraisals of the properties securing such loans and a review of the applicant's
financial statements and credit, payment and banking history, financial
statements of any guarantors, and tax returns of guarantors of multi-family
residential mortgage loans. The Bank generally lends up to 95% of the appraised
value of single-family residential dwellings to be owner-occupied. The Loan-to-
Value Ratio generally applied by the Bank to multi-family residential mortgage
loans has been 80% of the appraised value of the completed project.    
    
        The Bank requires title insurance policies protecting the priority of
the Bank's liens for all Mortgage Loans and also requires fire and casualty
insurance for permanent Mortgage Loans. The borrower selects the insurance
carrier, subject to the Bank's approval. Generally, for any Residential Mortgage
Loan in an amount exceeding 80% of the appraised value of the security property,
the Bank currently requires mortgage insurance from an independent mortgage
insurance company.     
    
        Substantially all fixed-rate mortgage loans originated by the Bank
contain a "due-on-sale" clause providing that the Bank may declare a mortgage
loan immediately due and payable in the event, among other things, that the
borrower sells the property securing the loan without the consent of the Bank.
The Bank's ARMs generally are assumable.    

                                       33
<PAGE>
 
    
        Geographic Distribution. The Company currently anticipates that
        -----------------------
approximately __% of the residential real estate properties underlying the
Company's Residential Mortgage Loans included in the Initial Portfolio will be
located in the Washington, D.C. metropolitan area. Consequently, these
Residential Mortgage Loans may be subject to a greater risk of default than
other comparable Residential Mortgage Loans in the event of adverse economic,
political or business developments in the Washington, D.C. metropolitan area
that may affect the ability of residential property owners in the Washington,
D.C. metropolitan area to make payments of principal and interest on the
underlying mortgages.     
         
    
        Loan-to-Value Ratios; Insurance. All of the Residential Mortgage Loans
        -------------------------------
having Loan-to-Value Ratios of greater than 85%, and approximately ___% of the
Residential Mortgage Loans having Loan-to-Value Ratios of greater than 80%, are
insured under primary mortgage guaranty insurance policies. Not more than
approximately ____% of the Residential Mortgage Loans are insured by any one
primary mortgage insurance policy issuer. At the time of origination of the
Residential Mortgage Loans, each of the primary mortgage insurance policy
insurers was approved by FNMA or FHLMC. A standard hazard insurance policy is
required to be maintained by the mortgagor with respect to each Residential
Mortgage Loan in an amount equal to the maximum insurable value of the
improvements securing such Residential Mortgage Loan or the principal balance of
such Residential Mortgage Loan, whichever is less. If the residential real
estate property underlying a Residential Mortgage Loan is located in a flood
zone, such Residential Mortgage Loan may also be covered by a flood insurance
policy as required by law. No special hazard insurance policy or mortgagor
bankruptcy insurance will be maintained by the Company with respect to the
Residential Mortgage Loans in the Initial Portfolio, nor will any Residential
Mortgage Loan be insured by the Federal Housing Administration or guaranteed by
the Veterans Administration.    
         

Servicing
    
        The Mortgage Loans included in the Initial Portfolio will be serviced by
the Bank and/or one or more of the Bank's affiliates pursuant to the terms of a
Servicing Agreement. The servicer receives a fee equal to .375% per annum on the
principal balances of the loans serviced.    
    
        The Servicing Agreement requires the servicer to service the Company's
Mortgage Loans in a manner generally consistent with accepted secondary market
practices, with any servicing guidelines promulgated by the Company and, in the
case of Residential Mortgage Loans, with FNMA and FHLMC guidelines and
procedures. The Servicing Agreement requires the servicer to service the
Mortgage Loan solely with a view toward the interests of the Company and without
regard to the interests of the Bank or any of its affiliates. The servicer will
collect and remit principal and interest payments, administer mortgage escrow
accounts, submit and pursue insurance claims and initiate and supervise
foreclosure proceedings on the Mortgage Loans it services. The servicer will
also provide accounting and reporting services required by the Company for such
Mortgage Loans. The Servicing Agreement requires the servicer to follow such
collection procedures as are customary in the industry, including contacting
delinquent borrowers and supervising foreclosures and property disposition in
the event of unremedied defaults in accordance with servicing guidelines
promulgated by the Company. The servicer may, in its discretion, arrange with a
defaulting borrower a schedule for the liquidation of delinquencies, provided
that, in the case of Residential Mortgage Loans, no primary mortgage guaranty
insurance coverage is adversely affected. The servicer may also be directed by
the Company, at any time during the servicing process, to dispose of any
Mortgage Loan which becomes "classified," placed in a "nonaccrual status" or
which has been, more than once during the preceding 12 months, more than 30 days
past due in the payment of principal or interest. The servicer may from time to
time subcontract all or a portion of its servicing obligations under the
Servicing Agreement to which it is a party to affiliates of the Bank. If no
affiliate of the Bank is engaged in the business of servicing Mortgage Loans,
the servicer may subcontract all or a portion of its obligations under its
respective Servicing Agreement to an unrelated third party subject to approval
of a majority of the Independent Directors. The servicer will not, in connection
with subcontracting any of its obligations under its respective Servicing
Agreement, be discharged or relieved in any respect from its obligation to the
Company to perform its obligations under such Servicing Agreement.     

                                       34
<PAGE>
 
    
        The servicer will be required to pay all expenses related to the
performance of its duties under its respective Servicing Agreement. The servicer
will be required to make advances of taxes and required insurance premiums that
are not collected from borrowers with respect to any Mortgage Loan serviced by
it, unless it determines that such advances are nonrecoverable from the
mortgagor, insurance proceeds or other sources with respect to such Mortgage
Loan. If such advances are made, the servicer generally will be reimbursed prior
to the Company out of proceeds related to such Mortgage Loan. The servicer also
will be entitled to reimbursement by the Company for expenses incurred by it in
connection with the liquidation of defaulted Mortgage Loans serviced by it and
in connection with the restoration of mortgaged property. If claims are not made
or paid under applicable insurance policies or if coverage thereunder has
ceased, the Company will suffer a loss to the extent that the proceeds from
liquidation of the mortgaged property, after reimbursement of the servicer's
expenses in the sale, are less than the outstanding principal balance of the
related Mortgage Loan. The servicer will be responsible to the Company for any
loss suffered as a result of such servicer's failure to make and pursue timely
claims or as a result of actions taken or omissions made by such servicer which
cause the policies to be cancelled by the insurer. The servicer will be required
to represent and warrant that the Mortgage Loans it services will comply with
any loan servicing guidelines promulgated by the Company and to agree to
repurchase, at the request of the Company, any Mortgage Loan it services in the
event that it fails to make such representations or warranties or any such
representation or warranty is untrue. The repurchase price for any such Mortgage
Loan will be the outstanding principal amount thereof plus accrued and unpaid
interest thereon at the date of repurchase. The servicer may institute
foreclosure proceedings, exercise any power of sale contained in any mortgage or
deed of trust, obtain a deed in lieu of foreclosure or otherwise acquire title
to a mortgaged property underlying a Mortgage Loan by operation of law or
otherwise in accordance with the terms of its Servicing Agreement.     
    
        The Company may terminate the Servicing Agreement upon the occurrence of
one or more events specified in the Servicing Agreement. Such events relate
generally to the servicer's proper and timely performance of its duties and
obligations under the Servicing Agreement. In addition, the Company may also
terminate the Servicing Agreement without cause upon 60 days' notice and payment
of a termination fee that is competitive with that which is generally payable in
the industry. The termination fee will be based on the aggregate outstanding
principal amount of the loans then serviced under the Servicing Agreement. As
long as any Series A Preferred Shares remain outstanding, the Company may not
terminate, or elect not to renew, the Servicing Agreement without the approval
of a majority of the Independent Directors.     
    
        As is customary in the mortgage loan servicing industry, the servicer
will be entitled to retain any late payment charges, prepayment fees, penalties
and assumption fees collected in connection with the Mortgage Loans serviced by
it. The servicer will receive any benefit derived from interest earned on
collected principal and interest payments between the date of collection and the
date of remittance to the Company and from interest earned on tax and insurance
impound funds with respect to Mortgage Loans serviced by it. The servicer will
be required to remit to the Company no later than the 20th day of each month all
principal and interest collected from borrowers of Mortgage Loans serviced by it
on or before the 10th day of such month.     
    
        When any mortgaged property underlying a Mortgage Loan is conveyed by a
mortgagor, the servicer generally will enforce any "due-on-sale" clause
contained in the Mortgage Loan, to the extent permitted under applicable law and
governmental regulations. The terms of a particular Mortgage Loan or applicable
law, however, may provide that the servicer is prohibited from exercising the
"due-on-sale" clause under certain circumstances related to the security
underlying the Mortgage Loan and the buyer's ability to fulfill the obligations
under the related mortgage note. Upon any assumption of a Mortgage Loan by a
transferee, a fee equal to a specified percentage of the outstanding principal
balance of the Mortgage Loan is typically required, which sum will be retained
by the servicer as additional servicing compensation.     

Employees
    
        The Company has six officers. The executive officers of the Company are
described further below under "Management." The Company does not anticipate that
it will require any additional employees because it has      

                                       35
<PAGE>
 
    
retained the Advisor to perform certain functions pursuant to the Advisory
Agreement described below under "-- The Advisor." Each officer of the Company
currently is also an officer and/or director of the Bank and/or affiliates of
the Bank. The Company will maintain corporate records and audited financial
statements that are separate from those of the Bank or any of the Bank's
affiliates. None of the officers, directors or employees of the Company will
have any direct or indirect pecuniary interest in any Mortgage Asset to be
acquired or disposed of by the Company or in any transaction in which the
Company has an interest or will engage in acquiring, holding and managing
Mortgage Assets.     

Competition
    
        The Company does not anticipate that it will engage in the business of
originating Mortgage Loans. It does anticipate that it will purchase Mortgage
Assets in addition to those in the Initial Portfolio and that all these Mortgage
Assets will be purchased from the Bank and affiliates of the Bank. Accordingly,
the Company does not expect to compete with mortgage conduit programs,
investment banking firms, savings and loan associations, banks, thrift and loan
associations, finance companies, mortgage bankers or insurance companies in
acquiring its Mortgage Assets.     

Legal Proceedings

        The Company is not the subject of any material litigation. None of the
Company, the Bank or any affiliate of the Bank is currently involved in nor, to
the Company's knowledge, currently threatened with any material litigation with
respect to the Mortgage Assets to be included in the Initial Portfolio, other
than routine litigation arising in the ordinary course of business, most of
which is expected to be covered by liability insurance.

                                   MANAGEMENT

Directors and Executive Officers
    
        The Company's Board of Directors currently is composed of four members.
Two additional persons will be appointed to the Board, each of whom will be an
Independent Director. Pursuant to the Articles Supplementary establishing the
Series A Preferred Shares, the Independent Directors are required to take into
account the interests of the holders of both the Series A Preferred Shares and
the Common Stock in assessing the benefit to the Company of any proposed action
requiring their consent. In considering the interests of the holders of the
Series A Preferred Shares, the Independent Directors shall owe the same duties
which the Independent Directors owe to holders of Common Stock. The Company
currently has six officers. The Company has no other employees and does not
anticipate that it will require additional employees. See "Business and 
Strategy--Employees."     

                                       36
<PAGE>
 
The persons who are directors and executive officers of the Company are as
follows:

    
        NAME                    AGE             POSITION AND OFFICES HELD
        ----                    ---             -------------------------

Alexander R.M. Boyle.........   58          Director

Shephen R. Halpin, Jr........   41          Executive Vice President, Chief
                                            Financial Officer, Treasurer and
                                            Director

Leslie A. Nicholson..........   56          Executive Vive President, General 
                                            Counsel and Director

B. Francis Saul II...........   64          Chairman of the Board, Chief 
                                            Executive Officer and President

Independent Director No. 1...   --          Director

Independent Director No. 2...   --          Director 

 .............................

     


        The following is a summary of the experience of the executive officers
and directors of the Company:

        ALEXANDER R. M. BOYLE has been Vice Chairman of the Board of Directors
of the Bank since 1985. Prior to beginning service in this position, Mr. Boyle
was the President and a member of the Board of Directors of Government Services
Savings and Loan, Inc. from 1975 until its merger with the Bank in 1985. He has
served as a director of the U.S. League of Savings Institutions and as chairman
of the Maryland League of Financial Institutions. He currently serves as a
director of the Association of Financial Services Holding Companies and serves
on the Chancellor's Advisory Council of the University of Maryland and is a
member of the Rotary Club of Bethesda-Chevy Chase.

        STEPHEN R. HALPIN, JR. serves as Executive Vice President and Chief
Financial Officer of the Bank. Mr. Halpin is also the Chief Financial Officer
for the B. F. Saul Company and B. F. Saul Real Estate Investment Trust. He is a
Trustee of the B. F. Saul Employees Profit Sharing Retirement Trust. In
addition, Mr. Halpin is a Trustee for Hospice Caring, Inc. Before joining the
Bank in 1983, Mr. Halpin was with a regional accounting firm.

        LESLIE A. NICHOLSON has been an Executive Vice President and the General
Counsel of the Bank since June 1996. Prior to joining the Bank, he was a partner
at Shaw, Pittman, Potts & Trowbridge from January 1972 until May 1996.

    
        B. FRANCIS SAUL II serves as Chairman of the Board and Chief Executive
Officer of the Bank. He also has been President and Chief Operating Officer of
B. F. Saul Company since 1969. Mr. Saul has served as the Chairman of B. F. Saul
Real Estate Investment Trust since 1969 and as a trustee since 1964. He is also
a director of Derwood Investment Corporation. At September 30, 1996, B. F. Saul
Real Estate Investment Trust and Derwood Investment Corporation owned of record
80% and 16%, respectively, of the Bank's outstanding common stock. Mr. Saul is
also Chairman of the Board of Directors of Chevy Chase Financial Limited and
Chevy Chase Property Company Limited and a past Chairman of Financial General
Bankshares. He serves as Chairman of the Board and Chief Executive Officer of
Saul Centers, Inc., a public real estate investment trust. He also serves as a
Trustee of the National Geographic Society, a member of the Trustees Council of
the National Gallery of Art and an Honorary Trustee of the Brookings Institute.
In addition, Mr. Saul is a director of Colonial Williamsburg Hotel Properties,
Inc., a member of the Folger Shakespeare Library and the Board of Visitors and
Governors of Washington College.     
         

        INDEPENDENT DIRECTOR NO. 1.

                                       37
<PAGE>
 
        INDEPENDENT DIRECTOR NO. 2.

Independent Directors
    
        The Company's Articles Supplementary establishing the Series A Preferred
Shares require that, as long as any Series A Preferred Shares are outstanding,
certain actions by the Company be approved by a majority of the Independent
Directors of the Company. See "Description of Series A Preferred Shares --
Independent Director Approval." ___________ and ___________ are the Company's
initial Independent Directors. As long as there are only two Independent
Directors, any action that requires the approval of a majority of Independent
Directors must be approved by both Independent Directors.     
    
        If at any time the Company fails to declare and pay a quarterly dividend
payment on the Series A Preferred Shares, the number of directors then
constituting the Board of Directors of the Company will be increased by two at
the Company's next annual meeting and the holders of Series A Preferred Shares,
voting together with the holders of any other outstanding series of Preferred
Stock as a single class, will be entitled to elect two additional directors to
serve on the Company's Board of Directors. Any member of the Board of Directors
elected by holders of the Company's Preferred Stock will be deemed to be an
Independent Director for purposes of the actions requiring the approval of a
majority of the Independent Directors. See "Description of Series A Preferred
Shares -- Voting Rights."    

Audit Committee

        Upon consummation of the Offering, the Company will establish an audit
committee which will review the engagement of independent accountants and review
the independence of its auditors. The audit committee will also review the
adequacy of the Company's internal accounting controls. The audit committee will
be comprised of ___________ and ___________.


Compensation of Directors and Officers
    
        The Company intends to pay the Independent Directors of the Company fees
for their services as directors. The Independent Directors will receive annual
compensation of $10,000 plus a fee of $750 for attendance (in person or by
telephone) at each meeting of the Board of Directors.    

        The Company will not pay any compensation to its officers or employees
or to directors who are not Independent Directors.
    
Limitations on Liability of Directors and Officers     
    
        The Company's Articles of Incorporation eliminate, to the fullest extent
permitted by the Maryland General Corporation Law, the personal liability of a
director to the Company or its stockholders for monetary damages for breach of
such director's fiduciary duty. The Company's Articles of Incorporation empower
the Company to indemnify, to the fullest extent permitted by the Maryland
General Corporation Law, any director or officer of the Company. The by-laws of
the Company (the "By-laws") also empower the Company to purchase and maintain
insurance to protect any director or officer against any liability asserted
against him or her, or incurred by him or her, arising out of his or her status
as such.     
    
        The By-laws require indemnification of the Company's directors and
officers and specify that the right to indemnification is a contract right,
setting forth certain procedural and evidentiary standards applicable to the
enforcement of a claim under the By-laws. The By-laws also entitle any director
or officer to be reimbursed for the expenses of prosecuting any claim against
him or her arising out of his or her status as such. The By-laws of the Company
also provide that the Company may enter into contracts with any director or
officer in furtherance of the      

                                       38
<PAGE>
 
indemnification provisions contained in the By-laws and allow the Company to
create a trust fund to ensure payment of amounts indemnified.

The Advisor
    
        In connection with the consummation of the Offering and the formation of
the Company as described herein, the Company will enter into the Advisory
Agreement with the Bank to administer the day-to-day operations of the Company.
The Bank in its role as advisor under the terms of the Advisory Agreement is
herein referred to as the "Advisor." The Advisor will be responsible for (i)
monitoring the credit quality of the Mortgage Assets held by the Company, (ii)
advising the Company with respect to the acquisition, management, financing and
disposition of the Company's Mortgage Assets, and (iii) maintaining custody of
the documents related to the Company's Mortgage Loans . The Advisor may from
time to time subcontract all or a portion of its obligations under the Advisory
Agreement to one or more of its affiliates involved in the business of managing
Mortgage Assets. If no affiliate of the Advisor is engaged in the business of
managing Mortgage Assets, the Advisor may, with the approval of a majority of
the Board of Directors, as well as a majority of the Independent Directors,
subcontract all or a portion of its obligations under the Advisory Agreement to
unrelated third parties. The Advisor will not, in connection with the
subcontracting of any of its obligations under the Advisory Agreement, be
discharged or relieved in any respect from its obligations under the Advisory
Agreement.     
    
        The Advisor and its affiliates have substantial experience in the
mortgage lending industry, both in the origination and in the servicing of
mortgage loans. At June 30, 1996, the Advisor and its affiliates held
approximately $1.5 billion of residential mortgage loans. In their residential
mortgage loan business, the Advisor and its affiliates originate and purchase
residential mortgage loans and then sell such loans to investors, primarily in
the secondary market, while generally retaining the rights to service such
loans. The Advisor and its affiliates also purchase servicing rights on
residential mortgage loans. At June 30, 1996, in addition to loans serviced for
its own portfolio, the Advisor and its affiliates serviced residential mortgage
loans having an aggregate principal balance of approximately $3.1 million.     
    
        The Advisory Agreement has an initial term of three years, and will be
renewed automatically for additional one-year periods unless notice of
nonrenewal is delivered to the Advisor by the Company. The Advisory Agreement
may be terminated by the Company at any time upon 60 days' prior written notice.
As long as any Series A Preferred Shares remain outstanding, any decision by the
Company either not to renew the Advisory Agreement or to terminate the Advisory
Agreement must be approved by a majority of the Board of Directors, as well as
by a majority of the Independent Directors. The Advisor will be entitled to
receive an advisory fee equal to $200,000 payable in quarterly installments with
respect to the advisory and management services provided by it to the 
Company.     
    
        As a result of the relationship between the Bank and the Company,
certain conflicts of interest may arise. See "Risk Factors-- Relationship with
the Bank and its Affiliates; Conflicts of Interest."     

    
        The principal executive offices of the Advisor are located at 8401
Connecticut Avenue, Chevy Chase, Maryland 20815, and its telephone number is
(301) 986-7000.     

                                       39
<PAGE>
 
                 CERTAIN TRANSACTIONS CONSTITUTING THE FORMATION
    
The Formation     

        Prior to or simultaneously with the completion of the Offering, the
Company and the Bank and its affiliates will engage in the transactions
described below which are designed to (i) facilitate the Offering, (ii) transfer
the ownership of the Initial Portfolio to the Company, and (iii) enable the
Company to qualify as a REIT for federal income tax purposes commencing with its
taxable year ending December 31, 1996.

        The transactions constituting the formation of the Company will include
the following:

    
        .       The Article of Incorporation of the Company will be amended to
                provide for ____ authorized shares of Common Stock and ____
                authorized shares of Preferred Stock, and the Company will file
                Articles Supplementary with the Maryland State Department of
                Assessments and Taxation establishing the terms of the Series A
                Preferred Shares.
 
        .       The Company will sell to the public 10,000,000 Series A
                Preferred Shares in the Offering (assuming the Underwriters'
                over-allotment option is not exercised).

        .       The Bank will acquire 100 shares of Common Stock and make
                capital contributions with respect thereto equal to
                approximately $166.7 million. In addition, the Bank will make
                additional capital contributions equal to the aggregate amount
                of underwriting discounts and expenses of the Offering and the 
                formation of the Company.

        .       The Company will acquire the Initial Portfolio from the Bank and
                affiliates of the Bank for an aggregate purchase price equal to
                approximately $416.7 million pursuant to the terms of the
                Purchase Agreements.    

        .       The Company will enter into the Advisory Agreement with the
                Advisor pursuant to which the Advisor will manage the Mortgage
                Assets held by the Company and administer the day-to-day
                operations of the Company. See "Management - The Advisor."

        .       The Company will enter into the Servicing Agreements pursuant to
                which the Bank and/or one or more of the Bank's affiliates will
                service the Mortgage Loans included in the Initial Portfolio.
                See "Business and Strategy--Servicing."


    
        The Bank currently owns, and following the completion of the Offering
will continue to own, all of the issued and outstanding shares of Common Stock
of the Company. In addition to its ownership of 100% of the Common Stock of the
Company, the Bank will also have responsibility for the day-to-day management
and custody of the Company's assets, in its capacity as Advisor under the
Advisory Agreement. See "Management - The Advisor" and "Risk Factors -
Relationship with the Bank and its Affiliates; Conflicts of Interest."    

    
        The Company and the Bank intend that the fair value of the Initial
Portfolio will equal the amount (approximately $416.7 million) that the Company
will pay for the Initial Portfolio.  However, no third party valuations of the
Mortgage Assets constituting the Initial Portfolio have been or will be obtained
for purposes of the Offering, and there can be no assurance that the fair value
of the Initial Portfolio will not differ from the purchase price to be paid by
the Company. See "Risk Factors -- No Third Party Valuation of the Mortgage
Assets; No Arm's-Length Negotiations with Affiliates" and "--Relationship with
the Bank and its Affiliates; Conflicts of Interest."     

                                       40
<PAGE>
 
    
Benefits to the Bank and its Affiliates

     The Bank and its affiliates expect to realize the following benefits in
connection with the Offering and other transactions constituting the formation
of the Company:

      .    The Bank has advised the Company that it expects the Series A
           Preferred Shares will qualify as Tier 1 capital of the Bank under
           relevant regulatory capital guidelines and that dividends payable on
           the Series A Preferred Shares will be deductible for income tax
           purposes as a result of the Company's qualification as a REIT. The
           Bank also has informed the Company that the Offering and other
           transactions constituting formation of the Company will provide the
           Bank with a more cost-effective means of obtaining regulatory capital
           than if the Bank were to issue preferred stock itself. For a
           discussion of the capital requirements applicable to the Bank, see
           "Certain Information Regarding the Bank -- Risk Factors and Other
           Considerations -- Regulatory Capital Levels."

      .    The Bank will receive approximately $416.7 million upon consummation
           of the Offering (assuming no exercise by the Underwriters of their
           over-allotment option) in connection with the sale of the Initial
           Portfolio to the Company (approximately $240.6 million of which
           represents new funds after giving effect to the Bank's expense of
           purchasing the Company's Common Stock and additional capital
           contributions).


      .    The Bank will be entitled to receive annual advisory and servicing
           fees and annual dividends in respect of the Common Stock. For the
           first 12 months following completion of the Offering, these annual
           fees and dividends are anticipated to be as follows:


           Advisory Fee ....................... $200,000

           Servicing Fee ......................               /1/
                                                                 
           Common Stock Dividend ..............               /2/

                                                ------------
                                                 $
                                                ============


           /1/ Assumes that for the first 12 months following completion of the
               Offering, the Company holds Residential Mortgage Loans with the
               same outstanding principal balances as those Residential Mortgage
               Loans included in the Initial Portfolio. See "Business and
               Strategy -- Servicing" for a description of the basis upon which
               the servicing fees will be calculated.

           /2/ The amount of dividends to be paid in respect of the Common Stock
               is expected to be equal to the excess of the Company's "REIT
               taxable income" (excluding capital gains) over the amount of
               dividends paid in respect of Preferred Stock. The aggregate
               annual dividend amount of the Series A Preferred Shares is $___
               million. Assuming that (i) the Mortgage Assets included in the
               Initial Portfolio are held for the 12-month period following
               completion of the Offering, (ii) principal repayments are
               reinvested in additional Mortgage Assets with characteristics
               similar to those of the Mortgage Assets included in the Initial
               Portfolio, and (iii) interest rates remain constant during such
               12-month period, the Company anticipates that the Initial
               Portfolio will generate "REIT taxable income" (excluding capital
               gains) of approximately $___ million, after payment of servicing
               and advisory fees, during such 12-month period.     

                                       41
<PAGE>
 
    
       

      .        The Bank also will be entitled to retain any late payment
               charges, prepayment fees, penalties and assumption fees collected
               in connection with the mortgage Loans serviced by it. In
               addition, the Bank and/or one or more of its affiliates, as
               servicer(s), will receive any benefit derived from interest
               earned on collected principal and interest payments between the
               date of collection and the date of remittance to the Company and
               from interest earned on tax and insurance impound funds with
               respect to Mortgage Loans serviced by such servicer(s).    

                    DESCRIPTION OF SERIES A PREFERRED SHARES
    
     The following summary sets forth the material terms and provisions of the
Series A Preferred Shares, and is qualified in its entirety by reference to the
terms and provisions of the Articles Supplementary establishing the Series A
Preferred Shares and the Company's Articles of Incorporation, the forms of which
have been filed with the Securities and Exchange Commission (the "Commission")
as exhibits to the Registration Statement of which this Prospectus forms a part.
See "Description of Capital Stock."     

General

     The Series A Preferred Shares form a series of the Preferred Stock of the
Company, which Preferred Stock may be issued from time to time in one or more
series with such rights, preferences and limitations as are determined by the
Company's Board of Directors or, if then constituted, a duly authorized
committee thereof. The Board of Directors has authorized the Company to issue
the Series A Preferred Shares.
    
     When issued, the Series A Preferred Shares will be validly issued, fully
paid and nonassessable. The holders of the Series A Preferred Shares will have
no preemptive rights with respect to any shares of the capital stock of the
Company or any other securities of the Company convertible into or carrying
rights or options to purchase any such shares. The Series A Preferred Shares
will not be subject to any sinking fund or other obligation of the Company for
their repurchase or retirement. The Series A Preferred Shares will be exchanged
automatically on a one-for-one basis for Bank Preferred Shares upon the
occurrence of the Exchange Event.     
    
     The transfer agent, registrar and dividend disbursement agent for the
Preferred Stock will be ________________________. The registrar for shares of
Preferred Stock will send notices to shareholders of any meetings at which
holders of the Preferred Stock have the right to elect directors of the Company.
     
    
Automatic Exchange

     Each Series A Preferred Share will be exchanged automatically for one newly
issued Bank Preferred Share, if (i) the Bank's ratio of core (Tier 1) capital to
adjusted total assets as calculated in accordance with the capital regulations
applicable to the Bank is less than 3.0%, as determined in the Bank's most
recent quarterly report of condition (or successor report) or final report of
examination, and (ii) not later than the filing by the Bank of a quarterly
report indicating a ratio of core (Tier 1) capital to adjusted total assets
equal to or exceeding 3%, either (A) the "appropriate federal banking agency"
for the Bank issues a prompt corrective action directive, or (B) a receiver or
conservator appointed for the Bank issues a letter (such directive or letter
being referred to herein as the "Directive"), in either case directing the
exchange of the Series A preferred shares for Bank Preferred Shares (i.e., the
Exchange Event). Upon the Exchange Event, each holder of Series A Preferred
Shares shall be unconditionally obligated to surrender to the Bank each Series A
Preferred Share of such holder, and the Bank shall be unconditionally obligated
to issue to such holder in exchange for each such Series A Preferred Share a
Bank Preferred Share. Any Series A Preferred Shares purchased or redeemed by the
Company prior to the Time of Exchange (as defined below) shall not be deemed
outstanding and shall not be subject to the Automatic Exchange.

     The Automatic Exchange shall occur as of 8:00 a.m. Eastern Standard Time on
the date for such exchange set forth in the Directive, or, if such date is not
set forth in the Directive, as of 8:00 a.m. on the earliest possible date such
exchange could occur consistent with the Directive (the "Time of Exchange"). As
of the Time of Exchange, all     

                                       42
<PAGE>
 
    
shares of Series A Preferred Shares required to be exchanged will be cancelled
by the Company, all rights of the holders of Series A Preferred Shares as
stockholders of the Company will cease, and such persons shall thereupon and
thereafter be deemed to be and shall be for all purposes the holders of Bank
Preferred Shares. The Company will mail notice of the occurrence of the Exchange
Event to each holder of Series A Preferred Shares within 30 days of such event[,
and the Bank will deliver to each such holder certificates for Bank Preferred
Shares upon surrender of certificates for Series A Preferred Shares]. Until such
replacement stock certificates are delivered (or in the event such replacement
certificates are not delivered), certificates previously representing Series A
Preferred Shares shall be deemed for all purposes to represent Bank Preferred
Shares. All corporate action necessary for the Bank to issue the Bank Preferred
Shares will be completed upon completion of the Offering.Accordingly, once the
Directive is issued, no action will be required to be taken by holders of Series
A Preferred Shares, by the Bank or by the Company in order to effect the
Automatic Exchange as of the Time of Exchange, except the delivery of
certificates representing the Bank Preferred Shares.

     Holders of Series A Preferred Shares, by purchasing such shares of Series A
Preferred Shares, will be deemed to have agreed to be bound by the unconditional
obligation to exchange such shares of Series A Preferred Shares for Bank
Preferred Shares upon the occurrence of the Exchange Event. The obligation of
the holders of Series A Preferred Shares to surrender such shares and the
obligation of the Bank to issue Bank Preferred Shares in exchange for Series A
Preferred Shares shall be enforceable by the Bank and such holders,
respectively, against the other.

     Absent the occurrence of the Exchange Event, no shares of Bank Preferred
Shares will be issued. Upon the occurrence of the Exchange Event, the Bank
Preferred Shares to be issued as part of the Automatic Exchange would constitute
a newly issued series of preferred stock of the Bank and would constitute 100%
of the issued and outstanding shares of Bank Preferred Shares. Holders of Bank
Preferred Shares would have the same dividend rights, liquidation preference,
redemption options and other attributes as to the Bank as holders of Series A
Preferred Shares have as to the Company, except that the Bank Preferred Shares
would not be listed on the NYSE. Any accrued and unpaid dividends on the Series
A Preferred Shares as of the Time of Exchange would be deemed to be accrued and
unpaid dividends on the Bank Preferred Shares. The Bank Preferred Shares would
rank pari passu in terms of dividend payment and liquidation preference with any
outstanding shares of preferred stock of the Bank. See "Certain Information
Regarding the Bank -- Capitalization." The Bank intends to register the Bank
Preferred Shares with the OTS pursuant to an Offering Circular, a copy of which
is affixed to this Prospectus as Attachment __ and incorporated herein by
reference. The Bank Preferred Shares will not be registered with the Commission
and will be offered pursuant to an exemption from registration under Section
3(a)(5) of the Securities Act of 1933, as amended (the "Securities Act"). The
Bank does not intend to apply for listing of the Bank Preferred Shares on any
national securities exchange or for quotation of the Bank Preferred Shares
through the National Association of Securities Dealers Automated Quotation
System. Absent the occurrence of the Exchange Event, however, the Bank will not
issue any Bank Preferred Shares, although the Bank will be able to issue
preferred stock in series other than that of the Bank Preferred Shares.

    Holders of Series A Preferred Shares cannot exchange their Series A
Preferred Shares for Bank Preferred Shares voluntarily. In addition, absent the
occurrence of the Automatic Exchange, holders of Series A Preferred Shares will
have no dividend, voting, liquidation preference or other rights with respect to
any security of the Bank; such rights as are conferred by the Series A Preferred
Shares exist solely as to the Company.     

Dividends
    
     Holders of Series A Preferred Shares shall be entitled to receive, if, when
and as declared by the Board of Directors of the Company out of assets of the
Company legally available therefor, cash dividends at the rate of _____% per
annum of the initial liquidation preference (equivalent to $__________ per share
per annum). If declared, dividends on the Series A Preferred Shares shall be
payable quarterly in arrears on January 15, April 15, July 15 and October 15 of
each year, at such annual rate, commencing on January 15, 1997. Dividends in
each quarterly period will accrue from the first day of such period, whether or
not declared or paid for the prior quarterly period. Each declared dividend
shall be payable to holders of record as they appear at the close of business on
the      

                                       43
<PAGE>
 
stock register of the Company on such record dates, not exceeding 45 days
preceding the payment dates thereof, as shall be fixed by the Board of Directors
of the Company.
    
     The right of holders of Series A Preferred Shares to receive dividends is
noncumulative. Accordingly, if the Board of Directors fails to declare a
dividend on the Series A Preferred Shares for a dividend period, then holders of
the Series A Preferred Shares will have no right to receive a dividend for that
period, and the Company will have no obligation to pay a dividend for that
period, whether or not dividends are declared and paid for any future period
with respect to either the Series A Preferred Shares or the Common Stock. If the
Company fails to pay or declare and set aside for payment a quarterly dividend
on the Series A Preferred Shares, holders of the Preferred Stock of the Company,
including the Series A Preferred Shares, will be entitled to elect two
directors. See "-- Voting Rights."     

     If any Series A Preferred Shares are outstanding, no full dividends shall
be declared or paid or set apart for payment on any series of capital stock of
the Company ranking, as to dividends, on a parity with or junior to the Series A
Preferred Shares for any dividend period unless full dividends have been or
contemporaneously are declared and paid, or declared and a sum sufficient for
the payment thereof is set apart for such payments on the Series A Preferred
Shares, for the then-current dividend period. When dividends are not paid in
full (or a sum sufficient for such full payment is not set apart) upon the
Series A Preferred Shares and the shares of any other series of capital stock
ranking on a parity as to dividends with the Series A Preferred Shares, all
dividends declared upon Series A Preferred Shares and any other series of
capital stock ranking on a parity as to dividends with the Series A Preferred
Shares shall be declared pro rata so that the amount of dividends declared per
share on the Series A Preferred Shares and such other series of capital stock
shall in all cases bear to each other the same ratio that full dividends, for
the then-current dividend period, per share on the Series A Preferred Shares
(which shall not include any accumulation in respect of unpaid dividends for
prior dividend periods) and full dividends, including required or permitted
accumulations, if any, on such other series of capital stock bear to each other.

     Except as provided in the immediately preceding paragraph, unless full
dividends on the Series A Preferred Shares have been or contemporaneously are
declared and paid or declared and a sum sufficient for the payment thereof has
been set apart for payment for the then-current dividend period, no dividends
(other than in Common Stock or other capital stock ranking junior to the Series
A Preferred Shares as to dividends and upon liquidation) shall be declared or
paid or set aside for payment and no other distribution shall be declared or
made upon the Common Stock or any other capital stock of the Company ranking
junior to or on a parity with the Series A Preferred Shares as to dividends or
amounts upon liquidation, nor shall any Common Stock or any other capital stock
of the Company ranking junior to or on a parity with the Series A Preferred
Shares as to dividends or amounts upon liquidation be redeemed, purchased or
otherwise acquired for any consideration (or any monies to be paid to or made
available for a sinking fund for the redemption of any such stock) by the
Company (except by conversion into or exchange for other capital stock of the
Company ranking junior to the Series A Preferred Shares as to dividends and
amounts upon liquidation).
 
     For a discussion of the tax treatment of distributions to stockholders, see
"Federal Income Tax Considerations -- Taxation of United States Stockholders"
and "-- Taxation of Foreign Stockholders."

Voting Rights

     Except as expressly required by applicable law, or except as indicated
below, the holders of the Series A Preferred Shares will not be entitled to
vote. In the event the holders of Series A Preferred Shares are entitled to vote
as indicated below, each Series A Preferred Share will be entitled to one vote
on matters on which holders of the Series A Preferred Shares are entitled to
vote.
    
     If at the time of any annual meeting of the Company's stockholders for the
election of directors the Company has failed to pay a quarterly dividend during
any of the four preceding quarterly dividend periods on any series of Preferred
Stock of the Company, including the Series A Preferred Shares, the number of
directors then      

                                       44
<PAGE>
 
    
constituting the Board of Directors of the Company will be increased by two (if
not already increased by two due to a default in preference dividends), and the
holders of the Series A Preferred Shares, voting together with the holders of
all other series of Preferred Stock as a single class, will be entitled to elect
such two additional directors to serve on the Company's Board of Directors at
each such annual meeting. Each director elected by the holders of shares of the
Preferred Stock shall continue to serve as such director until the later of 
(i) the full term for which he or she shall have been elected or (ii) the
payment of a quarterly dividend on the Preferred Stock, including the Series A
Preferred Shares.    
    
     The affirmative vote or consent of the holders of at least 67% of the
outstanding shares of each series of Preferred Stock of the Company, including
the Series A Preferred Shares, will be required (a) to create any class or
series of stock which shall have preference as to dividends or distribution of
assets over any outstanding series of Preferred Stock of the Company other than
a series which shall not have any right to object to such creation or (b) alter
or change the provisions of the Company's Articles of Incorporation (including
the Articles Supplementary establishing the Series A Preferred Shares) so as to
adversely affect the voting powers, preferences or special rights of the holders
of a series of Preferred Stock of the Company; provided that if such amendment
shall not adversely affect all series of Preferred Stock of the Company, such
amendment need only be approved by at least 67% of the holders of shares of all
series of Preferred Stock adversely affected thereby.     

Redemption
    
     The Series A Preferred Shares will not be redeemable prior to _________,
2001 (except upon the occurrence of a Tax Event). On or after such date, the
Series A Preferred Shares will be redeemable at the option of the Company, in
whole or in part, at any time or from time to time on not less than 30 nor more
than 60 days' notice by mail, at a redemption price of $25.00 per share, plus
accrued and unpaid dividends to the date of redemption, if any, thereon. Any
such redemption must comply with the prompt corrective action and capital
distribution regulations of the Office of Thrift Supervision (the "OTS"), which
may prohibit a redemption or require the OTS' prior approval of a redemption.
Unless full dividends on the Series A Preferred Shares have been or
contemporaneously are declared and paid or declared and a sum sufficient for the
payment thereof has been set apart for payment for the then-current dividend
period, no Series A Preferred Shares shall be redeemed unless all outstanding
Series A Preferred Shares are redeemed and the Company shall not purchase or
otherwise acquire any Series A Preferred Shares; provided, however, that the
Company may purchase or acquire Series A Preferred Shares pursuant to a purchase
or exchange offer made on the same terms to holders of all outstanding Series A
Preferred Shares.     

     The Company will also have the right at any time, upon the occurrence of a
Tax Event, to redeem the Series A Preferred Shares, in whole (but not in part)
at a redemption price of $25.00 per share, plus accrued and unpaid dividends to
the date of redemption, if any, thereon. "Tax Event" means the receipt by the
Company of an opinion of a nationally recognized law firm experienced in such
matters to the effect that, as a result of (i) any amendment to, clarification
of, or change (including any announced prospective change) in, the laws or
treaties (or any regulations thereunder) of the United States or any political
subdivision or taxing authority thereof or therein affecting taxation, (ii) any
judicial decision, official administrative pronouncement, published or private
ruling, regulatory procedure, notice or announcement (including any notice or
announcement of intent to adopt such procedures or regulations) ("Administrative
Action") or (iii) any amendment to, clarification of, or change in the official
position or the interpretation of such Administrative Action or any
interpretation or pronouncement that provides for a position with respect to
such Administrative Action that differs from the theretofore generally accepted
position, in each case, by any legislative body, court, governmental authority
or regulatory body, irrespective of the manner in which such amendment,
clarification or change is made known, which amendment, clarification, or change
is effective or such pronouncement or decision is announced on or after the date
of issuance of the Series A Preferred Shares, there is more than an
insubstantial risk that (a) dividends paid or to be paid by the Company with
respect to the capital stock of the Company are not, or will not be, fully
deductible by the Company for United States federal income tax purposes or 
(b) the Company is, or will be, subject to more than a de minimis amount of 
other taxes, duties or other governmental charges.

                                       45
<PAGE>
 
Rights Upon Liquidation

     In the event of any voluntary or involuntary liquidation, dissolution or
winding up of the Company, the holders of the Series A Preferred Shares at the
time outstanding will be entitled to receive out of assets of the Company
available for distribution to stockholders, before any distribution of assets is
made to holders of Common Stock or any other class of stock ranking junior to
the Series A Preferred Shares upon liquidation, liquidating distributions in the
amount of $25.00 per share, plus accrued and unpaid dividends thereon, if any,
to the date of liquidation.

     After payment of the full amount of the liquidating distributions to which
they are entitled, the holders of Series A Preferred Shares will have no right
or claim to any of the remaining assets of the Company. In the event that, upon
any such voluntary or involuntary liquidation, dissolution or winding up, the
available assets of the Company are insufficient to pay the amount of the
liquidation distributions on all outstanding Series A Preferred Shares and the
corresponding amounts payable on all shares of other classes or series of
capital stock of the Company ranking on a parity with the Series A Preferred
Shares in the distribution of assets upon any liquidation, dissolution or
winding up of the affairs of the Company, then the holders of the Series A
Preferred Shares and such other classes or series of capital stock shall share
ratably in any such distribution of assets in proportion to the full liquidating
distributions to which they would otherwise be respectively entitled.

     For such purposes, the consolidation or merger of the Company with or into
any other entity, or the sale, lease or conveyance of all or substantially all
of the property or business of the Company, shall not be deemed to constitute
liquidation, dissolution or winding up of the Company.

Independent Director Approval
    
     The Articles Supplementary establishing the Series A Preferred Shares
require that, as long as any Series A Preferred Shares are outstanding, certain
actions by the Company be approved by a majority of the Independent Directors.
_____________ and _____________ are the Company's initial Independent Directors.
See "Management -- Independent Directors." As long as there are only two
Independent Directors, any action that requires the approval of a majority of
Independent Directors must be approved by both Independent Directors. In order
to be considered "independent," a director must not be a current employee of the
Company, the Bank or any affiliate of the Bank. In addition, any members of the
Board of Directors of the Company elected by holders of Preferred Stock,
including the Series A Preferred Shares, will be deemed to be Independent
Directors for purposes of approving actions requiring the approval of a majority
of the Independent Directors. The actions which require approval of a majority
of the Independent Directors include (i) the issuance of additional Preferred
Stock ranking on a parity with the Series A Preferred Shares, (ii) the
incurrence of debt for borrowed money in excess of 25% of the aggregate amount
of net proceeds received in connection with the issuance of Preferred Stock and
Common Stock, (iii) the modification of the general distribution policy or the
declaration of any distribution in respect of Common Stock for any year if,
after taking into account any such proposed distribution, total distributions on
the Series A Preferred Shares and the Common Stock would exceed an amount equal
to the sum of 105% of the Company's "REIT taxable income" (excluding capital
gains) for such year plus net capital gains of the Company for that year, 
(iv) the acquisition of real estate assets other than Mortgage Loans or 
Mortgage-Backed Securities, (v) the redemption of any shares of Common Stock, 
(vi) the termination or modification of, or the election not to renew, the
Advisory Agreement or any Servicing Agreement or the subcontracting of any
duties under the Servicing Agreements to third parties unaffiliated with the
Bank, (vii) any dissolution, liquidation or termination of the Company prior to
___________, 2026, (viii) any material amendment to or modification of any of
the Residential Mortgage Loan Purchase Agreements, and (ix) the determination to
revoke the Company's REIT status. The Articles of Incorporation require that, in
assessing the benefits to the Company of any proposed action requiring their
consent, the Independent Directors take into account the interests of holders of
both the Common Stock and the Preferred Stock, including, without limitation,
holders of the Series A Preferred Shares. In considering the interests of the
holders of the Preferred Stock, including, without limitation, holders of the
Series A Preferred     

                                       46
<PAGE>
 
    
Shares, the Independent Directors shall owe the same duties which the
Independent Directors owe to holders of Common Stock.     
    
Super-majority Director Approval

     The Articles Supplementary require approval by two-thirds of the Company's
Board of Directors in order for the Company to file a voluntary petition of
bankruptcy.     

Restrictions on Ownership

     For information regarding restrictions on ownership of the Series A
Preferred Shares, see "Description of Capital Stock -- Restrictions on Ownership
and Transfer."

                          DESCRIPTION OF CAPITAL STOCK

     The following summary of the terms of the capital stock of the Company does
not purport to be complete and is subject in all respects to the applicable
provisions of the Maryland General Corporation Law and the Articles of
Incorporation of the Company.

Common Stock
    
     General. The Company is authorized to issue up to 100 shares of Common
     -------
Stock. Upon consummation of the Offering and the transactions described in
"Transactions Constituting the Formation," the Company will have outstanding 100
shares of Common Stock, all of which will be held by the Bank.     

     Dividends. Holders of Common Stock are entitled to receive dividends when,
     ---------
as and if declared by the Board of Directors out of funds legally available
therefor, provided that, as long as any shares of Preferred Stock are
outstanding, no dividends or other distributions (including redemptions and
purchases) may be made with respect to the Common Stock unless full dividends,
for the then-current dividend period, on the shares of all series of Preferred
Stock have been paid. In order to remain qualified as a REIT, the Company must
distribute annually at least 95% of its annual "REIT taxable income" (not
including capital gains) to stockholders and make Balancing Distributions as
required. See "Federal Income Tax Considerations -- Organizational
Requirements."

     Voting Rights. Subject to the rights, if any, of the holders of any class
     -------------
or series of Preferred Stock, all voting rights are vested in the Common Stock.
The holders of Common Stock are entitled to one vote per share. All of the
issued and outstanding shares of Common Stock are currently held by the Bank.

     Rights Upon Liquidation. In the event of the liquidation, dissolution or
     -----------------------
winding up of the Company, whether voluntary or involuntary, after there have
been paid or set aside for the holders of all series of Preferred Stock the full
preferential amounts to which such holders are entitled, the holders of Common
Stock will be entitled to share equally and ratably in any assets remaining
after the payment of all debts and liabilities.

Preferred Stock

     Subject to limitations prescribed by Maryland law and the Company's
Articles of Incorporation, the Board of Directors or, if then constituted, a
duly authorized committee thereof is authorized to issue, from the authorized
but unissued shares of capital stock of the Company, Preferred Stock in such
classes or series as the Board of Directors may determine and to establish, from
time to time, the number of shares of Preferred Stock to be included in any such
class or series and to fix the designation and any preferences, conversion and
other rights, voting powers, restrictions, limitations as to dividends,
qualifications and terms and conditions of redemption of the shares 

                                       47
<PAGE>
 
of any such class or series, and such other subjects or matters as may be fixed
by resolution of the Board of Directors.
    
     Preferred Stock, upon issuance against full payment of the purchase price
therefor, will be fully paid and nonassessable. The specific terms of a
particular class or series of Preferred Stock will be described in the Articles
Supplementary relating to that class or series.     
    
     Articles Supplementary relating to each class or series of Preferred Stock
will set forth the preferences and other terms of such class or series,
including without limitation the following: (1) the title and stated value of
such class or series; (2) the number of shares of such class or series offered
and the liquidation preference per share of such class or series; (3) the
dividend rate(s), period(s), and/or payment date(s) or method(s) of calculation
thereof applicable to such class or series; (4) whether such class or series of
Preferred Stock is cumulative or not and, if cumulative, the date from which
dividends on such class or series shall accumulate; (5) the provision for a
sinking fund, if any, for such class or series; (6) the provision for
redemption, if applicable, of such class or series; (7) any limitations on
direct or beneficial ownership and restrictions on transfer, in each case as may
be appropriate to preserve the status of the Company as a REIT; (8) the relative
ranking and preferences of such class or series as to dividend rights and rights
upon liquidation, dissolution or winding up of the affairs of the Company; 
(9) any limitations on issuance of any class or series of Preferred Stock 
ranking senior to or on a parity with such class or series of Preferred Stock as
to dividend rights and rights upon liquidation, dissolution or winding up of the
affairs of the Company; (10) any other specific terms, preferences, rights,
limitations or restrictions of such class or series; and (11) any voting rights
of such class or series.    

Restrictions on Ownership and Transfer
    
     The Company's Articles of Incorporation contain certain restrictions on the
number of shares of Preferred Stock that individual stockholders may directly or
beneficially own. For the Company to qualify as a REIT under the Code, no more
than 50% of the value of its outstanding shares of capital stock may be owned,
directly or indirectly, by five or fewer individuals (as defined in the Code to
include certain entities) during the last half of a taxable year (other than the
first year) or during a proportionate part of a shorter taxable year (the "Five
or Fewer Test"). The capital stock of the Company must also be beneficially
owned by 100 or more persons during at least 335 days of a taxable year or
during a proportionate part of a shorter taxable year (the "One Hundred Persons
Test"). Because a significant percentage of the Bank is considered to be held by
two individuals, and because the Bank owns 100% of the Common Stock of the
Company, these two individuals are considered to own a significant percentage of
the Common Stock of the Company. Absent the restrictions on the number of shares
of Preferred Stock that individual stockholders may acquire and own (directly or
indirectly), there would be a possibility that the deemed Common Stock ownership
of these two individuals, in combination with the ownership by other holders of
the Preferred Stock, would cause the Company to fail the Five or Fewer Test.
Further, the Articles of Incorporation of the Company contain restrictions on
the acquisition and ownership of Preferred Stock intended to ensure compliance
with the One Hundred Persons Test. Such provisions include a restriction that if
any transfer of shares of capital stock of the Company would cause the Company
to be owned by fewer than 100 persons, such transfer shall be null and void and
the intended transferee will acquire no rights to the stock.     
    
     Subject to certain exceptions specified in the Company's Articles of
Incorporation, no individual holder of Preferred Stock is permitted to own
(including shares deemed to be owned by virtue of the attribution provisions of
the Code), more than __% (the "Ownership Limit") of any issued and outstanding
class or series of Preferred Stock. The Board of Directors may (but in no event
will be required to), upon receipt of a ruling from the IRS or an opinion of
counsel satisfactory to it, raise or waive the Ownership Limit with respect to a
holder if such holder's ownership will not then or in the future jeopardize the
Company's status as a REIT.    
    
The Articles of Incorporation provide that shares of any class or series of
Preferred Stock owned, or deemed to be owned, by, or transferred to a
stockholder in excess of the Ownership Limit, or which would otherwise cause the
Company to fail to qualify as a REIT (the "Excess Shares"), will automatically
be transferred,     

                                       48
<PAGE>
 
    
by operation of law, to a trustee as a trustee of a trust for the exclusive
benefit of a charity to be named by the Company as of the day prior to the day
the prohibited transfer took place. Any distributions paid prior to the
discovery of the prohibited transfer are to be repaid by the original transferee
to the Company and by the Company to the trustee; any vote of the shares while
the shares were held by the original transferee prior to the Company's discovery
thereof shall be void ab initio and the original transferee shall be deemed to
have given its proxy to the trustee. Any unpaid distributions with respect to
the original transferee will be rescinded as void ab initio. In liquidation, the
original transferee stockholder's ratable share of the Company's assets would be
limited to the price paid by the original transferee for the Excess Shares or,
if no value was given, the price per share equal to the closing market price on
the date of the purported transfer. The trustee of the trust shall promptly sell
the shares to any person whose ownership is not prohibited, whereupon the
interest of the trust shall terminate. Proceeds of the sale shall be paid to the
original transferee up to its purchase price (or, if the original transferee did
not purchase the shares, the value on its date of acquisition) and any remaining
proceeds shall be paid to a charity to be named by the Company.    
    
     The constructive ownership rules of the Code are complex and may cause
Preferred Stock owned, directly or indirectly, by a group of related individuals
and/or entities to be deemed to be constructively owned by one individual or
entity. As a result, the acquisition or ownership of less than __% of a class or
series of issued and outstanding Preferred Stock (or the acquisition or
ownership of an interest in an entity that owns shares of such series of
Preferred Stock) by an individual or entity could cause that individual or
entity (or another individual or entity) to own constructively in excess of __%
of such class or series of Preferred Stock, and thus subject such stock to the
applicable Ownership Limit. Direct or constructive ownership in excess of the
Ownership Limit would cause ownership of the shares in excess of the limit to be
transferred to the trustee.     

     All certificates representing shares of Preferred Stock will bear a legend
referring to the restrictions described above.

     The Ownership Limit provisions will not be automatically removed even if
the REIT Provisions (as defined herein) are changed so as to eliminate any
ownership concentration limitation or if the ownership concentration limitation
is increased.

     The Articles of Incorporation require that any person who beneficially owns
1% (or such lower percentage as may be required by the Code or the Treasury
Regulations) of the outstanding shares of any class or series of Preferred Stock
of the Company must provide certain information to the Company within 30 days of
June 30 and December 31 of each year. In addition, each stockholder shall upon
demand be required to disclose to the Company in writing such information as the
Company may request in order to determine the effect, if any, of such
stockholder's actual and constructive ownership on the Company's status as a
REIT and to ensure compliance with the Ownership Limit.

                       FEDERAL INCOME TAX CONSIDERATIONS

     The following summary of material federal income tax considerations
regarding the Offering is based upon current law, is for general information
only and is not tax advice. The information set forth below, to the extent that
it constitutes summaries of legal matters or legal conclusions, has been
reviewed by Shaw, Pittman, Potts & Trowbridge, and it is such firm's opinion
that such information is accurate in all material respects. The discussion below
is based on existing federal income tax law, which is subject to change, with
possible retroactive effect. The discussion below does not address all aspects
of taxation that may be relevant in the particular circumstances of each
stockholder or to certain types of stockholders (including insurance companies,
tax-exempt entities, financial institutions or broker-dealers, foreign
corporations and persons who are not citizens or residents of the United States,
except to the extent discussed) subject to special treatment under the federal
income tax laws.
    
     EACH PROSPECTIVE PURCHASER IS URGED TO CONSULT HIS OR HER OWN TAX ADVISOR
REGARDING THE SPECIFIC TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP,     

                                       49
<PAGE>
 
    
AND SALE OF THE SHARES AND OF THE COMPANY'S ELECTION TO BE TAXED AS A REAL
ESTATE INVESTMENT TRUST, INCLUDING THE FEDERAL, STATE, LOCAL, FOREIGN, AND OTHER
TAX CONSEQUENCES OF SUCH PURCHASE, OWNERSHIP, SALE AND ELECTION AND OF POTENTIAL
CHANGES IN APPLICABLE TAX LAWS.     

Taxation of the Company

     General. The Company will elect to be taxed as a REIT under Sections 856
     -------
through 860 of the Code and the applicable Treasury Regulations (the "REIT
Requirements" or the "REIT Provisions"), which are the requirements for
qualifying as a REIT, commencing with its taxable year ending December 31, 1996.
The Company believes that, commencing with its taxable year ending December 31,
1996, it will be owned and organized and will operate in such a manner as to
qualify for taxation as a REIT under the Code, and the Company intends to
continue to operate in such a manner, but no assurance can be given that it will
operate in a manner so as to qualify or remain qualified.

     The REIT Requirements are technical and complex. The following discussion
sets forth only the material aspects of those requirements. This summary is
qualified in its entirety by the applicable Code provisions, rules and
regulations promulgated thereunder, and administrative and judicial
interpretations thereof.

     In the opinion of Shaw, Pittman, Potts & Trowbridge, commencing with the
Company's taxable year ending December 31, 1996, the Company will be organized
in conformity with the requirements for qualification as a REIT, and its
proposed method of operation will enable it to meet the requirements for
qualification and taxation as a REIT under the Code. It must be emphasized that
this opinion is based on certain factual assumptions relating to the
organization and operation of the Company and is conditioned upon certain
representations made by the Company as to factual matters, such as the
organization and expected manner of operation of the Company. In addition, this
opinion is based upon the factual representations of the Company concerning its
business and Mortgage Assets set forth in this Prospectus. Moreover, such
qualification and taxation as a REIT depends upon the Company's ability to meet,
through actual annual operating results, distribution levels and diversity of
stock ownership, the various qualification tests imposed under the Code
discussed below, the results of which will not be reviewed by Shaw, Pittman,
Potts & Trowbridge on a continuing basis. No assurance can be given that the
actual results of the Company's operation for any one taxable year will satisfy
such requirements. See "-- Failure to Qualify."

     If the Company qualifies for taxation as a REIT, it generally will not be
subject to federal corporate income taxes on that portion of its ordinary income
or capital gain that is currently distributed to stockholders. Such treatment
substantially eliminates the federal "double taxation" on earnings (at the
corporate and the stockholder levels) that generally results from investment in
a corporation.

     Despite the REIT election, the Company may be subject to federal income and
excise tax as follows:

            First, the Company will be taxed at regular corporate rates on any
     undistributed REIT taxable income, including undistributed net capital
     gains.

            Second, under certain circumstances, the Company may be subject to
     the "alternative minimum tax" on certain of its items of tax preferences,
     if any.

            Third, if the Company has (i) net income from the sale or other
     disposition of "foreclosure property" that is held primarily for sale to
     customers in the ordinary course of business or (ii) other nonqualifying
     net income from foreclosure property, it will be subject to tax at the
     highest corporate rate on such income.

                                       50
<PAGE>
 
            Fourth, if the Company has net income from prohibited transactions
     (which are, in general, certain sales or other dispositions of property
     held primarily for sale to customers in the ordinary course of business,
     other than sales of foreclosure property and sales that qualify for a
     statutory safe harbor), such income will be subject to a 100% tax.

            Fifth, if the Company should fail to satisfy the 75% gross income
     test or the 95% gross income test (as discussed below), but has nonetheless
     maintained its qualifications as a REIT because certain other requirements
     have been met, it will be subject to a 100% tax on the net income
     attributable to the greater of the amount by which the Company fails the
     75% or 95% test, multiplied by a fraction intended to reflect the Company's
     profitability.

            Sixth, if the Company should fail to distribute, or fail to be
     treated as having distributed, with respect to each calendar year at least
     the sum of (i) 85% of its REIT ordinary income for such year, (ii) 95% of
     its REIT capital gain net income for such year, and (iii) any undistributed
     taxable income from prior periods, the Company would be subject to a 4%
     excise tax on the excess of such required distribution over the amounts
     actually distributed.

     The Company does not now intend to acquire any appreciated assets from a
corporation generally subject to full corporate-level tax in a transaction in
which any gain on the transfer is not fully recognized. However, in the event of
such an acquisition, the Company could, under certain circumstances, be subject
to tax upon disposition of such assets.

     Organizational Requirements. The Code defines a REIT as a corporation,
     ---------------------------
trust, or association (i) that is managed by one or more trustees or directors;
(ii) the beneficial ownership of which is evidenced by transferable shares, or
by transferable certificates of beneficial interest; (iii) that would be taxable
as a domestic corporation, but for the REIT Requirements; (iv) that is neither a
financial institution nor an insurance company subject to certain provisions of
the Code; (v) the beneficial ownership of which is held by 100 or more persons;
(vi) not more than 50% in value of the outstanding stock of which is owned,
directly or indirectly, by five or fewer individuals (as defined in the Code to
include certain entities) at any time during the last half of each taxable year;
and (vii) meets certain other tests, described below, regarding the nature of
its income and assets. The Code provides that conditions (i) through (iv),
inclusive, must be met during the entire taxable year and that condition (v)
must be met during at least 335 days of a taxable year of 12 months, or during a
proportionate part of a taxable year of less than 12 months. Conditions (v) and
(vi) will not apply until after the first taxable year for which an election is
made to be taxed as a REIT. For purposes of condition (vi), certain tax-exempt
entities are generally treated as individuals, and the beneficiaries of a
pension trust that qualifies under Section 401(a) of the Code and that holds
shares of a REIT will be treated as holding shares of the REIT in proportion to
their actuarial interests in the pension trust. See "-- Taxation of United
States Stockholders-- Treatment of Tax-Exempt Stockholders." In the opinion of
Shaw, Pittman, Potts & Trowbridge, the Company does not constitute a financial
institution within the meaning of condition (iv).
    
     In the opinion of Shaw, Pittman, Potts & Trowbridge, preferred stock is
taken into account for purposes of determining whether a REIT satisfies
conditions (v) and (vi) above. The Company believes that it will issue
sufficient shares pursuant to the Offering to allow it to satisfy conditions (v)
and (vi) above. Because a significant percentage of the Bank is considered to be
held by two individuals, and because the Bank owns 100% of the Common Stock of
the Company, these two individuals are considered to own a significant
percentage of the Common Stock of the Company. In order that the deemed Common
Stock ownership of these two individuals, in combination with the ownership by
other holders of the Preferred Stock, not result in a failure to satisfy
condition (vi) above, it is necessary to ensure that the value of the Common
Stock not exceed ___% of the total value of the Company. Accordingly, the
Company's Articles of Incorporation authorize the distribution of cash or
property to holders of its Common Stock where the value of the Common Stock
would otherwise exceed __% of the total value of the stock of the Company. In
addition, the Company's Articles of Incorporation include certain restrictions
regarding transfer of its shares, which restrictions are intended to assist the
Company in continuing to satisfy the     

                                       51
<PAGE>
 
share ownership requirements described in (v) and (vi) above. Such transfer and
ownership restrictions are described under "Description of Capital Stock --
Restrictions on Ownership and Transfer."

     In addition, a corporation may not elect to become a REIT unless its
taxable year is the calendar year. The Company satisfies this requirement.

     Income Tests. In order to maintain qualification as a REIT, the Company
     ------------
must annually satisfy three gross income requirements. First, at least 75% of
the Company's gross income (excluding gross income from prohibited transactions)
for each taxable year must be derived directly or indirectly from investments
relating to real property or mortgages on real property (as interest on
obligations secured by mortgages on real property, certain "rents from real
property" or as gain on the sale or exchange of such property and certain fees
with respect to agreements to make or acquire mortgage loans), from certain
types of temporary investments or certain other types of gross income. Second,
at least 95% of the Company's gross income (excluding gross income from
prohibited transactions) for each taxable year must be derived from such real
property investments as aforesaid and from dividends, interest, and gain from
the sale or other disposition of stock or securities and certain other types of
gross income (or from any combination of the foregoing). Third, short-term gain
from the sale or other disposition of stock or securities, gain from prohibited
transactions, and gain on the sale or other disposition of real property held
for less than four years (apart from involuntary conversions and sales of
foreclosure property) from the date of acquisition must represent less than 30%
of the Company's gross income (including gross income from prohibited
transactions) for each taxable year.
    
     For interest to qualify as "interest on obligations secured by mortgages on
real property or on interests in real property," the obligation must be secured
by real property having a fair market value at the time of acquisition at least
equal to the principal amount of the loan. The term "interest" includes only an
amount that constitutes compensation for the use or forbearance of money. For
example, a fee received or declared by a lender which is in fact a charge for
services performed for a borrower rather than a charge for the use of borrowed
money is not includable as interest; amounts earned as consideration for
entering into agreements to make loans secured by real property, although not
interest, are otherwise treated as within the 75% and 95% classes of gross
income so long as the determination of those amounts does not depend on the
income or profits of any person. By statute, the term interest does not include
any amount based on income or profits except that the Code provides that (i)
interest "based on a fixed percentage or percentages of receipts or sales" is
not excluded and (ii) when the REIT makes a loan that provides for interest
based on the borrower's receipts or sales and a portion of such receipts or
sales under one or more leases is based on income or profits, only a
proportionate amount of the contingent interest paid by the borrower will be
disqualified as interest.    

     The Company anticipates that all the interest on the Mortgage Assets will
satisfy the 75% and 95% gross income tests.

     Relief Provisions. If the Company fails to satisfy one or both of the 75%
     -----------------
or 95% gross income tests for any taxable year, it may nevertheless qualify as a
REIT for such year if it is entitled to relief under certain provisions of the
Code. These relief provisions will be generally available if the Company's
failure to meet such tests was due to reasonable cause and not due to willful
neglect, the Company attaches a schedule of the sources of its income to its
return, and any incorrect information on the schedule was not due to fraud with
intent to evade tax. It is not possible, however, to state whether in all
circumstances the Company would be entitled to the benefit of these relief
provisions. As discussed above in "-- Taxation of the Company -- General," even
if these relief provisions apply, a tax would be imposed with respect to the
excess net income.

     Asset Tests. At the close of each quarter of its taxable year, the Company
     -----------
must satisfy three tests relating to the nature of its assets. First, at least
75% of the value of the Company's total assets must be represented by real
estate assets (including stock or debt instruments held for not more than one
year that were purchased with the proceeds of a stock offering or long-term (at
least five years) debt offering of the Company), cash, cash items, and
government securities. The Company anticipates that substantially all of its
assets will fall in this category.  Second,

                                       52
<PAGE>
 
Second, not more than 25% of the Company's total assets may be represented by
securities other than those in the 75% asset class. Third, of the investments
included in the 25% asset class, the value of any one issuer's securities owned
by the Company may not exceed 5% of the value of the Company's total assets and
the Company may not own more than 10% of any one issuer's outstanding voting
securities.

     After initially meeting the asset tests at the close of any quarter, the
Company will not lose its status as a REIT if it fails to satisfy the asset
tests at the end of a later quarter solely by reason of changes in asset values.
If the failure to satisfy the asset tests results from an acquisition of
securities or other property during a quarter, the failure can be cured by
disposition of sufficient nonqualifying assets within 30 days after the close of
that quarter. The Company intends to maintain adequate records of the value of
its assets to ensure compliance with the asset tests, and to take such action
within 30 days after the close of any quarter as may be required to cure any
noncompliance but no assurance can be given that such asset tests will be met.
    
     Annual Distribution Requirements. In order to be treated as a REIT, the
     --------------------------------
Company is required to distribute dividends (other than capital gain dividends)
to its stockholders in an amount at least equal to (A) the sum of (i) 95% of the
Company's "REIT taxable income" (computed without regard to the dividends paid
deduction and the Company's net capital gain) plus (ii) 95% of the net income,
if any, from foreclosure property in excess of the special tax on income from
foreclosure property, minus (B) the sum of certain items of noncash income. Such
distributions must be paid in the taxable year to which they relate or in the
following taxable year if declared before the Company timely files its tax
return for such year and if paid on or before the first regular dividend payment
after such declaration. To the extent that the Company does not distribute (or
is not treated as having distributed) all of its net capital gain or distributes
(or is treated as having distributed) at least 95%, but less than 100% of its
"REIT taxable income," as adjusted, it will be subject to tax thereon at regular
ordinary and capital gains corporate tax rates. The Code permits a stockholder
to elect to be treated for tax purposes as having (i) received a distribution in
the amount specified in the election and (ii) contributed the amount thereof to
the capital of the Company. In the event the Company fails to distribute 100% of
its income and capital gains, the Bank may elect to be so treated. Furthermore,
if the Company should fail to distribute during each calendar year at least the
sum of (i) 85% of its REIT ordinary income for such year, (ii) 95% of its REIT
capital gain net income for such year, and (iii) any undistributed taxable
income from prior periods, the Company would be subject to a 4% excise tax on
the excess of such required distribution over the amounts actually distributed.
The Company intends to make timely distributions sufficient to satisfy the
annual distribution requirement. However, under some circumstances, the payment
of dividends on the Series A Preferred Shares could be subject to regulatory
limitations. See "Risk Factors -- Regulatory Restrictions on Operations of the
Company."    

     "REIT taxable income" is the taxable income of a REIT, which generally is
computed in the same fashion as the taxable income of any corporation, except
that (i) certain deductions are not available, such as the deduction for
dividends received, (ii) it may deduct dividends paid (or deemed paid) during
the taxable year, (iii) net capital gains and losses are excluded, and (iv)
certain other adjustments are made.

     It is possible that, from time to time, the Company may not have sufficient
cash or other liquid assets to meet the 95% distribution requirement due to
timing differences between (i) the actual receipt of income and actual payment
of deductible expenses and (ii) the inclusion of such income and deduction of
such expenses in calculating the taxable income of the Company. In the event
that such an insufficiency or such timing differences occur, in order to meet
the 95% distribution requirement the Company may find it necessary to arrange
for borrowings or to pay dividends in the form of taxable stock dividends if it
is practicable to do so.

     Under certain circumstances, the Company may be able to rectify a failure
to meet the distribution requirement for a year by paying "deficiency dividends"
to stockholders in a later year, which may be included in the Company's
deduction for dividends paid for the earlier year. Thus, the Company may be able
to avoid being taxed on amounts distributed as deficiency dividends; however,
the Company will be required to pay interest based upon the amount of any
deduction taken for deficiency dividends.

                                       53
<PAGE>
 
Failure to Qualify

     If the Company fails to qualify for taxation as a REIT in any taxable year,
and the relief provisions described above do not apply, the Company will be
subject to tax (including any applicable alternative minimum tax) on its taxable
income at regular corporate rates. Distributions to stockholders in any year in
which the Company fails to qualify will not be deductible by the Company nor
will they be required to be made. In such event, to the extent of current and
accumulated earnings and profits, all distributions to stockholders will be
taxable as ordinary income, and subject to certain limitations of the Code,
corporate distributees may be eligible for the dividends-received deduction.
Unless entitled to relief under specific statutory provisions, the Company will
also be disqualified from taxation as a REIT for the four taxable years
following the year during which qualification was lost, and will not be
permitted to requalify unless it distributes any earnings and profits
attributable to the period when it failed to qualify. In addition, it would be
subject to tax on any built-in gains on property held during the period during
which it did not qualify if it sold such property within 10 years of
requalification. It is not possible to state whether in all circumstances the
Company would be entitled to such statutory relief.
    
Tax Treatment of Automatic Exchange

     Upon the occurrence of the Exchange Event, the outstanding Series A
Preferred Shares will be automatically exchanged on a one-for-one basis for Bank
Preferred Shares. See "Description of Series A Preferred Shares -- Automatic
Exchange." The Automatic Exchange will be a taxable exchange with respect to
which each holder of the Series A Preferred Shares will have a gain or loss, as
the case may be, measured by the difference between the basis of such holder in
the Series A Preferred Shares and the fair market value of the Bank Preferred
Shares received in the Automatic Exchange. Assuming that such holder's Series A
Preferred Shares were held as capital assets for more than one year prior to the
Automatic Exchange, any gain or loss will be long-term capital gain or loss.
Long-term capital losses are deductible, subject to certain limitations. The
basis of the holder in the Bank Preferred Shares will be their fair market value
at the time of the Automatic Exchange.     

Taxation of United States Stockholders

     As used herein, the term "United States Stockholder" means a holder of
Series A Preferred Shares that is for United States federal income tax purposes
(i) a citizen or resident or the United States, (ii) a corporation, partnership,
or other entity created or organized in or under the laws of the United States
or of any political subdivision thereof, or (iii) an estate or trust the income
of which is subject to United States federal income taxation regardless of its
source.

     Distributions Generally. As long as the Company qualifies as a REIT,
     -----------------------
distributions to a United States Stockholder up to the amount of the Company's
current or accumulated earnings and profits (and not designated as capital gains
dividends) will be taken into account as ordinary income and will not be
eligible for the dividends-received deduction for corporations. Distributions
that are designated by the Company as capital gains dividends will be treated as
long-term capital gain (to the extent they do not exceed the Company's actual
net capital gain) for the taxable year without regard to the period for which
the stockholder has held its stock. However, corporate stockholders may be
required to treat up to 20% of certain capital gains dividends as ordinary
income, pursuant to Section 291(d) of the Code. A distribution in excess of
current or accumulated earnings and profits will first be treated as a tax-free
return of capital, reducing the tax basis in the United States Stockholder's
Series A Preferred Shares, and a distribution in excess of the United States
Stockholder's tax basis in its Series A Preferred Shares will be taxable gain
realized from the sale of such shares. Dividends declared by the Company in
October, November or December of any year payable to a stockholder of record on
a specified date in any such month shall be treated as both paid by the Company
and received by the stockholder on December 31 of such year, provided that the
dividend is actually paid by the Company during January of the following
calendar year. Stockholders may not claim the benefit of any tax losses of the
Company on their own income tax returns. 

                                       54
<PAGE>
 
     The Company will be treated as having sufficient earnings and profits to
treat as a dividend any distribution by the Company up to the amount required to
be distributed in order to avoid imposition of the 4% excise tax discussed under
"-- Taxation of the Company -- General" and "-- Taxation of the Company -- 
Annual Distribution Requirements," above. As a result, stockholders may be
required to treat as taxable dividends certain distributions that would
otherwise result in a tax-free return of capital. Moreover, any "deficiency
dividend" will be treated as a "dividend" (an ordinary dividend or a capital
gain dividend, as the case may be), regardless of the Company's earnings and
profits.

     Losses incurred on the sale or exchange of Series A Preferred Shares held
for less than six months will be deemed a long-term capital loss to the extent
of any capital gain dividends received by the selling stockholder with respect
to such stock.

     Treatment of Tax-Exempt Stockholders. Distributions from the Company to a
     ------------------------------------
tax-exempt employee's pension trust or other domestic tax-exempt stockholder
will not constitute "unrelated business taxable income" unless the stockholder
has borrowed to acquire or carry its shares of the Company. A tax-exempt
employee's pension trust that holds more than 10% of the shares of the capital
stock of the Company may under certain circumstances be required to treat a
certain percentage of dividends as unrelated business taxable income if the
Company is "predominantly held" by qualified trusts. For these purposes, a
qualified trust is any trust defined under Section 401(a) of the Code and exempt
from tax under Section 501(a) of the Code. As a consequence of the look-through
provisions of Code Section 856(h)(3), which generally affects ownership by
pension trusts of shares of REITs, any qualified pension trust that owns more
than 10% of the shares of the capital stock of the Company might be required to
treat a certain portion of the dividends paid as unrelated business taxable
income, if the conditions set forth in Code Section 856(h)(3) are satisfied. The
Company does not anticipate that such conditions will be satisfied.

Taxation of Foreign Stockholders

     The rules governing United States income taxation of non-resident alien
individuals, foreign corporations, foreign partnerships, and foreign trusts and
estates holding Series A Preferred Shares (collectively, "Foreign Stockholders")
are complex, and no attempt will be made herein to provide more than a summary
of such rules. A Foreign Stockholder should consult with its own tax advisor to
determine the effect of federal, state, and local and country of tax residence
income tax laws on an investment in the Company, including any reporting
requirements.

     In general, a Foreign Stockholder will be subject to regular United States
income tax to the same extent as a United States Stockholder with respect to
income or gain derived from its investment in the Company if under all facts and
circumstances such income or gain is "effectively connected" with such
stockholder's conduct of a trade or business in the United States. See 
"-- Taxation of United States Stockholders." A corporate Foreign Stockholder
that receives income that is effectively connected with a United States trade or
business may also be subject to the branch profits tax under Section 884 of the
Code, which is payable in addition to the regular United States corporate income
tax. The following discussion will apply to a Foreign Stockholder whose income
or gain derived from investment in the Company is not so effectively connected
in light of the facts and circumstances.
    
     The Foreign Investment in Real Property Tax Act of 1980 ("FIRPTA")
significantly affects the federal income tax treatment of the sale or exchange
of shares in REITs held by a Foreign Stockholder. Under FIRPTA, gain or loss
realized on the sale or exchange of a "United States real property interest"
("USRPI") by a foreign taxpayer is treated by statute as effectively connected
with a United States trade or business as a matter of law, without regard to the
particular facts and circumstances. Shares of a corporation are treated as a
USRPI only if the fair market value of USRPIs owned by the corporation equals or
exceeds 50% of the fair market value of its total assets. If at no time within
the five years preceding the sale or exchange of shares in the Company the
shares constituted a USRPI, gain or loss on the sale or exchange will not be
treated as effectively connected with a United States trade or business by
reason of FIRPTA. While ownership of real property within the United States
(including ownership of interests in certain entities) is always a USRPI, a loan
secured by a mortgage on United States real      

                                       55
<PAGE>
 
property constitutes a USRPI only if the amounts payable by the borrower are
contingent on the income or receipts of the borrower or the property or
otherwise based on the property. Because such contingent interest is not likely
to be present in the home mortgage loans to be owned by the Company that are
expected to represent approximately __% of the assets of the Company (although
such interest is fairly common in commercial loans) the Company believes it is
unlikely that its shares will be USRPIs or that it will derive significant gain
from the sale or exchange of USRPIs, although whether its shares are a USRPI or
it derives income from USRPIs will depend upon the facts as they ultimately
develope. A distribution of cash to a Foreign Stockholder that is not
attributable to gain from sales or exchanges by the Company of USRPIs and not
designated by the Company as capital gain dividend are not subject to FIRPTA but
generally will be subject to the withholding of United States federal income tax
at a rate of 30%, unless (i) a lower treaty rate applies or (ii) the Foreign
Stockholder files an IRS Form 4224 with the withholding agent certifying that
the investment to which the distribution relates is effectively connected to a
United States trade or business of such Foreign Stockholder. A Foreign
Stockholder who receives a distribution that has been subject to such
withholding tax may file a claim for refund to the extent the withholding has
been imposed on a portion of such distributions representing amounts in excess
of current and accumulated earnings and profits. Under FIRPTA, distributions of
proceeds attributable to gain from the Company's sale or exchange of a USRPI are
subject to income tax at the normal capital gains rates applicable to United
States Stockholders (subject to applicable alternative minimum tax and a special
alternative minimum tax in the case of a nonresident alien individual). Also,
these distributions may be subject to a 30% branch profits tax in the hands of a
corporate Foreign Stockholder not entitled to a treaty exemption or reduced rate
of tax. Treasury Regulations require the withholding of 35% of any distribution
that could be designated by the Company as a capital gain dividend. This amount
is creditable against the Foreign Stockholder's tax liability. It should be
noted that the 35% withholding tax rate on capital gain dividends is higher than
the 28% maximum rate on capital gains of individuals. Capital gains dividends
not attributable to gain on the sale or exchange of USRPIs are not subject to
United States taxation if there is no requirement of withholding.

     If the shares of the Company do constitute a USRPI (or did so constitute
within the previous five years), gain or loss on the sale or exchange of the
shares will be treated as effectively connected with the conduct of a United
States trade or business unless one or more special rules apply to preclude
United States taxation.
    
     If the Company is a "domestically-controlled REIT," a sale of Series A
Preferred Shares by a Foreign Stockholder generally will not be subject to
United States taxation. A domestically controlled REIT is a REIT in which, at
all times during a specified testing period, less than 50% in value of its
shares is held directly or indirectly, under Code attribution rules, by Foreign
Stockholders. Because the Series A Preferred Shares will be publicly traded, no
assurance can be given that the Company will constitute a domestically-
controlled REIT or that it will be possible to ascertain whether or not it is
domestically-controlled.     
    
     If the Company is not a domestically-controlled REIT, a sale of Series A
Preferred Shares would be subject to tax under FIRPTA as a sale of a USRPI and
gain or loss would be effectively connected with a United States trade or
business if either (i) the Series A Preferred Shares were not "regularly traded"
(as defined by applicable Treasury Regulations) on an established securities
market (e.g., the NYSE, on which the Series A Preferred Shares will be listed)
during the quarter in which the Series A Preferred Shares were sold or (ii) even
if the Series A Preferred Shares were "regularly traded," the selling
stockholder held, directly or indirectly, more than 5% of the Series A Preferred
Shares during the five-year period ending on the date of disposition. The
applicable Treasury Regulations that define "regularly traded" for this purpose
provide that a security will not be "regularly traded" for any calendar quarter
during which 100 or fewer persons (treating related persons as one person) in
the aggregate own 50% or more of such security or the quarterly trading volume
is less than 7.5% of the average number of the issued and outstanding shares of
such security (2.5% if there are 2,500 or more stockholders of record). In the
event that the Series A Preferred Shares were not "regularly traded" and the
Company did not at that time constitute a domestically-controlled REIT, a
Foreign Stockholder (without regard to its ownership percentage of Series A
Preferred Shares) must treat as effectively connected with a United States trade
or business any gain or loss on any sale or other disposition of Series A
Preferred Shares that occurs within a calendar quarter during which the Series A
Preferred Shares were not "regularly traded" and the shares were a USRPI.     

                                       56
<PAGE>
 
     If the gain on the sale of the Company's Series A Preferred Shares were
subject to taxation under FIRPTA, the Foreign Stockholder would be subject to
the same treatment as a United States Stockholder with respect to such gain
(subject to applicable alternative minimum tax and a special alternative minimum
tax in the case of a nonresident alien individual). Notwithstanding the
foregoing, capital gain from the sale of shares of a REIT not subject to FIRPTA
will nonetheless be taxable to a Foreign Stockholder who is an individual (under
rules generally applicable to United States Stockholders) if such person is in
the United States for 183 days or more during the taxable year of disposition
and certain other conditions apply. In any event, a purchaser of Series A
Preferred Shares from a Foreign Stockholder will not be required under FIRPTA to
withhold on the purchase price if the purchased Series A Preferred Shares are
"regularly traded" on an established securities market or if the Company is a
domestically-controlled REIT. Otherwise, under FIRPTA the purchaser of Series A
Preferred Shares may be required to withhold 10% of the purchase price and remit
such amount to the IRS.

     Shares of the Company owned by a nonresident alien decedent are subject to
United States federal estate tax (which is imposed at rates up to 55%) unless an
estate tax treaty binding upon the United States provides otherwise.


Information Reporting Requirements and Backup Withholding Tax


     The Company will report to its stockholders and the IRS the amount of
dividends paid or deemed paid during each calendar year, and the amount of tax
withheld, if any.

     United States Stockholders. Under certain circumstances, a United States
     --------------------------
Stockholder of Series A Preferred Shares may be subject to backup withholding at
a rate of 31% on payments made with respect to, or cash proceeds of a sale or
exchange of, Series A Preferred Shares. Backup withholding will apply only if
the holder (i) fails to furnish the person required to withhold with its
Taxpayer Identification Number ("TIN") which, for an individual, would be his or
her Social Security Number, (ii) furnishes an incorrect TIN, (iii) is notified
by the IRS that it has failed properly to report payments of interest and
dividends, or (iv) under certain circumstances, fails to certify, under penalty
of perjury, that it has furnished a correct TIN and has not been notified by the
IRS that it is subject to backup withholding for failure to report interest and
dividend payments. Backup withholding will not apply with respect to payments
made to certain exempt recipients, such as corporations and tax-exempt
organizations. A United States Stockholder should consult with a tax advisor
regarding qualification for exemption from backup withholding and the procedure
for obtaining such an exemption. Backup withholding is not an additional tax.
Rather, the amount of any backup withholding with respect to a payment to a
United States Stockholder will be allowed as a credit against such United States
Stockholder's United States federal income tax liability and may entitle such
United States Stockholder to a refund, provided that the required information is
furnished to the IRS.

     Foreign Stockholders. Additional issues may arise pertaining to information
     --------------------
reporting and backup withholding with respect to Foreign Stockholders, and a
Foreign Stockholder should consult with a tax advisor with respect to any such
information reporting and backup withholding requirements. Backup withholding
with respect to a Foreign Stockholder is not an additional tax. Rather, the
amount of any backup withholding with respect to a payment to a Foreign
Stockholder will be allowed as a credit against any United States federal income
tax liability of such Foreign Stockholder. If withholding results in an
overpayment of taxes, a refund may be obtained, provided that the required
information is furnished to the IRS.

Other Tax Consequences

     The Company and its stockholders may be subject to state or local taxation
in various state or local jurisdictions, including those in which it or they
transact business or reside. The state and local tax treatment of the Company
and its stockholders may not conform to the federal income tax consequences
discussed above.

                                       57
<PAGE>
 
Consequently, prospective stockholders should consult their own tax advisors
regarding the effect of state and local tax laws on an investment in the
Company.

                             ERISA CONSIDERATIONS

General

     In evaluating the purchase of Series A Preferred Shares, a fiduciary of a
qualified profit-sharing, pension or stock bonus plan, including a plan for
self-employed individuals and their employees or any other employee benefit plan
subject to the Employee Retirement Income Security Act of 1974, as amended
("ERISA"), a collective investment fund or separate account in which such plans
invest and any other investor using assets that are treated as the assets of an
employee benefit plan subject to ERISA (each, a "Plan" and collectively,
"Plans") should consider (a) whether the ownership of Series A Preferred Shares
is in accordance with the documents and instruments governing such Plan; (b)
whether the ownership of Series A Preferred Shares is solely in the interest of
Plan participants and beneficiaries and otherwise consistent with the
fiduciary's responsibilities and in compliance with the requirements of Part 4
of Title I of ERISA, including, in particular, the diversification, prudence and
liquidity requirements of Section 404 of ERISA and the prohibited transaction
provisions of Section 406 of ERISA and Section 4975 of the Code; (c) whether the
Company's assets are treated as assets of the Plan; and (d) the need to value
the assets of the Plan annually. In addition, the fiduciary of an individual
retirement arrangement under Section 408 of the Code (an "IRA") considering the
purchase of Series A Preferred Shares should consider whether the ownership of
Series A Preferred Shares would result in a non-exempt prohibited transaction
under Section 4975 of the Code.

     The fiduciary investment considerations summarized below provide a general
discussion that does not include all of the fiduciary investment considerations
relevant to Plans and, where indicated, IRAs. This summary is based on the
current provisions of ERISA and the Code and regulations and rulings thereunder,
and may be changed (perhaps adversely and with retroactive effect) by future
legislative, administrative or judicial actions. PLANS AND IRAS THAT ARE
PROSPECTIVE PURCHASERS OF SERIES A PREFERRED SHARES SHOULD CONSULT WITH AND RELY
UPON THEIR OWN ADVISORS IN EVALUATING THESE MATTERS IN LIGHT OF THEIR OWN
PARTICULAR CIRCUMSTANCES.

Plan Asset Regulation

     Under Department of Labor regulations governing what constitutes the assets
of a Plan or IRA ("Plan Assets") for purposes of ERISA and the related
prohibited transaction provisions of the Code (the "Plan Asset Regulation," 29
C.F.R. Sec. 2510.3-101), when a Plan or IRA makes an equity investment in
another entity, the underlying assets of the entity will not be considered Plan
Assets if the equity interest is a "publicly-offered security."

     For purposes of the Plan Asset Regulation, a "publicly-offered security" is
a security that is (a) "freely transferable," (b) part of a class of securities
that is "widely held," and (c) sold to the Plan or IRA as part of an offering of
securities to the public pursuant to an effective registration statement under
the Securities Act and part of a class of securities that is registered under
the Exchange Act within 120 days (or such later time as may be allowed by the
Commission) after the end of the fiscal year of the issuer during which the
offering of such securities to the public occurred. The Series A Preferred
Shares will be registered under the Securities Act and the Exchange Act within
the time periods specified in the Plan Asset Regulation.

     The Plan Asset Regulation provides that a security is "widely held" only if
it is a part of the class of securities that is owned by 100 or more investors
independent of the issuer and of one another. A security will not fail to be
"widely held" because the number of independent investors falls below 100
subsequent to the initial 

                                       58
<PAGE>
 
offering as a result of events beyond the control of the issuer. The Company
expects the Series A Preferred Shares to be "widely held" upon the completion of
the Offering.

     The Plan Asset Regulation provides that whether a security is "freely
transferable" is a factual question to be determined on the basis of all the
relevant facts and circumstances. The Plan Asset Regulation further provides
that when a security is part of an offering in which the minimum investment is
$10,000 or less, as is the case with the Offering, certain restrictions
ordinarily will not, alone or in combination, affect the finding that such
securities are "freely transferable." The Company believes that any restrictions
imposed on the transfer of the Series A Preferred Shares are limited to the
restrictions on transfer generally permitted under the Plan Asset Regulation and
are not likely to result in the failure of the Series A Preferred Shares to be
"freely transferable."

     A Plan should not acquire or hold the Series A Preferred Shares if the
Company's underlying assets will be treated as the assets of such Plan. However,
the Company believes that under the Plan Asset Regulation the Series A Preferred
Shares should be treated as "publicly-offered securities" and, accordingly, the
underlying assets of the Company should not be considered to be assets of any
Plan or IRA investing in the Series A Preferred Shares.

Effect of Plan Asset Status

     ERISA generally requires that the assets of a Plan be held in trust and
that the trustee, or an investment manager (within the meaning of Section 3(38)
of ERISA), have exclusive authority and discretion to manage and control the
assets of the Plan. As discussed above, the assets of the Company under current
law do not appear likely to be assets of the Plans receiving Series A Preferred
Shares as a result of the Offering. However, if the assets of the Company were
deemed to be assets of the Plans under ERISA, certain directors and officers of
the Company might be deemed fiduciaries with respect to the Plans that invest in
the Company and the prudence and other fiduciary standards set forth in ERISA
would apply to them and to all investments.

     If the assets of the Company were deemed to be Plan Assets, transactions
between the Company and parties in interest or disqualified persons with respect
to the investing Plan or IRA could be prohibited transactions unless a statutory
or administrative exemption is available. In addition, investment authority
would also have been improperly delegated to such fiduciaries, and, under
certain circumstances, Plan fiduciaries who make the decision to invest in the
Series A Preferred Shares could be liable as co-fiduciaries for actions taken by
the Company that do not conform to the ERISA standards for investments under
Part 4 of Title I of ERISA.

Prohibited Transactions

     Section 406 of ERISA provides that Plan fiduciaries are prohibited from
causing the Plan to engage in certain types of transactions. Section 406(a)
prohibits a fiduciary from knowingly causing a Plan to engage directly or
indirectly in, among other things: (a) a sale or exchange, or leasing, of
property with a party in interest; (b) a loan or other extension of credit with
a party in interest; (c) a transaction involving the furnishing of goods,
services or facilities with a party in interest; or (d) a transaction involving
the transfer of Plan assets to, or use of Plan assets by or for the benefit of,
a party in interest. Additionally, Section 406 prohibits a Plan fiduciary from
dealing with Plan assets in its own interest or for its own account, from acting
in any capacity in any transaction involving the Plan on behalf of a party (or
representing a party) whose interests are adverse to the interests of the Plan,
and from receiving any consideration for its own account from any party dealing
with the Plan in connection with a transaction involving Plan assets. Similar
provisions in Section 4975 of the Code apply to transactions between
disqualified persons and Plans and IRAs and result in the imposition of excise
taxes on such disqualified persons.

     If a prohibited transaction has occurred, Plan fiduciaries involved in the
transaction could be required to (a) undo the transaction, (b) restore to the
Plan any profit realized on the transaction and (c) make good to the Plan any
loss suffered by it as a result of the transaction. In addition, parties in
interest or disqualified persons would be required to pay excise taxes or
penalties.

                                       59
<PAGE>
 
     If the investment constituted a prohibited transaction under Section
408(e)(2) of the Code by reason of the Company engaging in a prohibited
transaction with the individual who established an IRA or his or her
beneficiary, the IRA would lose its tax-exempt status. The other penalties for
prohibited transactions would not apply.
 
     Thus, the acquisition of the Series A Preferred Shares by a Plan could
result in a prohibited transaction if an Underwriter, the Company, the Bank or
any of their affiliates is a party in interest or disqualified person with
respect to the Plan. Any such prohibited transaction could be treated as exempt
under ERISA and the Code if the Series A Preferred Shares were acquired pursuant
to and in accordance with one or more "class exemptions" issued by the
Department of Labor, such as Prohibited Transaction Class Exemption ("PTCE") 
75-1 (an exemption for certain transactions involving employee benefit plans and
broker-dealers (such as the Underwriters), reporting dealers, and banks), PTCE
84-14 (an exemption for certain transactions determined by an independent
qualified professional asset manager), PTCE 90-1 (an exemption for certain
transactions involving insurance company pooled separate accounts), PTCE 91-38
(an exemption for certain transactions involving bank collective investment
funds), PTCE 95-60 (an exemption for certain transactions involving an insurance
company's general account) and PTCE 96-23 (an exemption for certain transactions
determined by a qualifying in-house asset manager).

     A Plan should not acquire the Series A Preferred Shares pursuant to the
Offering if such acquisition will constitute a non-exempt prohibited
transaction.

Unrelated Business Taxable Income

     Plan fiduciaries should also consider the consequences of holding more than
10% of the Series A Preferred Shares if the Company is "predominantly held" by
qualified trusts. See "Federal Income Tax Considerations-- Taxation of United
States Stockholders -- Treatment of Tax-Exempt Stockholders."


                    CERTAIN INFORMATION REGARDING THE BANK
    
     The following is a summary of certain information regarding the Bank. As an
integral part of this Prospectus, a complete copy of the Bank's registration
statement on Form OC filed with the Office of Thrift Supervision relating to the
Bank Preferred Shares to be issued upon an Exchange Event (the "Offering
Circular"), including exhibits and copies of the Bank's Annual Report on 
Form 10-K for the fiscal year ended September 30, 1995 (the "Form 10-K") and its
Quarterly Report on Form 10-Q for the quarter ended June 30, 1996 (the "Form 
10-Q"), is attached hereto as Annex I and is incorporated by reference herein. 
All material information relating to the Bank as of these periods, including
information relating to the Bank's financial position and "Management's
Discussion and Analysis of Financial Condition and Results of Operations," can
be found in these documents. There has been no material change in the Bank's
affairs since the conclusion of the fiscal year ended September 30, 1995 which
has not otherwise been disclosed by the Bank in the Form 10-Q.


Operations of the Bank


     General. The Bank is a federally chartered and federally insured stock 
     -------
savings bank which at June 30, 1996 was conducting business from 101 full-
service offices and 497 automated teller machines ("ATMs") in Maryland, Virginia
and the District of Columbia. The Bank has its home office in McLean, Virginia
and its executive offices in Montgomery County, Maryland, which are both
suburban communities of Washington, D.C. The Bank also maintains 21 mortgage
loan production offices in the mid-Atlantic region, 20 of which are operated by
a wholly-owned mortgage banking subsidiary. At June 30, 1996, the Bank had total
assets of $5.0 billion, total deposits of $4.2 billion and total stockholders'
equity of $357.0 million. Based on total consolidated assets at June 30, 1996,
the Bank is the largest bank headquartered in the Washington, D.C. metropolitan
area.

     The Bank is a consumer oriented, full-service banking institution
principally engaged in the business of attracting deposits from the public and
using such deposits, together with borrowings and other funds, to make loans 
     

                                       60
<PAGE>
 
    
secured by real estate, primarily residential mortgage loans, and credit card
and other types of consumer loans. The Bank is also developing an active
commercial lending program. The Bank's principal deposit and lending markets are
located in the Washington, D.C. metropolitan area. As a complement to its basic
deposit and lending activities, the Bank provides a number of related financial
services to its customers, including securities brokerage and insurance products
offered through its subsidiaries.

     The Bank recorded income before income taxes, extraordinary item and
cumulative effect of change in accounting principles of $54.7 million and net
income of $37.3 million for the year ended September 30, 1995, compared to
income before income taxes, extraordinary item and cumulative effect of change
in accounting principles of $52.7 million and net income of $29.0 million for
the year ended September 30, 1994. For the nine months ended June 30, 1996, the
Bank reported pre-tax income of $67.6 million and net income of $39.8 million,
compared to pre-tax income of $41.4 million and net income of $27.9 million in
the corresponding period of the prior fiscal year. At June 30, 1996, the Bank's
tangible, core,Tier 1 risk-based and total risk-based regulatory capital ratios
were 6.30%, 6.30%, 6.91% and 12.04%, respectively. The Bank's capital ratios
exceeded the requirements under the Financial Institutions Reform, Recovery, and
Enforcement Act of 1989, as amended ("FIRREA"), as well as the standards
established for "well capitalized" institutions under the prompt corrective
action regulations established pursuant to the Federal Deposit Insurance
Corporation Improvement Act of 1991, as amended ("FDICIA"). On the basis of its
balance sheet at June 30, 1996, the Bank met the FIRREA-mandated fully phased-in
capital requirements and, on a fully phased-in basis, met the capital standards
established for "well capitalized" institutions under the prompt corrective
action regulations. See "-- Risk Factors and Other Considerations -- Regulatory
Capital Levels."

     The Bank is subject to comprehensive regulation, examination and
supervision by the OTS and, to a lesser extent, by the Federal Deposit Insurance
Corporation (the "FDIC"). The Bank's deposit accounts are fully insured up to
$100,000 per insured depositor by the Savings Association Insurance Fund (the
"SAIF"), which is administered by the FDIC. See "-- Risk Factors and Other
Considerations --Risks Relating to Elimination of Thrift Charter" and "-- Risks
Related to SAIF Insurance."

     Because of the continued improvement in the financial condition of the
Bank, on March 29, 1996, the OTS released the Bank from a written agreement it
had entered into with the OTS on September 30, 1991, and the Board of Directors
of the Bank adopted a resolution addressing certain issues previously addressed
by the written agreement. See "Notes to Consolidated Financial Statements" in
the Form 10-Q.

     Business of the Bank. The Bank historically has relied on retail deposits
     --------------------
originated in its branch network as its primary funding source. The Bank's
principal market for deposits consists of Montgomery and Prince George's
Counties in Maryland and, to a lesser extent, Fairfax County in Virginia;
approximately 26.0% of the Bank's deposits at June 30, 1996 were obtained from
depositors residing outside of Maryland, primarily in Northern Virginia. As of
June 30, 1996, the Bank had 101 full-service banking facilities, 42 of which
were located in Montgomery County, 19 in Prince George's County and 18 in
Fairfax County. As of that date, the Bank also operated 497 ATMs. According to
published industry statistics, as of June 30, 1995, the Bank had the leading
market share of deposits in Montgomery County and the third largest share of
deposits in Prince George's County. The per capita income of each of Montgomery
and Fairfax Counties ranks among the highest of counties and equivalent
jurisdictions nationally. These two counties are also the Washington, D.C.
area's largest suburban employment centers, with a substantial portion of their
labor force consisting of federal, state and local government employees. Private
employment is concentrated in services and retail trade centers. Unemployment in
Montgomery and Fairfax Counties in June 1996 (2.9% and 3.2%, respectively) was
below the national rate (5.5%) and state rates (5.1% for Maryland and 4.8% for
Virginia) for the same month.

     The Bank historically has concentrated its lending activities in the
Washington, D.C. metropolitan area. In recent periods, the Bank and its
subsidiaries have expanded the geographic region in which they purchase and
originate loans to include the northern and southern areas of the Eastern United
States. The Bank has not changed        

                                       61
<PAGE>
 
    
its underwriting standards for loans purchased or originated in these areas,
although the pricing of the loans may be different based upon local market
conditions.

     As of June 30, 1996, the Bank's loan portfolio consisted primarily of
single-family residential loans (at approximately 51%), credit card loans (at
approximately 32%) and non-credit card consumer loans (at approximately 8%). The
Bank originates VA-guaranteed, FHA-insured and a wide variety of conventional
residential mortgage loans through its wholly owned mortgage banking subsidiary,
B.F. Saul Mortgage Company, or directly through Chevy Chase Mortgage, a division
of the Bank. The Bank currently offers fixed-rate loans with maturities of 15 to
30 years and adjustable-rate residential mortgage loans, principally with
maturities of 30 years. The Bank also offers revolving home equity credit line
loans secured principally by a second mortgage on the borrowers' homes. In
addition to revenue generated from interest on the loan portfolio, the Bank also
recognizes income from loan origination and servicing fees. See "Business --
Lending Activities -- Origination, Purchase and Sale of Real Estate Loans" in
the Form 10-K.

     With respect to its credit card program, the Bank offers Chevy Chase
"Classic" and "Gold" VISA(R) and MasterCard(R) cards. The Bank issues the credit
cards and receives income on credit extended, a fee based on a percentage of
credit sales paid by merchants accepting card purchases and an annual membership
fee for use of the cards. The Bank believes its credit card program contributes
to market share growth in its local market by attracting new depositors,
promoting a high degree of customer loyalty and providing opportunities to 
cross-market other products of the Bank. See "Business -- Lending Activities 
- -- Credit Card Lending" in the Form 10-K and "-- Risk Factors and Other
Considerations -- Risks of Credit Card Lending."

     During fiscal 1996, the Bank continued to increase its portfolio of non-
credit card consumer loans. These loans primarily include automobile loans, home
improvement loans and other secured and unsecured loans for traditional consumer
purchases and needs. The majority of these loans are made on an indirect basis.
The Bank makes these loans in the Southern United States as well as the mid-
Atlantic region. During the nine months ended June 30, 1996, the Bank purchased
or originated $398.1 million of automobile loans and $103.9 million of home
improvement loans. See "Business -- Lending Activities -- Consumer and Other
Lending" in the Form 10-K, Notes 4 and 5 to the "Condensed Consolidated
Financial Statements" in the Form 10-Q and "-- Risk Factors and Other
Considerations -- Risks of Other Consumer Lending."

     Beginning in late fiscal 1995, the Bank began to diversify its loan
portfolio by developing a middle-market commercial lending program. In addition
to extending credit, the Bank seeks to become the customer's primary source of
deposit products. Management believes that these types of banking relationships
are a natural extension and complement to the Bank's existing deposit and
lending base. At June 30, 1996, the Bank's outstanding commercial loans totaled
$48.0 million, the majority of which were adjustable-rate lines of credit.

     Non-performing Assets. At June 30, 1996, the Bank had $166.9 million of
     ---------------------
non-performing assets (after valuation allowances on real estate held for sale
of $127.8 million) which represented 1.89% of total assets. Non-performing
assets are comprised of $30.5 million of non-performing loans and $136.4 million
of real estate held for sale ("REO"). Non-performing credit card loans represent
67.5% of the Bank's non-performing loans and represent 2.2% of the Bank's total
credit card loans outstanding. At June 30, 1996, the Bank maintained a valuation
allowance against its credit card portfolio of $51.1 million, or 5.3% of
outstanding credit card loans.

     The majority of the Bank's REO is residential property, consisting
primarily of five planned unit developments (the "Communities"), which had an
aggregate book value of $102.8 million as of June 30, 1996. Four of the five
Communities are under active development and, as a result of the sale in the
December 1995 quarter of the remaining residential lots in two of the
Communities, the Bank owns only commercial land in two of the four active
Communities. The level of REO and of non-performing assets has decreased
substantially over the past four years as the Bank has disposed of the bulk of
the assets it acquired through foreclosure or deed-in-lieu of foreclosure in
1990 and 1991. See "-- Risk Factors and Other Considerations -- Risks Relating
to Reserve Levels      

                                       62
<PAGE>
 
    
and REO" and "Management's Discussion and Analysis of Financial Condition and
Results of Operations -- Financial Condition -- Asset Quality -- Disposition of
REO" in the Form 10-K. 

     Asset Securitizations. The Bank has accessed the capital markets as an
     --------------------- 
additional means of funding its operations and managing its capital ratios and
asset growth. Since 1988, the Bank has securitized approximately $8.0 billion of
credit card, home equity credit line, automobile and home loan receivables.
These transactions depend on sophisticated back-office systems to service
complex securitization structures and on personnel with the experience to
design, install and manage those systems. At June 30, 1996, the Bank serviced
$3.8 billion, $348.0 million, $565.2 million and $153.5 million of securitized
credit card, home equity credit line, automobile and home loan receivables,
respectively. The Bank derives fee-based income from servicing these securitized
portfolios. See "-- Risk Factors and Other Considerations -- Reliance on
Non-Interest Income."

     History and Ownership. The Bank was organized in 1969 as a stock savings
     ---------------------
institution under Maryland law. On May 22, 1985, the Bank obtained federal
insurance of its deposit accounts, and on April 8, 1986, it became a federally
chartered stock savings bank. Eighty percent of the outstanding common stock of
the Bank is owned by B.F. Saul Real Estate Investment Trust (the "Trust"). See 
"-- Risk Factors and Other Considerations -- Holding Company Matters." 
B. Francis Saul II is the Bank's founder and principal executive officer. 
Through his significant equity interest and management positions in the Bank's
major stockholders, Mr. Saul has the ability to effectively control the affairs
and direct the policies of the Bank.     

                                       63
 
<PAGE>

    
Selected Consolidated Financial and Other Data     
    
     The selected consolidated financial and other data of the Bank herein as of
and for years ended September 30, 1995, 1994, 1993, 1992 and 1991 have been
derived from the Consolidated Financial Statements of the Bank, which statements
have been audited by Arthur Andersen LLP, independent public accountants, as
indicated by their report with respect thereto included in the Form 10-K. The
data should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the Consolidated Financial
Statements included in each of the Form 10-K and the Form 10-Q. In the opinion
of the management of the Bank, the amounts shown for the nine-months ended June
30, 1996 and 1995 include all adjustments, which consist only of normal
recurring adjustments, necessary for a fair presentation of the consolidated
results for such periods and as of such dates. The results of operations for any
interim period are not necessarily indicative of the results for an entire
fiscal year.     


<TABLE>    
<CAPTION>
                                             As of or for the
                                             Nine Months Ended
                                            June 30, (unaudited)               As of or for the Year Ended September 30
                                          ------------------------ ----------------------------------------------------------------
                                             1996         1995         1995        1994          1993         1992         1991
                                             ----         ----         ----        ----          ----         ----         ----
                                                                  (Dollars in thousands, except per share data)

<S>                                       <C>          <C>          <C>          <C>          <C>          <C>          <C>
Balance sheet data:
     Total assets........................ $ 5,020,519  $ 4,952,851  $ 4,947,995  $ 4,703,788  $ 4,918,795  $ 5,062,619  $ 4,904,104
     Mortgage-backed securities..........     847,029      942,085      880,208    1,025,525    1,501,192    1,599,959      443,714
     Loans receivable, net...............   2,459,803    2,159,018    2,327,286    2,357,721    1,861,128    1,635,218    2,537,435
     Loans held for sale.................     102,079       52,390       68,679       33,598      176,504      175,698       51,734
     Loans held for securitization and
       sale..............................     315,000      665,000      500,000      115,000      300,000      350,000      533,628
     Allowance for losses on loans.......      71,619       57,075       60,496       50,205       68,040       78,818       89,745
     Real estate held for investment
       or sale, net......................     140,033      236,510      222,860      330,032      387,583      521,051      563,261
     Allowance for losses on real
       estate held for investment
       or sale...........................     127,958      130,338      135,236      118,973      111,644      109,044       57,598
     Cost in excess of net assets
       acquired, net.....................      41,525       45,529       44,528       48,637       52,650       56,348       60,045
     Mortgage servicing rights, net......      33,539       14,178       28,369       15,075       20,288       12,787       13,962
     Deposit accounts....................   4,225,110    4,117,663    4,159,252    4,008,761    3,870,023    3,915,958    4,263,033
     Securities sold under
       repurchase agreements and
       other short-term borrowings.......      17,121      142,525       10,435        8,907       88,266      450,321        3,459
     Bonds payable.......................           -            -            -       24,030       24,605       25,130       25,605
     Notes payable.......................       7,340        7,570        7,514        7,729        7,925        8,640       10,354
     Federal Home Loan Bank advances.....     116,749      134,208      155,052      100,000      412,000      275,000      200,000
     Capital notes-subordinated..........     160,000      160,000      160,000      160,000      138,500      138,500      138,500
     Stockholders equity.................     356,969      321,243      328,544      289,956      284,794      177,430      156,389
     Non-performing assets...............     166,889      257,695      247,185      311,898      372,031      517,639      594,069

Selected ratios:
     Earnings (loss) per common
       share............................. $  3,252.30  $  2,063.50  $  2,757.20  $  1,929.00  $  3,549.50  $  2,104.10  $ (1,028.50)
     Return on average assets............        1.09%        0.75%        0.76%        0.58%        0.77%        0.44%       -0.20%
     Return on average
       stockholders' equity..............       15.88%       12.71%       12.66%        9.62%       16.20%       11.87%       -5.64%
     Average stockholders' equity
       to average assets.................        6.85%        5.91%        5.98%        6.07%        4.72%        3.67%        3.49%
     Net loan charge-offs to
       average loans.....................        2.77%        1.29%        1.51%        1.74%        3.33%        4.04%        3.60%
     Non-performing assets to
       total assets......................        1.89%        4.04%        3.77%        5.35%        5.97%        8.37%       10.20%
     Net yield on interest earning
       assets............................        4.69%        4.12%        4.24%        4.06%        4.60%        4.99%        3.80%
     Average interest-earning
       assets to average
       Interest-bearing liabilities......       92.33%       92.20%       91.91%       90.81%       86.43%       82.81%       85.73%

Regulatory capital ratios:
     Tangible............................        6.30%        5.63%        5.77%        4.96%        4.60%        2.22%        1.58%
     Core (or leverage)..................        6.30%        5.63%        5.77%        5.34%        5.35%        3.22%        2.82%
     Tier 1 risk-based...................        6.91%        6.79%        6.65%        6.95%        7.29%         N/A          N/A
     Total risk-based....................       12.04%       11.76%       11.63%       12.19%       11.70%        7.72%        5.51%

Full service banking facilities..........         101           85           88           81           74           73           74

Full service mortgage banking
  facilities.............................          21           18           18           17           17           13           12
</TABLE>     

                                      64
<PAGE>
     
                Condensed Consolidated Statements of Operations
                            (Dollars in thousands)

<TABLE> 
<CAPTION> 
                                               As of or for the                                                           
                                               Nine Months Ended                                                          
                                               June 30, (unaudited)        As of or for the Year Ended September 30,      
                                               -------------------   ---------------------------------------------------- 
                                                 1996       1995       1995       1994       1993       1992       1991   
                                                ------     ------     ------     ------     ------     ------     ------  
<S>                                           <C>        <C>        <C>        <C>        <C>        <C>        <C>       
Interest income...........................    $ 284,129  $ 270,226  $ 365,336  $ 334,460  $ 349,537  $ 403,559  $ 487,221 
Interest expense..........................      140,470    140,737    189,114    165,544    167,518    214,761    325,711 
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
      Net interest income.................      143,659    129,489    176,222    168,916    182,019    188,798    161,510 
Provision for loan losses.................       70,825     35,829     54,979     29,222     60,372     86,453    143,544 
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                                                         
      Net interest income after                                                                                          
        provision for loan losses.........       72,834     93,660    121,243    139,694    121,647    102,345     17,966
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                                                         
Non-interest income:                                                                                                     
      Credit card fees, loan servicing                                                                                            
        fees and deposit servicing fees...      239,585    154,241    218,572    111,279    91,216      92,291    105,441
      Gain on sales of investment                                                                                        
        securities, net...................         -          -          -          -        8,895        -         1,159
      Gain (loss) on sales of trading                                                                                    
        securities, net...................        1,061       (579)      (600)     1,695      -           -        11,651 
      Earnings (loss) on real estate                                                                             
        held for investment or sale, net..      (19,376)     2,861      4,672      1,326   (12,722)    (50,649)   (47,339)
      Gain on sales of credit card                                                                               
        relationships, loans and mortgage-                                                                       
        backed securities, net............       17,092      4,721     12,882     30,522    31,338      38,716     69,096
      Gain on sales of mortgage servicing                                                                        
        rights, net.......................         -         1,270      1,397      5,833     4,828       3,750      9,633
      Other...............................       14,109      4,232      5,923      9,885     7,161      10,766     12,133
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                                                 
        Total non-interest income.........      252,471    166,746    233,502    160,540    130,716     94,874    161,774
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                                                 
Non-interest expense:                                                                                            
     Salaries and employee benefits.......       93,354     78,739    108,432     87,390     69,739     62,725     78,344
     Marketing expenses...................       35,568     34,835     46,117     46,441     15,138      4,632      6,831
     Other non-interest expense...........      128,796    105,445    145,544    113,739    103,492     91,718    100,399
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                                                 
        Total non-interest expense........      257,718    219,019    300,093    247,570    188,369    159,075    185,574
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                                                 
     Income (loss) before income taxes,                                                                          
       extraordinary item and cumulative                                                                         
       effect of change in accounting                                                                          
       principle..........................       67,587     41,387     54,652     52,664     63,994     38,144     (5,834)  
Provision for income taxes................       27,751     13,439     17,330     22,394     26,603     17,103      4,451   
Extraordinary loss on early extinguishment                                                                                  
  of debt.................................         -          -          -        (6,333)      -          -          -      
Cumulative effect of change in accounting                                                                                   
  for income taxes........................         -          -          -         5,103       -          -          -      
                                              ---------  ---------  ---------  ---------  ---------  ---------  ---------
Net income (loss).........................    $  39,836  $  27,948  $  37,322  $  29,040  $  37,391  $  21,041  $ (10,285) 
                                              =========  =========  =========  =========  =========  =========  =========
</TABLE> 

Risk Factors and Other Considerations

     Because of the potential for the Automatic Exchange, the purchase of the
Series A Preferred Shares involves a high degree of risk with respect to the 
performance and capital levels of the Bank.  Prospective investors in the Series
A Preferred Shares should carefully consider the following risk factors and 
other considerations relating to the Bank before deciding whether to invest in 
such shares.      

                                      65
<PAGE>
 
    
     Regulatory Capital Levels. As a federal savings association, the Bank is
     ------------------------- 
subject to minimum capital requirements prescribed by federal statute and OTS
regulations. At June 30, 1996, the Bank was in compliance with all of its
regulatory capital requirements under FIRREA, with tangible, core and total 
risk-based regulatory capital ratios of 6.30%, 6.30% and 12.04%, respectively,
compared to the regulatory requirements of 1.50%, 3.00% and 8.00%, respectively.
Effective July 1, 1996, certain additional deductions from capital were phased
in. If this phase-in had been in effect at June 30, 1996, the Bank's tangible,
core and risk-based regulatory capital ratios would have been 6.27%, 6.27% and
12.00%, respectively.

     The OTS' prompt corrective action regulations establish five capital
categories for thrift institutions: well capitalized, adequately capitalized,
undercapitalized, severely undercapitalized and critically undercapitalized. A
thrift will be considered "well capitalized" if it has a leverage (or "core
capital") ratio of at least 5.0%, a Tier 1 risk-based capital ratio of at least
6.0%, and a total risk-based capital ratio of at least 10.0%. The Bank's
leverage, Tier 1 risk-based and total risk-based capital ratios at June 30, 1996
of 6.30%, 6.91% and 12.04%, respectively, were sufficient to meet the standards
for classification of the Bank as a "well capitalized" institution. The OTS has
the discretion to reclassify an institution from "well capitalized" to
"adequately capitalized" if, after notice and an opportunity for a hearing, the
OTS determines that the institution (i) is being operated in an unsafe or
unsound condition or (ii) has received and has not corrected a less than
satisfactory examination rating for asset quality, management, earnings or
liquidity.

     Deteriorating collateral values or general economic conditions could result
in recognition of losses on the Bank's loan and REO portfolios and a consequent
reduction in capital. In addition, OTS capital regulations provide a five-year
holding period (or such longer period approved by the OTS) for REO to qualify
for an exception from treatment as an equity investment. If REO is considered an
equity investment, its then-current book value is deducted from total risk-based
capital. Accordingly, if the Bank is unable to dispose of any REO property
(through bulk sales or otherwise) prior to the end of its applicable five-year
holding period and is unable to obtain an extension of such five-year holding
period from the OTS, then the Bank would be required to deduct the then-current
book value of the REO from risk-based capital. In September 1995, the Bank
received an extension through September 29, 1996 of the five-year holding period
for certain of its REO properties acquired through foreclosure in fiscal 1990
and fiscal 1991. The Bank has requested additional extensions for certain of
these properties. There can be no assurance that the Bank will be able to
dispose of all of its REO properties within the applicable five-year period or
obtain any necessary extensions. In addition, Congress has enacted legislation
that will require the Bank to make a one-time payment estimated to be up to 68
basis points of deposits to recapitalize the SAIF. See "-- Risks Relating to
SAIF Insurance." Accordingly, there can be no assurance that the Bank will be
able to maintain levels of capital sufficient to meet the standards for
classification as "well capitalized" under the prompt corrective action
regulations.

     Risks Relating to Elimination of Thrift Charter. During the past year,
     -----------------------------------------------
Congress has been considering legislation in various forms that would require
federal thrifts, like the Bank, to convert their charters to national or state
bank charters. In the absence of appropriate "grandfather" provisions, such
legislation could have a material adverse effect on the Bank and the Trust
because, among other things, the Trust engages in activities that are not
permissible to bank holding companies and the regulatory capital and accounting
treatment for banks and thrifts differs in certain significant respects. The
Bank cannot determine whether, or in what form, such legislation will eventually
be enacted and there can be no assurance that any such legislation that is
enacted will contain adequate grandfather rights for the Bank and the Trust.

     Risks Related to SAIF Insurance. Thrift institutions insured by SAIF,
     -------------------------------
including the Bank, currently pay substantially higher deposit insurance
premiums than similarly situated commercial banks insured by the Bank Insurance
Fund (the "BIF"). Legislation designed to reduce or eliminate the disparity
between BIF and SAIF insurance premiums by, among other things, imposing on
thrift institutions a one-time assessment estimated to be as much as 68 basis
points on their SAIF-insured deposits to capitalize the SAIF, was signed by the
President on September 30, 1996. Under such legislation, the Bank and other 
SAIF-insured institutions will continue to pay somewhat higher deposit insurance
premiums than commercial banks for a period of three years, which could lead 
     

                                       66
<PAGE>
 
    
to a competitive disadvantage in the pricing of loans and deposits and
additional operating expenses. In addition, regulators have recently begun
approving applications by several thrift organizations to establish or acquire
BIF-insured affiliates. Any prolonged continuation of the disparity in deposit
insurance premiums could lead to more widespread efforts to shift insured
deposits from SAIF to BIF, thus further destabilizing the SAIF. However, the new
legislation contains provisions designed to prohibit deposit transfers from SAIF
to BIF.

     Risks of Credit Card Lending. At June 30,1996, the Bank's credit card loans
     ----------------------------
of $956.5 million constituted approximately 32% of the Bank's loan portfolio. In
addition, at June 30, 1996, the Bank managed $3.8 billion in securitized credit
card loans which were not reflected on the Bank's balance sheet. Credit card
loans entail greater credit risks than residential mortgage loans. Changes in
credit card use and payment patterns by cardholders, including increased
defaults, may result from a variety of social, legal and economic factors. The
Bank currently offers introductory periodic interest rates for varying initial
periods which, at the conclusion of such periods, revert to the Bank's regular
variable interest rate. If account holders choose to use competing sources of
credit, the rate at which new receivables are generated may be reduced and
certain purchase and payment patterns with respect to the receivables may be
affected. Economic factors affecting credit card use include the rate of
inflation and relative interest rates offered for various types of loans.
Adverse changes in economic conditions could have a direct impact on the timing
and amount of payments by borrowers. Default rates on credit card loans
generally may be expected to exceed default rates on residential mortgage loans.

     Reflecting the industry-wide decline in the performance of credit card
loans, credit card delinquencies and net charge-offs on credit card loans have
increased since September 1995. Although the Bank believes it has appropriate
underwriting criteria to mitigate the risks associated with its credit card
accounts, and adjusts its underwriting criteria as appropriate based on monthly
reviews of the performance of its credit card portfolio, there can be no
assurance that charge-offs and delinquencies will not increase.

     Certain jurisdictions and their residents may attempt to require out-of-
state credit card issuers to comply with such jurisdictions' consumer protection
laws that impose requirements on the making, enforcement and collection of
consumer loans. For example, in recent years, a number of lawsuits and
administrative actions have been filed in several states against out-of-state
credit card issuers (including both federally and state chartered insured
institutions) challenging various fees and charges (such as late fees, over-the-
limit fees, returned check fees and annual membership fees) assessed against
residents of the states in which such lawsuits were filed, based on restrictions
or prohibitions under the laws of such states. The Supreme Court recently ruled
that national banks may export late fees on credit cards as interest regardless
of states' usury laws; however, the law is not settled with respect to all types
of fees and charges. If it were determined that out-of-state credit card issuers
must comply with a jurisdiction's laws limiting the charges imposed by credit
card issuers, such action could have an adverse impact on the Bank's credit card
operations.

     The credit card industry is highly competitive and characterized by
increased pricing competition in interest rates and annual membership fees, use
of advertising, target marketing and other features (such as buyer protection
plans), as both established and new card issuers seek to expand or to enter the
market and to retain their existing customers. The Bank has issued credit cards
to customers nationwide, and competes for those customers with certain money
center banks and other large nationwide issuers, as well as with regional and
local depository institutions and other issuers, many of whom have sizable
branch systems or other customer relationships through which such issuers market
their credit cards. The Bank anticipates that competitive pressures will require
adjustments from time to time to the pricing of the Bank's credit card accounts.
See "Business -- Lending Activities -- Credit Card Lending" in the Form 10-K.

     Reliance on Non-Interest Income. In recent years, non-interest income,
     -------------------------------
which is reflected as "Other Income" on the Consolidated Statements of
Operations, has become an increasingly large component of the Bank's net income.
The Bank has earned non-interest income primarily from credit card, loan
servicing and deposit servicing fees and gains on sales of credit card
relationships, loans and mortgage-backed securities. In fiscal 1995, 1994 and
1993, the Bank recognized non-interest income of $233.5 million, $160.5 million
and $130.7 million, respectively. Of those amounts, $184.3 million, $69.9
million and $46.6 million, respectively, or 51.9%, 23.3%       

                                       67
<PAGE>
 
    
and 18.5%, respectively, of total operating income, was income from loan
servicing fees. The Bank's ability to realize non-interest income is dependent
upon market interest rates, the demand for mortgage and credit card loans,
conditions in the loan sale market, the level of securitized receivables and
other factors. The level of such income, therefore, is subject to substantial
fluctuations. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Results of Operations" in the Form 10-K.

     Effect of an Increase in Interest Rates on Operating Results. The Bank's
     ------------------------------------------------------------
operating results depend to a large extent on its net interest income, which is
the difference between the interest the Bank receives from its loans, securities
and other assets and the interest the Bank pays on its deposits and other
liabilities. Interest rates are highly sensitive to many factors, including
governmental monetary policies and domestic and international economic and
political conditions. Conditions such as inflation, recession, unemployment,
money supply, international disorders and other factors beyond the control of
the Bank may affect interest rates. If generally prevailing interest rates
increase, the "net interest spread" of the Bank, which is the difference between
the rates of interest earned and the rates of interest paid by the Bank, is
likely to contract, resulting in less net interest income.

     Although the Bank pursues an asset-liability management strategy designed
to control its risk from changes in market interest rates, the Bank's
liabilities have shorter terms and are more interest-sensitive than its assets.
At June 30, 1996, the Bank's one-year interest-sensitivity "gap" (the sum of all
interest earning assets to be re-priced within one year minus all interest-
bearing liabilities to be re-priced within one year, as a percentage of total
assets) was negative 13.7%. As a result of its gap position, the Bank's net
interest spread will narrow, and its operating results will be adversely
affected, during periods of rising market interest rates if the Bank is unable
to reduce its gap. There can be no assurance that the Bank will be able to
adjust its gap sufficiently to offset any negative effect of changing market
interest rates. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Financial Condition -- Asset and Liability
Management" in the Form 10-K.

     Risks Relating to Reserve Levels and REO. At June 30, 1996, the Bank's non-
     ---------------------------------------- 
performing assets were $166.9 million (net of valuation allowances for losses on
REO), or 1.89% of total assets. As of such date, the ratio of the Bank's
reserves to non-performing assets was 67.7%. Although the Bank believes it has a
reasonable basis for estimating reserves, no assurance can be given that the
Bank will not sustain losses in any particular period that exceed the amount of
the reserves at the beginning of that period, or that subsequent evaluations of
the asset portfolio, in light of factors then prevailing (including economic
conditions, the Bank's internal review process and the results of regulatory
examinations), will not require significant increases in the reserves. See
"Business -- Delinquencies, Foreclosures and Reserves for Losses -- Allowances
for Losses" in the Form 10-K.

     At June 30, 1996, approximately $102.8 million (or 75.4%), after valuation
allowances on such assets, of the Bank's aggregate book value of REO was
attributable to five planned unit developments over which the Bank took active
control, through foreclosure or deeds-in-lieu of foreclosure, in 1990 and 1991,
four of which are under active development. The Bank from time to time obtains
updated appraisals on its REO and, in the past, has been directed to do so by
the OTS in connection with regulatory examinations. As a result of such updated
appraisals, the Bank could be required to increase its reserves. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Financial Condition -- Asset Quality -- Disposition of REO" in the
Form 10-K.

     Risks of Other Consumer Lending. The Bank is actively expanding its non-
     -------------------------------
credit card consumer lending business, focusing on automobile and home
improvement loans. While such loans generally have shorter terms to maturity and
carry higher rates than residential mortgage loans, they generally entail
greater risk than residential mortgage loans, particularly when secured by
rapidly depreciable assets, such as automobiles. In such cases, any collateral
repossessed for a defaulted consumer loan may not provide an adequate source of
repayment of the outstanding loan balance as a result of damage, loss or
depreciation. In addition, consumer loan collections are dependent on the
borrower's continuing financial stability and, thus, are more likely to be
affected by adverse personal circumstances.      

                                       68
<PAGE>
 
    
     The Bank also makes automobile loans through one of its operating
subsidiaries. The underwriting guidelines for this subsidiary apply to a
category of lending in which loans may be made to applicants who have
experienced certain adverse credit events (and, therefore, would not necessarily
meet all of the Bank's guidelines for its traditional loan program), but who
meet certain other creditworthiness tests. Such loans may experience higher
rates of delinquencies, repossessions and losses, especially under adverse
economic conditions, compared with loans originated pursuant to the Bank's
traditional lending program. See "Business -- Lending Activities -- Other
Consumer Loan Underwriting" in the Form 10-K.

     Holding Company Matters. The Trust owns 80% of the Bank's common stock.
     -----------------------
Payments from the Bank to the Trust in the form of tax sharing payments and
dividends are a principal source of funding for the Trust. The Bank made tax
sharing payments to the Trust of $20.5 million in fiscal 1995 and $20.0 million
in the nine months ended June 30, 1996. Subsequent to June 30, 1996, the Bank
made an additional tax sharing payment of $2.7 million to the Trust. In
addition, during the June 1996 quarter, the Bank paid cash dividends on its
common stock of $500 per share (of which the Trust's portion was $4.0 million)
and subsequent to June 30, 1996, declared and paid a cash dividend of $350 per
share (of which the Trust's portion was $2.8 million).

     To the extent the Trust experiences liquidity problems, there can be no
assurance that the Trust will be able to satisfy, in whole or in part, any tax
liability that it may incur or any reimbursement or other obligation to the Bank
that may arise under a tax sharing agreement to which the Trust, the Bank and
other companies in the Trust's affiliated group are parties (the "Tax Sharing
Agreement"). The Bank, as a member of the Trust's affiliated group of
corporations filing consolidated income tax returns, is liable for the group's
tax liability (whether or not the Bank has made any tax sharing payments). The
Tax Sharing Agreement provides for payments to be made by members of the
affiliated group to the Trust based on their respective allocable shares of the
overall tax liability of the group and the benefits of any net operating losses
and similar items used by the group for specified taxable years. In certain
circumstances, the Bank would be entitled under the Tax Sharing Agreement to be
reimbursed by the Trust.

     Absence of a Public Market for Bank Preferred Shares. The Bank does not
     ----------------------------------------------------
intend to apply for listing of the Bank Preferred Shares on any national
securities exchange or for quotation of the Bank Preferred Shares through the
National Association of Securities Dealers Automated Quotation System. There can
be no assurance as to the liquidity of the trading markets for the Bank
Preferred Shares or that an active public market for the Bank Preferred Shares
will develop or be maintained.

Restrictions on Bank Dividends

     Following the Automatic Exchange, the Bank will likely be prohibited from
paying dividends on the Bank Preferred Shares as long as the Bank remains
"undercapitalized" for purposes of the OTS prompt corrective action regulations.
Those regulations prohibit thrift institutions such as the Bank from making
"capital distributions" (defined to include a cash distribution) unless the
institution is at least "adequately capitalized" after the distribution.
Currently, an institution is considered adequately capitalized for this purpose
if it has a total risk-based capital ratio of at least 8.0%, a Tier 1 risk-based
capital ratio of at least 4.0% and a leverage (or core capital) ratio of at
least 4.0%. Following the Automatic Exchange, the Bank would not be "adequately
capitalized" because it would have a leverage ratio of less than 3.0%. In
addition, the Bank's ability to pay dividends on the Bank Preferred Shares, even
if the Bank were to return to "adequately capitalized" status following the
Automatic Exchange, would be subject to various restrictions under OTS
regulations, a resolution of the Bank's Board of Directors and certain
contractual provisions. See "Business Regulation -- Dividends and Other Capital
Distributions" in the Form 10-K and "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Results of Operations" in the
Form 10-K.

Capitalization

     The following table sets forth the actual capital of the Bank at June 30,
1996 and as adjusted as of such date to give effect to the sale of the Series A
Preferred Shares in the Offering (assuming the Underwriters'      

                                       69
<PAGE>
 
    
over-allotment option is not exercised) and the transactions described in
"Certain Transactions Constituting the Formation -- The Formation," and the
inclusion of the proceeds therefrom in the Bank's capital, net of underwriting
fees and other estimated expenses payable in connection with such transactions.
This table should be read in conjunction with the Consolidated Financial
Statements of the Bank and the notes thereto included elsewhere in this
Prospectus and in the documents incorporated herein by reference.

<TABLE> 
<CAPTION> 
                                                                                   June 30, 1996
                                                                            ------------------------------
                                                                             Actual           As Adjusted
                                                                            -------------   --------------
                                                                                 (Dollars in thousands)
<S>                                                                         <C>             <C> 
Liabilities:
       Deposits........................................................     $4,225,110      $4,225,110
       Borrowings......................................................         24,461          24,461
       Federal Home Loan Bank advances.................................        116,749         116,749
       Other liabilities...............................................        137,230         137,230
       Capital note-9 1/4% Subordinated Debentures due 2005............        150,000         150,000
       Capital note-Private Capital Note due 1996......................         10,000          10,000
                                                                            ----------      ----------
             Total liabilities.........................................      4,663,550       4,663,550
                                                                            ----------      ----------
Minority Interest......................................................             --         240,625
                                                                            ----------      ----------
Stockholders' equity:
       13% Noncumulative Perpetual Preferred Stock, Series A, $0.01 par
        value, 3,000,000 shares authorized, issued and outstanding.....             30              30
       Common stock, $1 par value, 10,000,000 shares authorized,
        510,000 shares issued, 10,000 shares outstanding...............             10              10
       Captital contributed in excess of par...........................        165,704         165,704
       Retained earnings...............................................        193,435         193,435
       Net unrealized holding gains (losses)...........................         (2,210)         (2,210)
                                                                            ----------      ----------
          Total stockholders' equity...................................        356,969         356,969
                                                                            ----------      ----------
            Total liabilities and stockholder's equity.................     $5,020,519      $5,261,144
                                                                            ----------      ----------
Regulatory capital ratios:
       Tangible........................................................         6.30%         10.62%
       Core (or leverage)..............................................         6.30%         10.62%
       Tier 1 risk-based...............................................         6.91%         13.44%
       Total risk-based................................................        12.04%         18.88% 
</TABLE> 
 
                                    EXPERTS

     The Bank's Consolidated Financial Statements included in the Form 10-K and
incorporated by reference in this Prospectus have been audited by Arthur
Andersen LLP, independent public accountants, as indicated in their report with
respect thereto, and are included herein in reliance upon the authority of said
firm as experts in giving said reports.      

                                       70
<PAGE>
 
                                    RATINGS

     It is expected that the Series A Preferred Shares will be rated by two of
the following: Moody's Investors Service, Inc., Standard and Poor's Services,
Duff & Phelps or Fitch Investors Service, L.P. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating organization. No person is
obligated to maintain any rating on the Series A Preferred Shares, and,
accordingly, there can be no assurance that the ratings assigned to the Series A
Preferred Shares upon initial issuance will not be lowered or withdrawn by the
assigning rating organization at any time thereafter.

                             CERTAIN LEGAL MATTERS

     The validity of the Series A Preferred Shares offered hereby and certain
tax matters described under "Federal Income Tax Considerations" will be passed
upon for the Company by Shaw, Pittman, Potts & Trowbridge, Washington, D.C. The
validity of the Series A Preferred Shares will be passed upon for the
Underwriters by Skadden, Arps, Slate, Meagher & Flom.
    
                             AVAILABLE INFORMATION

     The Company has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement (of which this Prospectus forms a part)
on Form S-11 (the "Registration Statement") under the of Securities Act, with
respect to the Series A Preferred Shares offered hereby. This Prospectus does
not contain all of the information set forth in the Registration Statement,
certain portions of which have been omitted as permitted by the rules and
regulations of the Commission. Statements contained in this Prospectus as to the
content of any contract or other document are not necessarily complete, and in
each instance reference is made to the copy of such contract or other document
filed as an exhibit to the Registration Statement, each such statement being
qualified in all respects by such reference. For further information regarding
the Company and the Series A Preferred Shares offered hereby, reference is made
to the Registration Statement and the exhibits thereto.

     The Registration Statement and the exhibits forming a part thereof filed by
the Company with the Commission can be inspected at and copies can be obtained
from the Commission, Room 1024, Judiciary Plaza, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the following regional offices of the Commission:
7 World Trade Center, Suite 1300, New York, New York 10048 and Citicorp Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of such
materials can be obtained from the Public Reference Section of the Commission,
450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates. Such
material may also be accessed electronically by means of the Commission's home
page on the Internet at http://www.sec.gov.

     The Articles Supplementary establishing the rights, preferences and
limitations of the Series A Preferred Shares provide that the Company shall
maintain its status as a reporting company under the Securities Exchange Act of
1934, as amended (the "Exchange Act"), for as long as any of the Series A
Preferred Shares are outstanding and pursuant thereto will furnish shareholders
with annual reports containing audited financial statements.     

                                       71
<PAGE>
 
                                   GLOSSARY

        "Advisor" means the Bank in its role as advisor under the Advisory 
Agreement.

        "Advisory Agreement" means the agreement between the Bank and the 
Company pursuant to which the Bank will (i) administer the day-to-day operations
of the Company, (ii) monitor the credit quality of the Mortgage Assets held by
the Company and (iii) advise the Company with respect to the acquisition,
management, financing and disposition of the Company's Mortgage Assets.

        "ARM" or "adjustable rate mortgage" means a Mortgage Loan that features
adjustments of the underlying interest rate at predetermined times based on an
agreed margin to an established index. An ARM is usually subject to periodic
interest rate and/or payment caps and a lifetime interest rate cap.

    
        "ATMs" means automated teller machines.      

    
        "Automatic Exchange" means the automatic exchange on a share-for-share 
basis of Series A Preferred Shares for Bank Preferred Shares upon the occurrence
of the Exchange Event.     

        "Balancing Distribution" means a distribution made to the holders of 
the Common Stock at any point in time, or from time to time, when the value of
the Common Stock exceeds ___% of the total value of the stock of the Company,
but not in an amount in excess of the distribution required to reduce the value
of the Common Stock (measured after such distribution) to less than ___% of the
total value of the stock of the Company.

        "Bank" means Chevy Chase Bank, F.S.B., a federally chartered and 
federally insured stock savings bank, and the parent of the Company.

    
        "Bank Preferred Shares" means the newly issued series of preferred 
stock of the Bank for which the Series A Preferred Shares will be exchanged
automatically upon the occurrence of the Exchange Event.     
    
        "BIF" means the Bank Insurance Fund.      

        "Board of Directors" means the board of directors of the Company.

        "By-laws" means the by-laws of the Company.

        "Articles of Incorporation" means the Amended and Restated Articles of
Incorporation of the Company.

        "Code" means the Internal Revenue Code of 1986, as amended.

        "Commercial Mortgage Loan" means a whole loan secured by a first 
mortgage or deed of trust on a commercial real estate property.

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

    
        "Common Stock" means the common stock, par value $0.01 per share, of 
the Company.     
    
        "Communities" means the five planned unit developments, which comprise a
majority of the Bank's REO.      

        "Company" means Chevy Chase Preferred Capital Corporation, a Maryland 
corporation.

                                       72
<PAGE>
 
    
        "Directive" means the directive issued by the "appropriate federal
banking agency" for the Bank, as defined in 12 U.S.C. ss.1813(q), pursuant to 12
U.S.C. ss.1831o, or the letter issued by a receiver or conservator appointed for
the Bank pursuant to 12 U.S.C. ss.1821(c), in either case directing the
Automatic Exchange.     

        "DOL" means the United States Department of Labor.

        "ERISA" means the Employee Retirement Income Security Act of 1914, as
amended.

        "Excess Shares" means the shares of any class or series of Preferred
Stock owned, or deemed to be owned, by or transferred to a stockholder in excess
of the Ownership Limit.

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

    
        "Exchange Event" means the occurrence of (i) the Bank's ratio of core
(Tier 1) capital to adjusted total assets as calculated in accordance with the
capital regulations applicable to the Bank is less than 3.0%, as determined in
the Bank's most recent quarterly report of condition (or successor report) or
final report of examination, and (ii) not later than the filing by the Bank of a
quarterly report indicating a ratio of core (Tier 1) capital to adjusted total
assets equal to or exceeding 3% either (A) the "appropriate federal banking
agency" for the Bank issues a prompt corrective action directive or (B) a
receiver or conservator appointed for the Bank issues a directive, in either
case directing the exchange of the Series A preferred shares for Bank Preferred
Shares.     

    
        "Executive Loan Committee" means the executive loan committee of the
Bank.     
    
        "FDIC" means the Federal Deposit Insurance Corporation.     

    
        "FDICIA" means the Federal Deposit Insurance Corporation Improvement
Act of 1991, as amended.      

        "FHLMC" means the Federal Home Loan Mortgage Corporation.

        "FIRPTA" means the Foreign Investment in Real Property Tax Act of 1980,
as amended.

    
        "FIRREA" means the Financial Institutions Reform, Recovery, and
Enforcement Act of 1989, as amended.     

    
        "5/1 ARM" means a fixed rate Residential Mortgage Loan that
automatically converts to a one-year ARM in the month in which the 60th monthly
payment is due.     

        "Five or Fewer Test" means the Code requirement that not more than 50%
in value of the Company's outstanding stock may be owned, directly or
indirectly, by five or fewer individuals (as defined in the Code).

        "FNMA" means the Federal National Mortgage Association.

        "FNMA Required Net Yield" means (i) with respect to any Mortgage Loan
with an original term of 20, 25 or 30 years, FNMA's required net yield for 30-
year fixed rate mortgages (covered by 60-day mandatory commitments) that was in
effect 45 days prior to the effective date of any conversion of such Mortgage
Loan and (ii) with respect to any Mortgage Loan with an original term of 15
years, FNMA's required net yield for 15-year fixed rate mortgages (covered by 
60-day mandatory commitments) that was in effect 45 days prior to the effective
date of any conversion of such Mortgage Loan.

                                       73
<PAGE>
 
     "Foreign Stockholders" means holders of Series A Preferred Shares that are
for United States federal income tax purposes (i) non-resident alien
individuals, (ii) foreign corporations and foreign partnerships or (iii) foreign
trusts and estates.

    
     "Form 10-K" means the Bank's Annual Report on Form 10-K for the fiscal year
ended September 30, 1995, which is an exhibit to the Offering Circular.     

    
     "Form 10-Q" means the Bank's Quarterly Report on Form 10-Q for the quarter
ended June 30, 1996, which is an exhibit to the Offering Circular.     

    
     "GNMA" means the Government National Mortgage Association.      

     "Gross Margin" means, with respect to a Residential Mortgage Loan that is
an ARM, the applicable fixed percentage which is added to the applicable index
to calculate the current interest rate paid by the borrower of the adjustable
rate Mortgage Loan (without taking into account any interest rate caps or
minimum interest rates). Gross Margin is inapplicable to fixed rate loans.

     "Independent Directors" means the members of the Board of Directors who are
not current officers or employees of the Company, the Bank or any affiliate of
the Bank.

    
     "Initial Portfolio" means the initial portfolio of Mortgage Assets
purchased by the Company from the Bank and affiliates of the Bank.     

     "IRA" means an individual retirement arrangement under Section 408 of the
Code.

     "IRS" means the United States Internal Revenue Service.

     "LIBOR" means the London Inter-Bank Offered Rate.

     "Lifetime interest rate cap" means, with respect to Mortgage Loans that are
ARMs, the maximum interest rate that may accrue during any period over the term
of such Mortgage Loan as stated in the governing instruments evidencing such
Mortgage Loan.

     "Loan-to-Value Ratio" means, with respect to any Mortgage Loan, the ratio
(expressed as a percentage) of the original principal amount of such Mortgage
Loan to the lesser of (i) the appraised value at origination of the mortgaged
property underlying such Mortgage Loan and (ii) if the Mortgage Loan was made to
finance the acquisition of property, the purchase price of the mortgaged
property.

     "Mortgage Assets" means real estate mortgage assets, including but not
limited to Residential Mortgage Loans, Commercial Mortgage Loans and Mortgage-
Backed Securities.

     "Mortgage-Backed Securities" means securities rated by at least one
nationally recognized independent rating organization and representing interests
in or obligations backed by pools of Mortgage Loans.

     "Mortgage-Backed Securities Purchase Agreements" means the mortgage-backed
securities purchase agreements between the Company and the Bank, affiliates of
the Bank and unrelated third parties.

     "Mortgage Loans" means whole loans secured by single-family (one- to four-
unit) residential real estate properties or by commercial real estate
properties.

                                       74
<PAGE>
 
         
     "NYSE" means the New York Stock Exchange.      

     "Offering" means the offering of Series A Preferred Shares pursuant to the
Prospectus.

         
     "Offering Circular" means the registration statement on Form OC pursuant to
which the Bank Preferred Shares are being registered with the OTS.      

     "One Hundred Persons Test" means the Code requirement that the capital
stock of the Company be owned by 100 or more persons during at least 335 days of
a taxable year or during a proportionate part of a shorter taxable year.

     "One-Year ARM" means an ARM that adjusts annually beginning in the month in
which the 12th monthly payment is due.

     "OTS" means the Office of Thrift Supervision.

     "Ownership Limit" means the provision in the Company's Articles of
Incorporation limiting any person from owning (including shares deemed to be
owned by the attribution provisions of the Code) more than ___% of any issued
and outstanding class or series of Preferred Stock.

     "Periodic interest rate cap" means, with respect to ARMs, the maximum
change in the coupon rate permissible under the terms of the loan at each coupon
adjustment date. Periodic interest rate caps limit both the speed by which the
coupon rate can adjust upwards in a rising interest rate environment and the
speed by which the coupon rate can adjust downwards in a falling rate
environment.

     "Plan" means a pension, profit-sharing, retirement or other employee
benefit plan.

     "Plan Asset Regulation" means the DOL regulations determining the assets of
the Plan for purposes of ERISA and the related prohibited transaction excise tax
provisions of the Code.

     "Preferred Stock" means preferred stock, par value $25 per share, of the 
Company.

     "Prime Rate" for any date means the lowest prime rate as published in the
"Money Rates" table of The Wall Street Journal for that date.

     "Prospectus" means this prospectus, as the same may be amended.

     "Rate Adjustment Date" means, with respect to any ARM, a date on which the
interest rate on such ARM adjusts.

     "Registration Statement" means the registration statement filed by the
Company with the Commission on Form S-11 with respect to the Series A Preferred
Shares.

     "REIT" means a real estate investment trust as defined pursuant to the REIT
Provisions, or any successor provisions thereof.

     "REIT Provisions" and "REIT Requirements" means Sections 856 through 860 of
the Code and the applicable Treasury Regulations.

                                       75
<PAGE>
 
     "REIT taxable income" shall have the meaning set forth in "Federal Income
Tax Considerations -- Taxation of the Company -- Annual Distribution
Requirements."

    
     "REO" means real estate held for sale.      

     "Residential Mortgage Loan" means a whole loan secured by a first mortgage
or deed of trust on a single family (one- to four-unit) residential real estate
property.

    
     "Residential Mortgage Loan Purchase Agreements" means the residential
mortgage loan purchase agreements between the Company and the Bank and
affiliates of the Bank.     
    
     "SAIF" means the Savings Association Insurance Fund.      

     "Securities Act" means the Securities Act of 1933, as amended.

     "Series A Preferred Shares" means the shares of Preferred Stock of the
Company offered hereby.

    
     "7/1 ARM" means a fixed rate Residential Mortgage Loan that automatically
converts to a one-year ARM in the month in which the 84th monthly payment is
due.      

    
     "7/23 Loan means a seven-year fixed rate loan that must be refinanced at
the remaining balance for the remaining term at a fixed rate equal to the sum of
a percentage equal to at least 0.625% and the FNMA Required Net Yield.     

     "Servicing Agreements" means the servicing agreements between the Bank
and/or one or more of the Bank's affiliates and the Company.

     "Tax Event" means the receipt by the Company of an opinion of a nationally
recognized law firm experienced in such matters to the effect that, as a result
of (i) any amendment to, clarification of, or change (including any announced
prospective change) in, the laws or treaties (or any regulations thereunder) of
the United States or any political subdivision or taxing authority thereof or
therein affecting taxation, (ii) any judicial decision, official administrative
pronouncement, ruling, regulatory procedure, notice or announcement (including
any notice or announcement of intent to adopt such procedures or regulations)
("Administrative Action") or (iii) any amendment to, clarification of, or change
in the official position or the interpretation of such Administrative Action or
Judicial decision or any interpretation or pronouncement that provides for a
position with respect to such Administrative Action or judicial decision that
differs from the theretofore generally accepted position, in each case, by any
legislative body, court, governmental authority or regulatory body, irrespective
of the manner in which such amendment, clarification or change is made known,
which amendment, clarification, or change is effective or such pronouncement or
decision is announced on or after the date of issuance of the Series A Preferred
Shares, there is more than an insubstantial risk that (a) dividends payable by
the Company with respect to the capital stock of the Company are not, or will
not be, fully deductible for United States federal income tax purposes or (b)
the Company is, or will be, subject to more than a de minimis amount of other
taxes, duties or other governmental charges.

    
     "Tax Sharing Agreement" means the tax sharing agreement to which the Trust,
the Bank and other companies in the Trust's affiliated group are parties.     
    
     "10/1 ARM" means a fixed rate Residential Mortgage Loan that automatically
converts to a one-year ARM in the month in which the 120th monthly payment is
due.      

                                       76
<PAGE>
 
     "3/1 ARM" means a fixed rate Residential Mortgage Loan that automatically
converts to a One-Year ARM in the month in which the 36th monthly payment is
due.

    
     "Time of Exchange" means the time at which the Automatic Exchange occurs,
deemed to be as of 8:00 a.m. on the date for such exchange set forth in the
Directive, or, if such date is not set in the Directive, as of 8:00 a.m. on the
earliest possible date such exchange could occur consistent with the Directive
    
     "TIN" means Taxpayer Identification Number.

    
     "Treasury Index" means the weekly average yield on United States Treasury
securities adjusted to a constant maturity of one year as published by the
Federal Reserve Board in Statistical Release H.15 (519) or any similar
publication or, if not so published, as reported by any Federal Reserve Bank or
by any United States government department or agency.      

     "Treasury Regulations" means the income tax regulations promulgated under
the Code.

    
     "Trust" means the B.F. Saul Real Estate Investment Trust.      

     "Underwriters" means those underwriters to which the Company will sell the
Series A Preferred Shares pursuant to the terms of the Underwriting Agreement.

     "Underwriting Agreement" means the underwriting agreement by and among the
Company, the Bank and the Underwriters.

     "United States Stockholders" means holders of Series A Preferred Shares
that are for United States federal income tax purposes (i) citizens or residents
of the United States, (ii) corporations, partnerships, or other entities created
or organized in or under the laws of the United States or of any political
subdivisions thereof, or (iii) an estate or trust the income of which is subject
to United States federal income taxation regardless of its source.

     "USRPI" means United States real property interest.

                                       77
<PAGE>
 
                                 UNDERWRITING

       Subject to the terms and conditions set forth in an underwriting
agreement (the "Underwriting Agreement"), the Company has agreed to sell to each
of the Underwriters named below, and each of the Underwriters, for whom
____________________ is acting as representative (the "Representative"), has
severally agreed to purchase Series A Preferred Shares with the liquidation
amount set forth opposite its name below. In the Underwriting Agreement, the
several Underwriters have agreed, subject to the terms and conditions set forth
therein, to purchase all the Series A Preferred Shares offered hereby if any are
purchased. In the event of default by an Underwriter, the Underwriting Agreement
provides that, in certain circumstances, the purchase commitments of the
nondefaulting Underwriters may be increased or the Underwriting Agreement may be
terminated.

<TABLE>     
<CAPTION> 
                                                                
                                                                NUMBER OF SHARES
                                                                  OF SERIES A
                      UNDERWRITER                               PREFERRED STOCK
- --------------------------------------------------------   ------------------------
<S>                                                        <C> 

- ------------------------ ...............................           ----------  

- ------------------------ ...............................           ----------  

- ------------------------ ...............................           ----------  

            Total.......................................           10,000,000      
                                                                   ==========
</TABLE>      

       The Underwriters propose to offer the Series A Preferred Shares in part
directly to the public at the initial public offering price set forth on the
cover page of this Prospectus, and in part to certain securities dealers at such
price less a concession of $___ per share. The Underwriters may allow, and such
dealers may reallow, a concession not in excess of $___ per share to certain
brokers and dealers. After the Series A Preferred Shares are released for sale
to the pubic, the offering price and other selling terms may from time to time
be varied by the representatives. 
    
       The Company has granted the Underwriters an option exercisable for 30
days after the date of this Prospectus to purchase up to an aggregate of
___________ additional Series A Preferred Shares solely to cover over-
allotments, if any. If the Underwriters exercise their over-allotment option,
the Underwriters have severally agreed, subject to certain conditions, to
purchase approximately the same percentage thereof that the number of Series A
Preferred Shares to be purchased by each of them, as shown in the foregoing
table, bears to the __________ Series A Preferred Shares offered hereby.      
    
       The Company has agreed that, during the period beginning from the date of
this Prospectus and continuing to and including the date 90 days after the date
of this Prospectus, it will not offer, sell, contract to sell or otherwise
dispose of any securities of the Company which are substantially similar to the
Series A Preferred Shares or which are exchangeable into securities which are
substantially similar to the Series A Preferred Shares without the prior written
consent of the representative, except for the Series A Preferred Shares offered
in connection with the Offering.      
    
       The representatives of the Underwriters have informed the Company that
they do not expect sales to accounts over which the Underwriters exercise
discretionary authority to exceed 5% of the total number of shares of Series A
Preferred Shares offered by them.      

                                      U-1
<PAGE>
 
       Prior to the Offering, there has been no public market for the shares.

       The Company and the Bank have agreed to indemnify the several
Underwriters against certain liabilities, including liabilities under the
Securities Act of 1933.

       Certain of the Underwriters or their affiliates have provided from time
to time, and expect to provide in the future, investment or commercial banking
services to affiliates of the Company, for which such Underwriters or their
affiliates have received or will receive customary fees and commissions.

                                      U-2
<PAGE>

                                                                         Annex I

                                                             OTS DOCKET NO. 8145
       As filed with the Office of Thrift Supervision on October__, 1996
================================================================================
                                    FORM OC
                        (Incorporating Form S-2 of the 
                      Securities and Exchange Commission)

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

                         OFFICE OF THRIFT SUPERVISION
                              1700 G Street, N.W.
                            Washington, D.C. 20552

                      ----------------------------------
                               OFFERING CIRCULAR
                      ----------------------------------
                           CHEVY CHASE BANK, F.S.B.

              Exact Name of Applicant as Specified in its Charter

                 8251 Greensboro Drive, McLean, Virginia 22102
             Street Address of Applicant, City, State and Zip Code

                            Stephen R. Halpin, Jr.
                         Executive Vice President and
                            Chief Financial Officer
                            8401 Connecticut Avenue
                          Chevy Chase, Maryland 20815
                                (301) 986-6865
          Name, Address and Telephone Number of Agent for Information

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

                                With Copies to:

                           Thomas H. McCormick, Esq.
                       Shaw, Pittman, Potts & Trowbridge
                              2300 N Street, N.W.
                            Washington, D.C. 20037
                                (202) 663-8175

   Approximate date of commencement of proposed sale of securities to the 
public: As soon as practicable after the Offering Circular contained herein 
becomes effective.
   If any of the securities being registered on this form are to be offered on 
a delayed or continuous basis pursuant to 12 C.F.R. (s) 563g.16 of the rules and
regulations of the Office of Thrift Supervision, check the following box. [_]


                           CALCULATION OF FILING FEE
================================================================================
  Title of Each                    Proposed        Proposed                  
   Class of           Amount       maximum          Maximum         Amount of   
   Securities          to be       offering        Aggregate      Registration  
to be Registered    Registered  price per unit  Offering Price (1)   Fee (1)    
- --------------------------------------------------------------------------------
Noncumulative 
Preferred Stock,
Series B, par
value $25.00
per share......... 11,000,000       $25.00            $0               $0
- --------------------------------------------------------------------------------
(1) The securities registered hereby will be issued only in connection with an 
exchange for the __% Noncumulative Preferred Stock, Series A (the "Preferred 
Capital Shares") of Chevy Chase Preferred Capital Corporation, a wholly owned 
subsidiary of the registrant. A registration statement and applicable filing fee
have been submitted to the Securities and Exchange Commission with respect to 
the Preferred Capital Shares.

        Chevy Chase Bank, F.S.B. (the "Bank") hereby amends this Form OC 
(including the Offering Circular Contained herein) on such date or dates as may 
be necessary to delay its effective date until the Bank shall file a further 
amendment which specifically states that this Form OC shall thereafter become 
effective in accordance with 12 C.F.R. (s) 563g.6 of the regulations of the 
Office of Thrift Supervision, or until this Form OC shall become effective on 
such date as the Office of Thrift Supervision, acting pursuant to said 
provision, may determine.

================================================================================
 
<PAGE>
 
                             CROSS-REFERENCE SHEET

                    Pursuant of 12 C.F.R. (S) 563g.7(a)(5)

  Form S-2 Item Number Caption                     Caption in Form OC
================================        ========================================
1.  Forepart of the Registration 
    Statement and Outside Front
    Cover Page of Prospectus.........   Offering Circular: Facing Page; Cross-
                                        Reference Sheet; Outside Front Cover
                                        Page

2.  Inside Front and Outside Back
    Cover Pages of Prospectus........   Offering Circular: Inside Front Cover
                                        Page; Outside Back Cover Page

3.  Summary Information, Risk Factors
    and Ratios of Earnings to Fixed
    Charges..........................   Offering Circular: Outside Front Cover
                                        Page; Offering Circular Summary; Risk
                                        Factors and Other Considerations

4.  Use of Proceeds..................   Offering Circular: Use of Proceeds

5.  Determination of Offering Price..   Not Applicable

6.  Dilution.........................   Not Applicable

7.  Selling Security Holders.........   Not Applicable

8.  Plan of Distribution.............   Offering Circular: Exchange

9.  Description of Securities to be
    Registered.......................   Offering Circular: Description of the
                                        Series B Preferred Shares

10. Interests of Named Experts and 
    Counsel..........................   Offering Circular: Experts; Legal 
                                        Matters

11. Information with Respect to the
    Registrant.......................   Offering Circular: Inside Front Cover
                                        Page

12. Incorporation of Certain 
    Information By Reference.........   Offering Circular: Inside Front Cover
                                        Page

13. Disclosure of OTS Position on
    Indemnification for Securities
    Act Liabilities..................   Not Applicable

14. Other Expenses of Issuance and 
    Distribution ....................   Part II, Item 14, Other Expenses of 
                                        Issuance and Distribution

15. Indemnification of Directors and
    Officers.........................   Part II, Item 15, Indemnification of
                                        Directors and Officers

16. Exhibits.........................   Part II, Item 16, Exhibits

17. Undertakings.....................   Part II, Item 17, Undertakings
<PAGE>
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
 This Offering Circular has been filed with the Office of Thrift Supervision, 
but has not been authorized for use in final form. Information contained herein
is subject to completion or amendment.  The Securities covered hereby may not be
sold nor may offers to buy be accepted prior to the time the Offering Circular 
is declared effective by the Office of Thrift Supervision. The Offering Circular
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall there be any sale of these securities in any State in which such offer,
solicitation or sale would be unlawful prior to registration or qualification
under the securities laws of any such State.
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++

                             SUBJECT TO COMPLETION
            PRELIMINARY OFFERING CIRCULAR DATED      , 1996       
OFFERING CIRCULAR                                                           
- -----------------


                               10,000,000 SHARES
                            CHEVY CHASE BANK, F.S.B.
                  __% Noncumulative Preferred Stock, Series B
                   (Liquidation Preference $25.00 Per Share)
                                ---------------


   Chevy Chase Bank, F.S.B. ("Chevy Chase" or the "Bank")) is hereby offering
10,000,000 shares of its _____% Noncumulative Preferred Stock, Series B, par
value $25.00 per share (the "Series B Preferred Shares").  Dividends on the
Series B Preferred Shares are payable at the rate of ____% per annum of the
initial liquidation preference (an amount equal to $_____ per annum per share),
if, when and as declared by the Board of Directors of the Bank.  Dividends are
not cumulative and, if declared, are payable quarterly in arrears.  If no
dividend is declared on the Series B Preferred Shares by the Bank for a dividend
period, holders of the Series B Preferred Shares will have no right to receive a
dividend for that period, and the Company will have no obligation to pay a
dividend for that period, whether or not dividends are declared and paid for any
future period.  The Bank's ability to pay cash dividends is subject to
regulatory and other restrictions.
   On and after ________, ____, the Series B Preferred Shares may be redeemed
for cash at the option of the Bank, in whole or in part, at a redemption price
of $25.00 per share, plus accrued and unpaid dividends, if any, thereon.  The
Series B Preferred Shares are not subject to any sinking fund or mandatory
redemption and are not convertible into any other securities of the Bank.
   The Bank currently has outstanding 3,000,000 shares of 13% Noncumulative
Perpetual Preferred Stock, Series A (the "Series A Preferred Shares").  The
Series B Preferred Shares will constitute a new series of preferred shares of
the Bank and will rank pari passu in terms of cash dividend payment and
liquidation preference with the Series A Preferred Shares (the Series A
Preferred Shares and the Series B Preferred Shares collectively, the "Preferred
Stock").  The Preferred Stock ranks, in priority of payment of dividends and
rights upon the voluntary or involuntary dissolution, liquidation or winding up
of the Bank, junior to all claims of the Bank's creditors, including the claims
of the Bank's depositors and holders of the Bank's outstanding subordinated
debentures.  As of September 30, 1995, there were outstanding ____ million
principal amount of the Bank's 9 1/4% Subordinated Capital Debentures Due _____
2005 and ___ million principal amount of the Private Capital Note (as defined
herein).  The Bank was current with respect to all required payments on its
outstanding subordinated capital debentures as of that date.  The Preferred
Stock ranks superior and prior to the issued and outstanding common stock of the
Bank with respect to dividend rights and rights upon voluntary or involuntary
dissolution, liquidation or winding up of the Bank, and to all other classes and
series of equity securities of the Bank hereafter issued, other than any class
or series expressly designated as being on parity with or senior to the
Preferred Stock.  The common stock of the Bank is the only class of equity
securities currently outstanding other than the Series A Preferred Shares.
   The Series B Preferred Shares are to be issued, if ever, in connection with
an exchange of the  __% Noncumulative Preferred Stock, Series A (the "Preferred
Capital Shares") of Chevy Chase Preferred Capital Corporation, a wholly owned
subsidiary of the Bank.  Any accrued and unpaid dividends on the Preferred
Capital Shares at the time of the conversion will deemed to be accrued and
unpaid dividends on the Series B Preferred Shares  The Preferred Capital Shares
have been registered with the Securities and Exchange Commission (the "SEC")
and are listed on ______________ under the symbol "____."  In the event the
Preferred Capital Shares are converted into Series B Preferred Shares, the Bank
does not intend to apply for listing of the Series B Preferred Shares on any
national securities exchange or for quotation through the National Association
of Securities Dealers Automated Quotation System.  The Series A Preferred Shares
are not listed on any national securities exchange or for quotation through the
National Association of Securities Dealers Automated Quotation System.
   An investment in the Series B Preferred Shares involves a high degree of
risk.  Investors should carefully consider the risk factors and other
considerations relating to the Bank and the Series B Preferred Shares.  See
"Risk Factors and Other Considerations."


THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE OFFICE OF THRIFT
SUPERVISION, THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE SECURITIES AND
EXCHANGE COMMISSION OR ANY OTHER FEDERAL AGENCY, OR BY ANY STATE SECURITIES
COMMISSION, NOR HAS SUCH OFFICE, CORPORATION, COMMISSION, OTHER AGENCY OR ANY
STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
OFFERING CIRCULAR. ANY REPRESENTATIONS TO THE CONTRARY IS A CRIMINAL OFFENSE.

THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR SAVINGS DEPOSITS AND
ARE NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR
ANY OTHER GOVERNMENT AGENCY. THESE SECURITIES ARE BEING OFFERED PURSUANT TO AN
OFFERING CIRCULAR ON FORM OC FILED WITH THE OFFICE OF THRIFT SUPERVISION.

             The date of this Offering Circular is         , 1996.
<PAGE>
 
                             AVAILABLE INFORMATION

 The Bank is subject to the information reporting requirements of the Securities
Exchange Act of 1934, as amended ("Exchange Act"), and, in accordance therewith,
files reports and other information with the OTS.  Such reports and other
information may be inspected without charge and copied at prescribed rates at
the public reference facilities maintained by the OTS at 1700 G Street, N.W,
Washington, D.C. 20552.

 The Bank has filed with the OTS a Registration Statement on Form OC (including
any amendments thereto, the "Form OC") with respect to the securities covered by
this Offering Circular.  This Offering Circular does not contain all of the
information set forth in the Form OC, certain items of which are contained in or
incorporated by reference as exhibits to the Form OC as permitted by the rules
and regulations of the OTS.  For further information with respect to the Bank
and the securities offered hereby, reference is made to the Form OC, including
the exhibits filed or incorporated by reference as a part thereof.  Statements
contained in this Offering Circular as to the contents of any contract or other
document referred to are not necessarily complete, and in each instance
reference is made to the copy of such contract or other document filed or
incorporated by reference as an exhibit to the Form OC, each such statement
being qualified in all respects by such reference.  The Form OC and the exhibits
thereto may be inspected without charge and copied at prescribed rates at the
public reference facilities maintained by the OTS at 1700 G Street, N.W,
Washington, D.C. 20552.


               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

 Certain documents previously filed by the Bank with the OTS are hereby
incorporated by reference in this Offering Circular as follows:  (i) the Bank's
Annual Report on Form 10-K for the fiscal year ended September 30, 1995; and
(ii) the Bank's Quarterly Reports on Form 10-Q for the quarters ended December
31, 1995, March 31, 1996 and June 30, 1996.

 All documents filed by the Bank pursuant to OTS regulations and Sections 13(a),
13(c), 14 or 15(d) of the Exchange Act of 1934 after the date hereof and prior
to the termination of the offering contemplated hereby shall be deemed to be
incorporated by reference herein and to be a part hereof from the date of filing
thereof.  Any statement contained in a document incorporated or deemed to be
incorporated by reference herein shall be deemed to be modified or superseded
for purposes of this Offering Circular to the extent a statement contained
herein, or in any other subsequently filed document that also is or is deemed to
be incorporated by reference herein, modifies or supersedes such statement.  Any
such statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Offering Circular.  All
information appearing in this Offering Circular should be read in conjunction
with, and is qualified in its entirety by, the information and financial
statements (including notes thereto) appearing in the documents incorporated
herein by reference, except to the extent set forth in this paragraph.

 The Bank will provide without charge to each person to whom this Offering
Circular is delivered, upon the written or oral request of any such person, a
copy of any or all of the information incorporated herein by reference other
than exhibits to such information (unless such exhibits are specifically
incorporated by reference into such information).  If you wish to obtain copies
of such documents, please contact:  Chevy Chase Bank, F.S.B., 8401 Connecticut
Avenue, Chevy Chase, Maryland 20815, Attention: Mrs. Mary Lou Hayes, Secretary.


                   INFORMATION WITH RESPECT TO THE REGISTRANT

 As an integral part of this Offering Circular, the Bank has attached complete
copies (including exhibits) of its Annual Report on Form 10-K for the fiscal
year ended September 30, 1995 (Attachment A) and its Quarterly Report on Form
10-Q for the quarter ended June 30, 1996 (Attachment B).  All material
information as of these periods relating to the Bank, including information
relating to the Bank's financial position and "Management's Discussion and
Analysis of Financial Condition and Results of Operations," can be found in
these documents.  There has been no material change in the Bank's affairs since
the conclusion of the fiscal year ended September 30, 1995 which has not
otherwise been disclosed by the Bank on Form 10-Q.

                                      -2-
<PAGE>
 
                           OFFERING CIRCULAR SUMMARY

     This Offering Circular Summary, including the Selected Consolidated
Financial and Other Data, does not purport to be complete and is qualified in
its entirety by the more detailed information and financial statements and notes
thereto appearing elsewhere in this Offering Circular and in the documents
incorporated by reference herein.  Capitalized terms used in the summary and not
defined herein have the meanings ascribed to such terms elsewhere in this
Offering Circular or in the documents incorporated by reference herein.

                            Chevy Chase Bank, F.S.B.

     General.  Chevy Chase Bank, F.S.B. ("Chevy Chase" or the "Bank") is a
federally chartered and federally insured stock savings bank which at June 30,
1996 was conducting business from 101 full-service offices and 497 automated
teller machines ("ATMs") in Maryland, Virginia and the District of Columbia.
The Bank has its home office in McLean, Virginia and its executive offices in
Montgomery County, Maryland, both suburban communities of Washington, D.C.  The
Bank also maintains 21 mortgage loan production offices in the mid-Atlantic
region, 20 of which are operated by a wholly-owned mortgage banking subsidiary.
At June 30, 1996, the Bank had total assets of $5.0 billion, total deposits of
$4.2 billion and total stockholders' equity of $357.0 million.  Based on total
consolidated assets at June 30, 1996, Chevy Chase is the largest bank
headquartered in the Washington, D.C. metropolitan area.

     Chevy Chase is a consumer oriented, full-service banking institution
principally engaged in the business of attracting deposits from the public and
using such deposits, together with borrowings and other funds, to make loans
secured by real estate, primarily residential mortgage loans, and credit card
and other types of consumer loans.  The Bank is also developing an active
commercial lending program.  The Bank's principal deposit and lending markets
are located in the Washington, D.C. metropolitan area.  As a complement to its
basic deposit and lending activities, the Bank provides a number of related
financial services to its customers, including securities brokerage and
insurance products offered through its subsidiaries.

     Chevy Chase recorded income before income taxes, extraordinary item and
cumulative effect of change in accounting principles of $54.7 million and net
income of $37.3 million for the year ended September 30, 1995, compared to
income before income taxes, extraordinary item and cumulative effect of change
in accounting principles of $52.7 million and net income of $29.0 million for
the year ended September 30, 1994.  For the nine months ended June 30, 1996, the
Bank reported pre-tax income of $67.6 million and net income of $39.8 million,
compared to pre-tax income of $41.4 million and net income of $27.9 million in
the corresponding period of the prior fiscal year.  At June 30, 1996, the Bank's
tangible, core, tier 1 risk-based and total risk-based regulatory capital ratios
were 6.30%, 6.30%, 6.91% and 12.04%, respectively.  The Bank's capital ratios
exceeded the requirements under the Financial Institutions Reform, Recovery, and
Enforcement Act of 1989 ("FIRREA") as well as the standards established for
"well capitalized" institutions under the prompt corrective action regulations
established pursuant to the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA").  On the basis of its balance sheet at June 30, 1996, the
Bank met the FIRREA-mandated fully phased-in capital requirements and, on a
fully phased-in basis, met the capital standards established for "well
capitalized" institutions under the prompt corrective action regulations.  See
"Risk Factors and Other Considerations -- Regulatory Capital Levels."

     Chevy Chase is subject to comprehensive regulation, examination and
supervision by the OTS and, to a lesser extent, by the Federal Deposit Insurance
Corporation (the "FDIC").  The Bank's deposit accounts are fully insured up to
$100,000 per insured depositor by the Savings Association Insurance Fund (the
"SAIF"), which is administered by the FDIC. See "Risk Factors and Other
Considerations -- Risks Relating to Elimination of Thrift Charter"; "-- Risks
Related to SAIF Insurance."

     Because of the continued improvement in the financial condition of the
Bank, on March 29, 1996, the Office of Thrift Supervision ("OTS") released the
Bank from a written agreement it had entered into with the OTS on September 30,
1991, and the Board of Directors of the Bank adopted a resolution addressing
certain issues 

                                      -3-
<PAGE>
 
previously addressed by the written agreement. See "Notes to Consolidated
Financial Statements" in the Bank's Quarterly Report on Form 10-Q for the
quarter ended June 30, 1996 incorporated by reference herein and attached hereto
as Attachment B.

     Business of the Bank.  The Bank historically has relied on retail deposits
originated in its branch network as its primary funding source.  The Bank's
principal market for deposits consists of Montgomery and Prince George's
Counties in Maryland and, to a lesser extent, Fairfax County in Virginia;
approximately 26.0% of the Bank's deposits at June 30, 1996 were obtained from
depositors residing outside of Maryland, primarily in Northern Virginia.  As of
June 30, 1996, the Bank had 101 full-service banking facilities, 42 of which
were located in Montgomery County, 19 in Prince George's County and 18 in
Fairfax County.  As of that date, the Bank also operated 497 ATMs.  According to
published industry statistics, as of June 30, 1995, the Bank had the leading
market share of deposits in Montgomery County and the third largest share of
deposits in Prince George's County.  The per capita income of each of Montgomery
and Fairfax Counties ranks among the highest of counties and equivalent
jurisdictions nationally.  These two counties are also the Washington, D.C.
area's largest suburban employment centers, with a substantial portion of their
labor force consisting of federal, state and local government employees.
Private employment is concentrated in services and retail trade centers.
Unemployment in Montgomery and Fairfax Counties in June 1996 (2.9% and 3.2%,
respectively) was below the national rate (5.5%) and state rates (5.1% for
Maryland and 4.8% for Virginia) for the same month.

     The Bank historically has concentrated its lending activities in the
Washington, D.C. metropolitan area.  In recent periods, the Bank and its
subsidiaries have expanded the geographic region in which they purchase and
originate loans to include the northern and southern areas of the Eastern United
States.  The Bank has not changed its underwriting standards for loans purchased
or originated in these areas, although the pricing of the loans may be different
based upon local market conditions.

     As of June 30, 1996, the Bank's loan portfolio consisted primarily of
single-family residential loans (at approximately 51%), credit card loans (at
approximately 32%) and non-credit card consumer loans (at approximately 8%).
The Bank originates VA-guaranteed, FHA-insured and a wide variety of
conventional residential mortgage loans through its wholly owned mortgage
banking subsidiary, B.F. Saul Mortgage Company, or directly through Chevy Chase
Mortgage, a division of the Bank.  The Bank currently offers fixed-rate loans
with maturities of 15 to 30 years and adjustable-rate residential mortgage
loans, principally with maturities of 30 years.  The Bank also offers revolving
home equity credit line loans secured principally by a second mortgage on the
borrowers' homes.  In addition to revenue generated from interest on the loan
portfolio, the Bank also recognizes income from loan origination and servicing
fees.  See "Business -- Lending Activities -- Origination, Purchase and Sale of
Real Estate Loans" in the Bank's Annual Report on Form 10-K for the year ended
September 30, 1995 incorporated by reference herein and attached hereto as
Attachment A.

     With respect to its credit card program, the Bank offers Chevy Chase
"Classic" and "Gold" VISA(R) and MasterCard(R) cards.  Chevy Chase issues the
credit cards and receives income on credit extended, a fee based on a percentage
of credit sales paid by merchants accepting card purchases and an annual
membership fee for use of the cards.  The Bank believes its credit card program
contributes to market share growth in its local market by attracting new
depositors, promoting a high degree of customer loyalty and providing
opportunities to cross-market other products of the Bank.  See "Business --
Lending Activities -- Credit Card Lending" in the Bank's Annual Report on Form
10-K for the year ended September 30, 1995 incorporated by reference herein and
attached hereto as Attachment A and "Risk Factors and Other Considerations --
Risks of Credit Card Lending."

     During fiscal 1996, the Bank continued to increase its portfolio of non-
credit card consumer loans.  These loans primarily include automobile loans,
home improvement loans and other secured and unsecured loans for traditional
consumer purchases and needs.  The majority of these loans are on an indirect
basis.  The Bank makes these loans in the Southern United States as well as the
mid-Atlantic region.  During the nine months ended June 30, 1996, the Bank
purchased or originated $398.1 million of automobile loans and $103.9 million of
home improvement loans.  See "Business -- Lending Activities -- Consumer and
Other Lending" in the Bank's Annual Report on Form 10-K for the year ended
September 30, 1995 incorporated by reference herein and attached hereto as

                                      -4-
<PAGE>
 
Attachment A, Notes 4 and 5 to the "Condensed Consolidated Financial Statements"
in the Bank's Quarterly Report on Form 10-Q for the quarter ended June 30, 1996
incorporated by reference herein and attached hereto as Attachment B and "Risk
Factors and Other Considerations -- Risks of Other Consumer Lending."

     Beginning in late fiscal 1995, the Bank has diversified its loan portfolio
by developing a middle-market commercial lending program.  In addition to
extending credit, the Bank seeks to become the customer's primary source of
deposit products.  Management believes that these types of banking relationships
are a natural extension and complement to the Bank's existing deposit and
lending base.  At June 30, 1996, the Bank's outstanding commercial loans totaled
$48.0 million, the majority of which were adjustable-rate lines of credit.

     Non-performing Assets.  At June 30, 1996, the Bank had $166.9 million of
non-performing assets (after valuation allowances on real estate held for sale
of $127.8 million) which represented 1.89% of total assets.  Non-performing
assets are comprised of $30.5 million of non-performing loans and $136.4 million
of real estate held for sale ("REO").  Non-performing credit card loans
represent 67.5% of the Bank's non-performing loans and represent 2.2% of the
Bank's total credit card loans outstanding.  At June 30, 1996, the Bank
maintained a valuation allowance against its credit card portfolio of $51.1
million, or 5.3% of outstanding credit card loans.

     The majority of the Bank's REO is residential property, consisting
primarily of five planned unit developments (the "Communities") which had an
aggregate book value of $102.8 million as of June 30, 1996.  Four of the five
Communities are under active development and, as a result of the sale in the
December 1995 quarter of the remaining residential lots in two of the
Communities, the Bank owns only commercial land in two of the four active
Communities. The level of REO and of non-performing assets has decreased
substantially over the past four years as the Bank has disposed of the bulk of
the assets it acquired through foreclosure or deed-in-lieu of foreclosure in
1990 and 1991.  See "Risk Factors and Other Considerations -- Risks Relating to
Reserve Levels and REO" and "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Financial Condition -- Asset Quality --
Disposition of REO" in the Bank's Annual Report on Form 10-K for the fiscal year
ended September 30, 1995 incorporated by reference herein and attached hereto as
Attachment A.

     Asset Securitizations.  Chevy Chase has accessed the capital markets as an
additional means of funding its operations and managing its capital ratios and
asset growth.  Since 1988, the Bank has securitized approximately $8.0 billion
of credit card, home equity credit line, automobile and home loan receivables.
These transactions depend on sophisticated back-office systems to service
complex securitization structures and on personnel with the experience to
design, install and manage those systems.  At June 30, 1996, the Bank serviced
$3.8 billion, $348.0 million, $565.2 million and $153.5 million of securitized
credit card, home equity credit line, automobile and home loan receivables,
respectively.  Chevy Chase derives fee-based income from servicing these
securitized portfolios.  See "Risk Factors and Other Considerations -- Reliance
on Non-Interest Income."

     History and Ownership.  The Bank was organized in 1969 as a stock savings
institution under Maryland law.  On May 22, 1985, the Bank obtained federal
insurance of its deposit accounts and on April 8, 1986 it became a federally
chartered stock savings bank.   Eighty percent (80%) of the outstanding common
stock of the Bank is owned by B.F. Saul Real Estate Investment Trust (the
"Trust").  See "Risk Factors and Other Considerations -- Holding Company
Matters."  B. Francis Saul II is the Bank's founder and principal executive
officer.  Through his significant equity interest and management positions in
the Bank's major stockholders, Mr. Saul has the ability to effectively control
the affairs and direct the policies of the Bank.

                                      -5-
<PAGE>
 
                                  The Offering

     Securities Offered................    10,000,000 Series B Preferred Shares.

     Exchange..........................    The Series B Preferred Shares are to
                                           be issued, if ever, in connection
                                           with an exchange of the __%
                                           Noncumulative Preferred Stock, Series
                                           A (the "Preferred Capital Shares") of
                                           Chevy Chase Preferred Capital
                                           Corporation, a wholly owned
                                           subsidiary of the Bank. See
                                           "Conversion."

     Ranking...........................    The Series B Preferred Shares rank
                                           senior to the Bank's common stock,
                                           par value $___ per share (the "Common
                                           Stock"), pari passu with the Series A
                                           Preferred Shares with respect to cash
                                           dividend payments and rights upon
                                           liquidation and junior to all claims
                                           of the Bank's creditors, including
                                           the claims of the Bank's depositors
                                           and holders of the Bank's outstanding
                                           subordinated debentures. Additional
                                           shares of preferred stock ranking
                                           senior to the Series B Preferred
                                           Shares may not be issued without the
                                           approval of holders of at least 2/3
                                           of both series of Preferred Stock.
                                           Additional shares of preferred stock
                                           ranking on a parity with the
                                           Preferred Stock may not be issued
                                           without the approval of a majority of
                                           the Independent Directors.

     Dividends.........................    Dividends on the Series B Preferred
                                           Shares are payable at the rate of
                                           ____% per annum of the initial
                                           liquidation preference (an amount
                                           equal to $_____ per annum per share),
                                           if, when and as declared by the Board
                                           of Directors of the Bank. If
                                           declared, dividends are payable
                                           quarterly in arrears on the 15th day
                                           of January, April, July and October
                                           in each year, or, if such day is not
                                           a business day, on the next business
                                           day. Dividends on the Series B
                                           Preferred Shares are not cumulative
                                           and, accordingly, if no dividend is
                                           declared on the Series B Preferred
                                           Shares by the Bank for a dividend
                                           period, holders of the Series B
                                           Preferred Shares will have no right
                                           to receive a dividend for that
                                           period, and the Bank will have no
                                           obligation to pay a dividend for that
                                           period, whether or not dividends are
                                           declared and paid for any future
                                           period. Upon the conversion of
                                           Preferred Capital Shares for Series B
                                           Preferred Shares, any accrued and
                                           unpaid dividends of the Preferred
                                           Capital Shares at the time of the
                                           conversion will be deemed to be
                                           accrued and unpaid dividends on the
                                           Series B Preferred Shares. See
                                           "Description of the Series B
                                           Preferred Shares -- Dividends." The
                                           Bank's ability to pay cash dividends
                                           is subject to regulatory and other
                                           restrictions described herein.

     Liquidation Preference............    The liquidation preference for each
                                           Series B Preferred Share is $25.00,
                                           plus an amount equal to accrued and
                                           unpaid dividends, if any, thereon for
                                           the then-current dividend period to,
                                           but excluding, the date fixed for
                                           liquidation. See "Description of
                                           Series B Preferred Shares -- Rights
                                           Upon Liquidation."

     Redemption........................    The Bank may not redeem the Series B
                                           Preferred Shares before _______,
                                           2001. After such date, the Series B
                                           Preferred Shares may be redeemed for
                                           cash at the option of the Bank, in
                                           whole or in part, at any time and
                                           from time to time, at a redemption
                                           price of $25.00 per share, plus
                                           accrued and unpaid dividends, if any,
                                           thereon for the then-current dividend
                                           period to, but excluding, the date
                                           fixed for liquidation. Redemption of
                                           the Series B Preferred Stock will be
                                           subject to compliance 

                                      -6-
<PAGE>
 
                                           with applicable regulatory and other
                                           restrictions. See "Description of
                                           Series B Preferred Shares --
                                           Redemption."

     Voting Rights.....................    Holders of Series B Preferred Shares
                                           will not have any voting rights,
                                           except as expressly provided herein.
                                           On any matter on which holders of the
                                           Series B Preferred Shares may vote,
                                           each Series B Preferred Share will be
                                           entitled to one vote. See
                                           "Description of Series B Preferred
                                           Shares -- Voting Rights."

     Use of Proceeds...................    The Series B Preferred Shares will
                                           only be issued in connection with an
                                           exchange for the Preferred Capital
                                           Shares. The proceeds from the sale of
                                           the Preferred Capital Shares were
                                           used by Chevy Chase Preferred Capital
                                           Corporation to purchase a portfolio
                                           of mortgage assets and to pay
                                           expenses associated with the
                                           formation and offering of the
                                           Preferred Capital Shares. The
                                           conversion of Preferred Capital
                                           Shares into Class B Preferred Shares
                                           will produce no proceeds to the Bank.
                                           See "Use of Proceeds."

     Absence of a Public Market........    The Preferred Capital Shares have
                                           been registered with the SEC and are
                                           listed on ___________ under the
                                           symbol "___." There is currently no
                                           public market for the Series B
                                           Preferred Shares and such shares will
                                           not be listed on any securities
                                           exchange or for quotation through the
                                           National Association of Securities
                                           Dealers Automated Quotation System.


                                  Risk Factors

     See "Risk Factors and Other Considerations" for a discussion of the risk
factors and other considerations relating to the Bank and the Series B Preferred
Shares.

                                      -7-
<PAGE>
 
                Selected Consolidated Financial and Other Data


     The selected consolidated financial and other data of the Bank herein as of
and for the years ended September 30, 1995, 1994, 1993, 1992 and 1991 have been
derived from the Consolidated Financial Statements of the Bank, which statements
have been audited by Arthur Andersen LLP, independent public accountants, as
indicated by their report with respect thereto included in the documents
incorporated by reference in this Offering Circular. The data should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the Consolidated Financial Statements included in
the documents incorporated by reference in this Offering Circular. In the
opinion of the management of the Bank, the amounts shown for the nine-months
ended June 30, 1996 and 1995 include all adjustments, which consist only of
normal recurring adjustments, necessary for a fair presentation of the
consolidated results for such periods and as of such dates. The results of
operations for any interim period are not necessarily indicative of the results
for an entire fiscal year.

<TABLE>
<CAPTION>
                                 As of or for the
                                Nine Months Ended
                               June 30, (unaudited)               As of or for the Year Ended September 30,
                             ------------------------    -------------------------------------------------------------

                                1996         1995         1995         1994         1993        1992           1991
                               ------       ------       ------       ------       ------      ------        ---------
                                                   (Dollars in thousands, except per share data) 

<S>                          <C>          <C>          <C>          <C>          <C>          <C>          <C>            
Balance sheet data:
     Total assets..........  $5,020,519   $4,952,851   $4,947,995   $4,703,788   $4,918,795   $5,062,619    $4,904,104
     Mortgage-backed
      securities...........     847,029      942,085      880,208    1,025,525    1,501,192    1,599,959       443,714
     Loans receivable , net   2,459,803    2,159,018    2,327,286    2,357,721    1,861,128    1,635,218     2,537,435
     Loans held for sale...     102,079       52,390       68,679       33,598      176,504      175,698        51,734
     Loans held for
      securitization and
      sale.................     315,000      665,000      500,000      115,000      300,000      350,000       533,628
     Allowance for losses
      on loans.............      71,619       57,075       60,496       50,205       68,040       78,818        89,745
     Real estate held for
      investment or sale,
      net..................     140,033      236,510      222,860      330,032      387,583      521,051       563,261
     Allowance for losses
      on real estate held
      for investment or sale    127,958      130,338      135,236      118,973      111,644      109,044        57,498
     Cost in excess of net
      assets acquired, net.      41,525       45,529       44,528       48,637       52,650       56,348        60,045
     Mortgage servicing
      rights, net..........      33,539       14,178       28,369       15,075       20,288       12,787        13,962
     Deposit accounts......   4,225,110    4,117,663    4,159,252    4,008,761    3,870,023    3,915,958     4,263,033
     Securities sold under
      repurchase agreements 
      and other short-term
      borrowings...........      17,121      142,525       10,435        8,907       88,266      450,321         3,459
     Bonds payable.........           -            -            -       24,030       24,605       25,130        25,605
     Notes payable.........       7,340        7,570        7,514        7,729        7,925        8,640        10,354
     Federal Home Loan
      Bank advances........     116,749      134,208      155,052      100,000      412,000      275,000       200,000
     Capital
      notes-subordinated...     160,000      160,000      160,000      160,000      138,500      138,500       138,500
     Stockholders' equity..     356,969      321,243      328,544      289,956      284,794      177,430       156,389
     Non-performing assets.     166,889      257,695      247,185      311,898      372,031      517,639       594,069
 
Selected ratios:
     Earnings (loss) per
      common share.........  $ 3,252.30   $ 2,063.50   $ 2,757.20   $ 1,929.00   $ 3,549.50   $ 2,104.10    $(1,028.50)  
     Return on average 
      assets...............       1.09%        0.75%        0.76%        0.58%        0.77%        0.44%        -0.20%
     Return on average
      stockholders' equity.      15.88%       12.71%       12.66%        9.62%       16.20%       11.87%        -5.64%
     Average stockholders'
      equity to average
      assets...............       6.85%        5.91%        5.98%        6.07%        4.72%        3.67%         3.49%
     Net loan charge-offs
      to average loans.....       2.77%        1.29%        1.51%        1.74%        3.33%        4.04%         3.60%
     Non-performing assets
      to total assets......       1.89%        4.04%        3.77%        5.35%        5.97%        8.37%        10.20%
     Net yield on interest
      earning assets.......       4.69%        4.12%        4.24%        4.06%        4.60%        4.99%         3.80%
     Average interest-earning
      assets to average
      interest-bearing
      liabilities..........      92.33%       92.20%       91.91%       90.81%       86.43%       82.81%        85.73%
 
Regulatory capital ratios:
     Tangible..............       6.30%        5.63%        5.77%        4.96%        4.60%        2.22%         1.58%
     Core (or leverage)....       6.30%        5.63%        5.77%        5.34%        5.35%        3.22%         2.82%
     Tier 1 risk-based.....       6.91%        6.79%        6.65%        6.95%        7.29%         N/A           N/A
     Total risk-based......      12.04%       11.76%       11.63%       12.19%       11.70%        7.72%         5.51%

Full service banking 
     facilities............         101           85           88           81           74           73            74

Full service mortgage banking 
     facilities............          21           18           18           17           17           13            12
</TABLE> 
                                      -8-
<PAGE>
 
                Condensed Consolidated Statements of Operations
                            (Dollars in thousands)

<TABLE> 
<CAPTION> 
                                  As of or for the
                                  Nine Months Ended
                                June 30,  (unaudited)                    As of or for the Year Ended September 30,
                               -----------------------      -----------------------------------------------------------------
                                  1996         1995          1995           1994           1993           1992           1991
                                 ------       ------        ------         ------         ------         ------         ------
<S>                             <C>           <C>           <C>            <C>            <C>            <C>            <C> 
 
Interest income............... $ 284,129     $ 270,226     $ 365,336      $ 334,460      $ 349,537      $ 403,559      $ 487,221
Interest expense..............   140,470       140,737       189,114        165,544        167,518        214,761        325,711
                               ---------     ---------     ---------      ---------      ---------      ---------      ---------
   Net interest income........   143,659       129,489       176,222        168,916        182,019        188,798        161,510
Provision for loan losses.....    70,825        35,829        54,979         29,222         60,372         86,453        143,544
                               ---------     ---------     ---------      ---------      ---------      ---------      ---------

   Net interest income
      after provision for
      loan losses.............    72,834        93,660       121,243        139,694        121,647        102,345         17,966
                               ---------     ---------     ---------      ---------      ---------      ---------      ---------

Non-interest income:
   Credit card fees, loan
      servicing fees and
      deposit servicing fees..   239,585       154,241       218,572        111,279         91,216         92,291        105,441
   Gain on sales of
      investment securities,
      net.....................         -             -             -              -          8,895              -          1,159
   Gain (loss) on sales of
      trading securities,
      net.....................     1,061          (579)         (600)         1,695              -              -         11,651
   Earnings (loss) on real
      estate held for
      investment or sale,
      net.....................   (19,376)        2,861        (4,672)         1,326        (12,722)       (50,649)       (47,339)
   Gain on sales of credit
      card relationships,
      loans and
      mortgage-backed
      securities, net.........    17,092         4,721        12,882         30,522         31,338         38,716         69,096
   Gain on sales of mortgage
      servicing rights, net...         -         1,270         1,397          5,833          4,828          3,750          9,633
   Other......................    14,109         4,232         5,923          9,885          7,161         10,766         12,133
                               ---------    ----------    ----------     ----------     ----------     ----------     ----------

      Total non-interest
      income..................   252,471       166,746       233,502        160,540        130,716         94,874        161,774
                               ---------    ----------    ----------     ----------     ----------     ----------     ----------

Non-interest expense:
   Salaries and employee
      benefits................    93,354        78,739       108,432         87,390         69,739         62,725         78,344
   Marketing expenses.........    35,568        34,835        46,117         46,441         15,138          4,632          6,831
   Other non-interest
      expense.................   128,796       105,445       145,544        113,739        103,492         91,718        100,399
                               ---------    ----------    ----------     ----------     ----------     ----------     ----------

      Total non-interest
      expense.................   257,718       219,019       300,093        247,570        188,369        159,075        185,574
                               ---------    ----------    ----------     ----------     ----------     ----------     ----------

   Income (loss) before
      income taxes,
      extraordinary
      item and cumulative
      effect of change in
      accounting principle....    67,587        41,387        54,652         52,664         63,994         38,144         (5,834)
Provision for income taxes....    27,751        13,439        17,330         22,394         26,603         17,103          4,451
Extraordinary loss on early
 extinguishment of debt.......         -             -             -         (6,333)             -              -              -
Cumulative effect of change
      in accounting for
      income taxes............         -             -             -          5,103              -              -              -
                               ---------    ----------    ----------     ----------     ----------     ----------     ----------
Net income (loss)............. $  39,836    $   27,948    $   37,322     $   29,040     $   37,391     $   21,041     $  (10,285)
                               =========    ==========    ==========     ==========     ==========     ==========     ==========
</TABLE>

                                      -9-
<PAGE>
 
                     RISK FACTORS AND OTHER CONSIDERATIONS

     An investment in the Series B Preferred Shares involves a high degree of
risk. Investors should carefully consider the following risk factors and other
considerations relating to the Bank and the Series B Preferred Shares.

Risks of Credit Card Lending

     At June 30,1996, Chevy Chase's credit card loans of $956.5 million
constituted approximately 32% of the Bank's loan portfolio.  In addition, at
June 30, 1996, the Bank managed $3.8 billion in securitized credit card loans
which were not reflected on the Bank's balance sheet.  Credit card loans entail
greater credit risks than residential mortgage loans.  Changes in credit card
use and payment patterns by cardholders, including increased defaults, may
result from a variety of social, legal and economic factors.  Chevy Chase
currently offers introductory periodic interest rates for varying initial
periods which, at the conclusion of such periods, revert to the Bank's regular
variable interest rate.  If account holders choose to use competing sources of
credit, the rate at which new receivables are generated may be reduced and
certain purchase and payment patterns with respect to the receivables may be
affected.  Economic factors affecting credit card use include the rate of
inflation and relative interest rates offered for various types of loans.
Adverse changes in economic conditions could have a direct impact on the timing
and amount of payments by borrowers.  Default rates on credit card loans
generally may be expected to exceed default rates on residential mortgage loans.

     Reflecting the industry-wide decline in the performance of credit card
loans, credit card delinquencies and net charge-offs on credit card loans have
increased since September 1995.  Although the Bank believes it has appropriate
underwriting criteria to mitigate the risks associated with its credit card
accounts, and adjusts its underwriting criteria as appropriate based on monthly
reviews of the performance of its credit card portfolio, there can be no
assurance that charge-offs and delinquencies will not increase.

     Certain jurisdictions and their residents may attempt to require out-of-
state credit card issuers to comply with such jurisdictions' consumer protection
laws that impose requirements on the making, enforcement and collection of
consumer loans.  For example, in recent years, a number of lawsuits and
administrative actions have been filed in several states against out-of-state
credit card issuers (including both federally and state chartered insured
institutions) challenging various fees and charges (such as late fees, over-the-
limit fees, returned check fees and annual membership fees) assessed against
residents of the states in which such lawsuits were filed, based on restrictions
or prohibitions under the laws of such states.  The Supreme Court recently ruled
that national banks may export late fees on credit cards as interest regardless
of states' usury laws, however the law is not settled with respect to all types
of fees and charges.  If it were determined that out-of-state credit card
issuers must comply with a jurisdiction's laws limiting the charges imposed by
credit card issuers, such action could have an adverse impact on the Bank's
credit card operations.

     The credit card industry is highly competitive and characterized by
increased pricing competition in interest rates and annual membership fees, use
of advertising, target marketing and other features (such as buyer protection
plans), as both established and new card issuers seek to expand or to enter the
market and to retain their existing customers.  The Bank has issued credit cards
to customers nationwide, and competes for those customers with certain money
center banks and other large nationwide issuers, as well as with regional and
local depository institutions and other issuers, many of whom have sizable
branch systems or other customer relationships through which such issuers market
their credit cards.  The Bank anticipates that competitive pressures will
require adjustments from time to time to the pricing of the Bank's credit card
accounts.  See "Business -- Lending Activities -- Credit Card Lending" in the
Bank's Annual Report on Form  10-K for the fiscal year ended September 30, 1995
incorporated by reference herein and attached hereto as Attachment A.

Reliance on Non-Interest Income

     In recent years, non-interest income, which is reflected as "Other Income"
on the Consolidated Statements of Operations, has become an increasingly large
component of the Bank's net income.  The Bank has earned non-interest income
primarily from credit card, loan servicing and deposit servicing fees and gains
on sales of credit card relationships, loans and mortgage-backed securities.  In
fiscal 1995, 1994 and 1993, the Bank recognized non-interest income of $233.5 
million, $160.5 million and $130.7 million, respectively.  Of those amounts,
$184.3 million, $69.9 million and $46.6 million, respectively,  or 51.9%, 23.3%
and 18.5%, respectively, of total operating income, was income from loan
servicing fees.  The Bank's ability to realize non-interest income is dependent
upon market interest rates, the demand for mortgage and credit card 

                                     -10-
<PAGE>
 
loans, conditions in the loan sale market, the level of securitized receivables
and other factors. The level of such income, therefore, is subject to
substantial fluctuations. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Results of Operations" in the Bank's
Annual Report on Form 10-K for the fiscal year ended September 30, 1995
incorporated by reference herein and attached hereto as Attachment A.

Effect of an Increase in Interest Rates on Operating Results

     The Bank's operating results depend to a large extent on its net interest
income, which is the difference between the interest the Bank receives from its
loans, securities and other assets and the interest the Bank pays on its
deposits and other liabilities.  Interest rates are highly sensitive to many
factors, including governmental monetary policies and domestic and international
economic and political conditions.  Conditions such as inflation, recession,
unemployment, money supply, international disorders and other factors beyond the
control of the Bank may affect interest rates.  If generally prevailing interest
rates increase, the "net interest spread" of the Bank, which is the difference
between the rates of interest earned and the rates of interest paid by the Bank,
is likely to contract, resulting in less net interest income.

     Although the Bank pursues an asset-liability management strategy designed
to control its risk from changes in market interest rates, the Bank's
liabilities have shorter terms and are more interest-sensitive than its assets.
At June 30, 1996, the Bank's one-year interest-sensitivity "gap" (the sum of all
interest earning assets to be re-priced within one year minus all interest-
bearing liabilities to be re-priced within one year, as a percentage of total
assets) was negative 13.7%.  As a result of its gap position, the Bank's net
interest spread will narrow, and its operating results will be adversely
affected, during periods of rising market interest rates if the Bank is unable
to reduce its gap.  There can be no assurance that the Bank will be able to
adjust its gap sufficiently to offset any negative effect of changing market
interest rates.  See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Financial Condition -- Asset and
Liability Management" in the Bank's Annual Report on Form 10-K for the fiscal
year ended September 30, 1995 incorporated by reference herein and attached
hereto as Attachment A.

Regulatory Capital Levels

     As a federal savings association, Chevy Chase is subject to minimum capital
requirements prescribed by federal statute and OTS regulations.  At June 30,
1996, the Bank was in compliance with all of its regulatory capital requirements
under FIRREA, with tangible, core and total risk-based regulatory capital ratios
of 6.30%, 6.30% and 12.04%, respectively, compared to the regulatory
requirements of 1.50%, 3.00% and 8.00%, respectively.  Effective July 1, 1996,
certain additional deductions from capital were phased in.  If this phase-in had
been in effect at June 30, 1996, the Bank's tangible, core and risk-based
regulatory capital ratios would have been 6.27%, 6.27% and 12.00%.

     The OTS's prompt corrective action regulations establish five capital
categories for thrift institutions:  well capitalized, adequately capitalized,
undercapitalized, severely undercapitalized and critically undercapitalized.  A
thrift will be considered "well capitalized" if it has a leverage (or "core
capital") ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least
6.0%, and a total risk-based capital ratio of at least 10.0%.  The Bank's
leverage, tier 1 risk-based and total risk-based capital ratios at June 30, 1996
of 6.30%, 6.91% and 12.04%, respectively, were sufficient to meet the standards
for classification of the Bank as a "well capitalized" institution.  The OTS has
the discretion to reclassify an institution from "well capitalized" to
"adequately capitalized" if, after notice and an opportunity for a hearing, the
OTS determines that the institution (i) is being operated in an unsafe or
unsound condition or (ii) has received and has not corrected a less than
satisfactory examination rating for asset quality, management, earnings or
liquidity.

     Deteriorating collateral values or general economic conditions could result
in recognition of losses on Chevy Chase's loan and REO portfolios and a
consequent reduction in capital.  In addition, OTS capital regulations provide a
five-year holding period (or such longer period approved by the OTS) for REO to
qualify for an exception from treatment as an equity investment.  If REO is
considered an equity investment, its then-current book value is deducted from
total risk-based capital.  Accordingly, if the Bank is unable to dispose of any
REO property (through bulk sales or otherwise) prior to the end of its
applicable five-year holding period and is unable to obtain an extension of such
five-year holding period from the OTS, then the Bank would be required to deduct
the then-current book value of the REO from risk-based capital.  In September
1995, the Bank received an extension through September 29, 1996 of the five-year
holding period for certain of its REO properties acquired through foreclosure in
fiscal 1990 and fiscal 1991.  The Bank has requested additional extensions for
certain of these properties.  There can be no assurances that the Bank will be
able to dispose of all of its REO properties within the applicable 

                                     -11-
<PAGE>
 
five-year period or obtain any necessary extensions. In addition, Congress has
enacted legislation that will require the Bank to make a one-time payment
estimated to be up to 68 basis points of deposits to recapitalize the SAIF. See
"-- Risks Relating to SAIF Insurance." Accordingly, there can be no assurances
that Chevy Chase will be able to maintain levels of capital sufficient to meet
the standards for classification as "well capitalized" under the prompt
corrective action regulations.

Risks Relating to Reserve Levels and REO

     At June 30, 1996, the Bank's non-performing assets were $166.9 million (net
of valuation allowances for losses on REO), or 1.89% of total assets.  As of
such date, the ratio of the Bank's reserves to non-performing assets was 67.7%.
Although the Bank believes it has a reasonable basis for estimating reserves, no
assurance can be given that the Bank will not sustain losses in any particular
period that exceed the amount of the reserves at the beginning of that period,
or that subsequent evaluations of the asset portfolio, in light of factors then
prevailing (including economic conditions, the Bank's internal review process
and the results of regulatory examinations), will not require significant
increases in the reserves.  See "Business -- Delinquencies, Foreclosures and
Reserves for Losses -- Allowances for Losses" in the Bank's Annual Report on
Form 10-K for the fiscal year ended September 30, 1995 incorporated by reference
herein and attached hereto as Attachment A.

     At June 30, 1996, approximately $102.8 million (or 75.4%), after valuation
allowances on such assets, of the Bank's aggregate book value of REO was
attributable to five planned unit developments over which the Bank took active
control, through foreclosure or deeds-in-lieu of foreclosure, in 1990 and 1991,
four of which are under active development.  The Bank from time to time obtains
updated appraisals on its REO and, in the past, has been directed to do so by
the OTS in connection with regulatory examinations.  As a result of such updated
appraisals, the Bank could be required to increase its reserves.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Financial Condition -- Asset Quality -- Disposition of REO" in the
Bank's Annual Report on Form 10-K for the fiscal year ended September 30, 1995
incorporated by reference herein and attached hereto as Attachment A.

Risks of Other Consumer Lending

     Chevy Chase is actively expanding its non-credit card consumer lending
business, focusing on automobile and home improvement loans.  While such loans
generally have shorter terms to maturity and carry higher rates than residential
mortgage loans, they generally entail greater risk than residential mortgage
loans, particularly when secured by rapidly depreciable assets, such as
automobiles.  In such cases, any collateral repossessed for a defaulted consumer
loan may not provide an adequate source of repayment of the outstanding loan
balance as a result of damage, loss or depreciation.  In addition, consumer loan
collections are dependent on the borrower's continuing financial stability and,
thus, are more likely to be affected by adverse personal circumstances.

     The Bank also makes automobile loans through one of its operating
subsidiaries.  The underwriting guidelines for this subsidiary apply to a
category of lending in which loans may be made to applicants who have
experienced certain adverse credit events (and, therefore, would not necessarily
meet all of the Bank's guidelines for its traditional loan program), but who
meet certain other creditworthiness tests.  Such loans may experience higher
rates of delinquencies, repossessions and losses, especially under adverse
economic conditions, compared with loans originated pursuant to the Bank's
traditional lending program.  See "Business -- Lending Activities -- Other
Consumer Loan Underwriting" in the Bank's Annual Report on Form 10-K for the
fiscal year ended September 30, 1995 incorporated by reference herein and
attached hereto as Attachment A.

Risks Relating to Elimination of Thrift Charter

     During the past year, Congress has been considering legislation in various
forms that would require federal thrifts, like the Bank, to convert their
charters to national or state bank charters.  In the absence of appropriate
"grandfather" provisions, such legislation could have a material adverse effect
on the Bank and the Trust because, among other things, the Trust engages in
activities that are not permissible to bank holding companies and the regulatory
capital and accounting treatment for banks and thrifts differs in certain
significant respects.  The Bank cannot determine whether, or in what form, such
legislation will eventually be enacted and there can be no assurances that any
such legislation that is enacted will contain adequate grandfather rights for
the Bank and the Trust.

                                     -12-
<PAGE>
 
Risks Related to SAIF Insurance

     Thrift institutions insured by SAIF, including the Bank, currently pay
substantially higher deposit insurance premiums than similarly situated
commercial banks insured by the Bank Insurance Fund ("BIF").  Legislation
designed to reduce or eliminate the disparity between BIF and SAIF insurance
premiums by, among other things, imposing on thrift institutions a one-time
assessment estimated to be as much as 68 basis points on their SAIF-insured
deposits to capitalize the SAIF was signed by the President on September 30,
1996.  Under such legislation, the Bank and other SAIF-insured institutions will
continue to pay somewhat higher deposit insurance premiums than commercial banks
for a period of three years, which could lead to a competitive disadvantage in
the pricing of loans and deposits and additional operating expenses.  In
addition, regulators have recently begun approving applications by several
thrift organizations to establish or acquire BIF-insured affiliates.  Any
prolonged continuation of the disparity in deposit insurance premiums could lead
to more widespread efforts to shift insured deposits from SAIF to BIF, thus
further destabilizing the SAIF.  However, the new legislation contains
provisions designed to prohibit deposit transfers from SAIF to BIF under certain
circumstances.

Holding Company Matters

     The Trust owns 80% of the Bank's common stock.  Payments from the Bank to
the Trust in the form of tax sharing payments and dividends are a principal
source of funding for the Trust.  The Bank made tax sharing payments to the
Trust of $20.5 million in fiscal 1995 and $20.0 million in the nine months ended
June 30, 1996.  Subsequent to June 30, 1996, the Bank made an additional tax
sharing payment of $2.7 million to the Trust.  In addition, during the June 1996
quarter, the Bank paid cash dividends on its common stock of $500 per share (of
which the Trust's portion was $4.0 million) and subsequent to June 30, 1996,
declared and paid a cash dividend of $350 per share (of which the Trust's
portion was $2.8 million).

     To the extent the Trust experiences liquidity problems, there can be no
assurance that the Trust will be able to satisfy, in whole or in part, any tax
liability that it may incur or any reimbursement or other obligation to the Bank
that may arise under a tax sharing agreement to which the Trust, the Bank and
other companies in the Trust's affiliated group are parties (the "Tax Sharing
Agreement").  The Bank, as a member of the Trust's affiliated group of
corporations filing consolidated income tax returns, is liable for the group's
tax liability (whether or not the Bank has made any tax sharing payments).  The
Tax Sharing Agreement provides for payments to be made by members of the
affiliated group to the Trust based on their respective allocable shares of the
overall tax liability of the group and the benefits of any net operating losses
and similar items used by the group for specified taxable years.  In certain
circumstances, the Bank would be entitled under the Tax Sharing Agreement to be
reimbursed by the Trust.

Dividends Not Cumulative

     Dividends on the Series B Preferred Shares are not cumulative.
Consequently, if the Board of Directors does not declare a dividend on the
Series B Preferred Shares for any period, the holders of the Series B Preferred
Shares would not be entitled to recover such dividend whether or not funds are
or subsequently become available.  The Board of Directors may determine, in its
business judgment, that it would be in the best interests of the Bank to pay
less than the full amount of the stated dividends on the Series B Preferred
Shares or no dividends for any quarter notwithstanding that funds are available.
Factors that would be considered by the Board of Directors in making this
determination are the Bank's financial condition and capital needs, the impact
of legislation and regulations as then in effect or as may be proposed, economic
conditions, and such other factors as the Board may deem relevant.

     The Series B Preferred Shares will be issued upon an exchange of the
Preferred Capital Shares.  The exchange of the Preferred Capital Shares will
only take place under circumstances in which the Bank will not be considered
"adequately capitalized" for purposes of the OTS' prompt corrective action
regulations, and such regulations prohibit "capital distributions" (including
dividends) unless the institution is at least "adequately" capitalized.  Thus,
at the time of the exchange, by regulation, the Bank will not be permitted to
pay dividends on the Series B Preferred Shares.  In addition, the Bank's ability
to pay dividends on the Series B Preferred Shares even if the Bank were to
return to "adequately capitalized" status following the exchange would be
subject to various restrictions under OTS regulations, a resolution of the
Bank's Board of Directors and certain contractual provisions.  See "Business --
Regulation -- Dividends and Other Capital Distributions" in the Bank's Annual
Report on Form 10-K for the fiscal year ended September 30, 1995 and "Notes to
Consolidated Financial Statements" in the Bank's Quarterly Report on Form 10-Q
for the quarter ended June 30, 1996, both incorporated by reference herein and
attached hereto as Attachments A and B, respectively.

                                     -13-
<PAGE>
 
Absence of a Public Market

     The Preferred Capital Shares have been registered with the SEC and are
listed on ______________ under the symbol "____."  The Bank does not intend to
apply for listing of the Series B Preferred Shares on any national securities
exchange or for quotation through the National Association of Securities Dealers
Automated Quotation System.  If an active public market does not develop, the
market price and liquidity of the Series B Preferred Shares may be adversely
affected.  There can be no assurance as to the liquidity of the trading markets
for the Series B Preferred Shares or that an active public market for the
Series B Preferred Shares will develop or be maintained.


                                USE OF PROCEEDS

     The Series B Preferred Shares are to be issued, if ever, in connection with
an exchange of the Preferred Capital Shares, which shares were sold pursuant to
an effective registration statement filed with the SEC.  The proceeds from the
sale of the Preferred Capital Shares were used by Chevy Chase Preferred Capital
Corporation to purchase a portfolio of mortgage assets and to pay expenses
associated with the offering of the Preferred Capital Shares.  The conversion of
Preferred Capital Shares into Class B Preferred Shares will produce no proceeds
to the Bank.

                                     -14-
<PAGE>
 
                                CAPITALIZATION

     The following table sets forth the actual capital of the Bank at June 30, 
1996 and as adjusted as of such date to give effect to (i) the issuance of the 
Preferred Capital Shares by Chevy Chase Preferred Capital Corporation, and (ii) 
an exchange of the Preferred Capital Shares into Series B Preferred Shares of 
the Bank. This table should be read in conjunction with the Consolidated 
Financial Statements of the Bank and the notes thereto included elsewhere in 
this Offering Circular and in the documents incorporated herein by reference.

<TABLE> 
<CAPTION> 

                                                                                               June 30, 1996
                                                                        ------------------------------------------------------------
                                                                                  Actual         As Adjusted(1)   As Adjusted(2)
                                                                        ------------------------------------------------------------
                                                                                            (Dollars in thousands)
<S>                                                                              <C>              <C>              <C> 
Liabilities:
    Deposits.......................................................              $4,225,110       $4,225,110       $4,225,110
    Borrowings.....................................................                  24,461           24,461           24,461
    Federal Home Loan Bank advances................................                 116,749          116,749          116,749
    Other liabilities..............................................                 137,230          137,230          137,230
    Capital note -- 9 1/4% Subordinated Debentures due 2005........                 150,000          150,000          150,000
    Capital note -- Private Capital Note due 1996..................                  10,000           10,000           10,000
                                                                                 ----------       ----------       ----------
        Total liabilities..........................................               4,663,550        4,663,550        4,663,550
                                                                                 ----------       ----------       ----------
Minority Interest:                                                                        0          240,625                0
                                                                                 ----------       ----------       ----------

Stockholders' equity:
    13% Noncumulative Perpetual Preferred Stock, Series A, $0.01
      par value, 3,000,000 shares authorized, issued and                                 30               30               30
      outstanding..................................................

    __% Noncumulative Preferred Stock, Series B, $25.00 par
    value, 10,000,000 shares authorized, issued and outstanding....                       0                0          250,000

    Common stock, $1 par value, 10,000,000 shares authorized,
      510,000 shares issued, 10,000 shares outstanding.............                      10               10               10

    Capital contributed in excess of par...........................                 165,704          165,704          156,329

    Retained earnings..............................................                 193,435          193,435          193,435

    Net unrealized holding gains (losses)..........................                  (2,210)          (2,210)          (2,210)
                                                                                 ----------       ----------       ----------
      Total stockholders' equity...................................                 356,969          356,969          597,594
                                                                                 ----------       ----------       ----------
        Total liabilities and stockholders' equity.................              $5,020,519       $5,261,144       $5,261,144
                                                                                 ==========       ==========       ==========
Regulatory capital ratios:
    Tangible.......................................................                   6.30%           10.62%           10.62%
    Core (or leverage).............................................                   6.30%           10.62%           10.62%
    Tier 1 risk-based..............................................                   6.91%           13.44%           13.44%
    Total risk-based...............................................                  12.04%           18.88%           18.88%
</TABLE> 

     (1) Adjusted to give effect to the issuance of the Preferred Capital Shares
         by Chevy Chase Preferred Capital Corporation.

     (2) Adjusted to give effect to an exchange of the Preferred Capital Shares
         into Series B Preferred Shares of the Bank.

                                     -15-
                                           
<PAGE>
 
                 DESCRIPTION OF THE SERIES B PREFERRED SHARES

     The following summary sets forth the material terms and provisions of the
Series B Preferred Shares, and is qualified in its entirety by reference to the
terms and provisions of the Certificate of Designation establishing the Series B
Preferred Shares and the Bank's charter, as amended.

General

     The Series B Preferred Shares form a series of the preferred stock of the
Bank, which preferred stock may be issued from time to time in one or more
series with such rights, preferences and limitations as are determined by the
Bank's Board of Directors or, if then constituted, a duly authorized committee
thereof.  The Board of Directors has authorized the Bank to issue the Series B
Preferred Shares.

     When issued, the Series B Preferred Shares will be validly issued, fully
paid and nonassessable.  The holders of the Series B Preferred Shares will have
no preemptive rights with respect to any shares of the capital stock of the Bank
or any other securities of the Bank convertible into or carrying rights or
options to purchase any such shares.  The Series B Preferred Shares will not be
convertible into shares of Common Stock or any other class or series of capital
stock of the Bank and will not be subject to any sinking fund or other
obligation of the Bank for their repurchase or retirement.

     The transfer agent, registrar and dividend disbursement agent for the
Series B Preferred Shares will be ________________________.  The registrar for
the Series B Preferred Shares will send notices to shareholders of any meetings
at which holders of such shares have the right to elect directors of the
Company.

Dividends

     Holders of Series B Preferred Shares shall be entitled to receive, if, when
and as declared by the Board of Directors of the Bank out of assets of the Bank
legally available therefor, cash dividends at the rate of _____% per annum of
the initial liquidation preference (equivalent to $__________ per share per
annum).  If declared, dividends on the Series B Preferred Shares shall be
payable quarterly in arrears on January 15, April 15, July 15 and October 15 of
each year, or, if such day is not a business day, on the next business day.
Each declared dividend shall be payable to holders of record as they appear at
the close of business on the stock register of the Bank on such record dates,
not exceeding 45 days preceding the payment dates thereof, as shall be fixed by
the Board of Directors of the Bank.  Upon the conversion of Preferred Capital
Shares for Series B Preferred Shares, any accrued and unpaid dividends of the
Preferred Capital Shares at the time of the conversion will be deemed to be
accrued and unpaid dividends on the Series B Preferred Shares.

     The right of holders of Series B Preferred Shares to receive dividends is
noncumulative.  Accordingly, if the Board of Directors fails to declare a
dividend on the Series B Preferred Shares for a dividend period, then holders of
the Series B Preferred Shares will have no right to receive a dividend for that
period, and the Bank will have no obligation to pay a dividend for that period,
whether or not dividends are declared and paid for any future period.  If the
Bank fails to pay or declare and set aside for payment a quarterly dividend on
the Series B Preferred Shares, holders of the Preferred Stock of the Bank,
including the Series B Preferred Shares, will be entitled to elect two
directors.  See "-- Voting Rights."

     If any Series B Preferred Shares are outstanding, no full dividends shall
be declared or paid or set apart for payment on any series of capital stock of
the Bank ranking, as to dividends, on a parity with or junior to the Series B
Preferred Shares for any dividend period unless full dividends have been or
contemporaneously are declared and paid, or declared and a sum sufficient for
the payment thereof is set apart for such payments on the Series B Preferred
Shares, for the then-current dividend period.  When dividends are not paid in
full (or a sum sufficient for such full payment is not set apart) upon the
Series B Preferred Shares and the shares of any other series of capital stock
ranking on a parity as to dividends with the Series B Preferred Shares, all
dividends declared upon Series B Preferred Shares and any other series of
capital stock ranking on a parity as to dividends with the Series B Preferred
Shares shall be declared pro rata so that the amount of dividends declared per
share on the Series B Preferred Shares and such other series of capital stock
shall in all cases bear to each other the same ratio that full dividends, for
the then-current dividend period, per share on the Series B Preferred Shares
(which shall not include any accumulation in respect of unpaid dividends for
prior dividend periods) and full dividends, including required or permitted
accumulations, if any, on such other series of capital stock bear to each other.

                                     -16-
<PAGE>
 
     Except as provided in the immediately preceding paragraph, unless full
dividends on the Series B Preferred Shares have been or contemporaneously are
declared and paid or declared and a sum sufficient for the payment thereof has
been set apart for payment for the then-current dividend period, no dividends
(other than in Common Stock or other capital stock ranking junior to the Series
B Preferred Shares as to dividends and upon liquidation) shall be declared or
paid or set aside for payment and no other distribution shall be declared or
made upon the Common Stock or any other capital stock of the Bank ranking junior
to or on a parity with the Series B Preferred Shares as to dividends or amounts
upon liquidation, nor shall any Common Stock or any other capital stock of the
Bank ranking junior to or on a parity with the Series B Preferred Shares as to
dividends or amounts upon liquidation be redeemed, purchased or otherwise
acquired for any consideration (or any monies to be paid to or made available
for a sinking fund for the redemption of any such stock) by the Bank (except by
conversion into or exchange for other capital stock of the Bank ranking junior
to the Series B Preferred Shares as to dividends and amounts upon liquidation).

Redemption

     The Series B Preferred Shares will not be redeemable prior to _________,
____.  On or after such date, the Series B Preferred Shares will be redeemable
at the option of the Bank, in whole or in part, at any time or from time to time
on not less than 30 nor more than 60 days' notice by mail, at a redemption price
of $25.00 per share, plus accrued and unpaid dividends to the date of
redemption, if any, thereon.  Any such redemption must comply with the prompt
corrective action and capital distribution regulations of the Office of Thrift
Supervision (the "OTS"), which may prohibit a redemption or require the OTS'
prior approval of a redemption.  If there are any accrued and unpaid dividends
on any Series B Preferred Shares, no Series B Preferred Shares shall be redeemed
unless all outstanding Series B Preferred Shares are redeemed and the Bank shall
not purchase or otherwise acquire any Series B Preferred Shares; provided,
however, that the Bank may purchase or acquire Series B Preferred Shares
pursuant to a purchase or exchange offer made on the same terms to holders of
all outstanding Series B Preferred Shares.

Voting Rights

     Except as expressly required by applicable law, or except as indicated
below, the holders of the Series B Preferred Shares will not be entitled to
vote.  In the event the holders of Series B Preferred Shares are entitled to
vote as indicated below, each Series B Preferred Share will be entitled to one
vote on matters on which holders of the Series B Preferred Shares are entitled
to vote.

     If at the time of any annual meeting of the Bank's stockholders the
aggregate amount of declared and unpaid dividends on any series of Preferred
Stock of the Bank, including the Series B Preferred Shares, equals or exceeds an
amount equal to one quarterly dividend payment on such series of Preferred
Stock, the number of directors then constituting the Board of Directors of the
Bank will be increased by two, and the holders of the Series B Preferred Shares,
voting together with the holders of Preferred Stock as a single class, will be
entitled to elect such two additional directors to serve on the Bank's Board of
Directors at each such annual meeting.  Each director elected by the holders of
shares of the Preferred Stock shall continue to serve as such director until the
later of (i) the payment of a cash dividend on the Series B Preferred Shares or
(ii) the payment of four consecutive quarterly dividends on the Series A
Preferred Shares.

     The affirmative vote or consent of the holders of at least 67% of the
outstanding shares of each series of Preferred Stock of the Bank, including the
Series B Preferred Shares, will be required (a) to create any class or series of
stock which shall have preference as to cash dividends or distribution of assets
over any outstanding series of Preferred Stock of the Bank other than a series
which shall not have any right to object to such creation or (b) to alter or
change the provisions of the Bank's Articles of Incorporation (including the
Certificate of Designation establishing the Series B Preferred Shares) so as to
adversely affect the voting powers, preferences or special rights of the holders
of a series of Preferred Stock of the Bank; provided that if such amendment
shall not adversely affect all series of Preferred Stock of the Bank, such
amendment need only be approved by at least 67% of the holders of shares of all
series of Preferred Stock adversely affected thereby.

Rights Upon Liquidation

     In the event of any voluntary or involuntary liquidation, dissolution or
winding up of the Bank, the holders of the Series B Preferred Shares at the time
outstanding will be entitled to receive out of assets of the Bank available for
distribution to stockholders, before any distribution of assets is made to
holders of Common Stock or any other class of stock ranking 

                                     -17-
<PAGE>
 
junior to the Series B Preferred Shares upon liquidation, liquidating
distributions in the amount of $25.00 per share, plus accrued and unpaid
dividends thereon, if any, to, but excluding, the date of liquidation.

     After payment of the full amount of the liquidating distributions to which
they are entitled, the holders of Series B Preferred Shares will have no right
or claim to any of the remaining assets of the Bank.  In the event that, upon
any such voluntary or involuntary liquidation, dissolution or winding up, the
available assets of the Bank are insufficient to pay the amount of the
liquidation distributions on all outstanding Series B Preferred Shares and the
corresponding amounts payable on all shares of other classes or series of
capital stock of the Bank ranking on a parity with the Series B Preferred Shares
in the distribution of assets upon any liquidation, dissolution or winding up of
the affairs of the Bank, then the holders of the Series B Preferred Shares and
such other classes or series of capital stock shall share ratably in any such
distribution of assets in proportion to the full liquidating distributions to
which they would otherwise be respectively entitled.

     For such purposes, the consolidation or merger of the Bank with or into any
other entity, or the sale, lease or conveyance of all or substantially all of
the property or business of the Bank, shall not be deemed to constitute
liquidation, dissolution or winding up of the Bank.

Independent Director Approval

     The Certificate of Designation establishing the Series B Preferred Shares
requires that, as long as any Series B Preferred Shares are outstanding, certain
actions by the Bank be approved by a majority of the Independent Directors.  In
order to be considered an "Independent Director," a director must not be a
current employee of the Bank or any affiliate of the Bank.  In addition, any
members of the Board of Directors of the Bank elected by holders of Preferred
Stock, including the Series B Preferred Shares, will be deemed to be Independent
Directors for purposes of approving actions requiring the approval of a majority
of the Independent Directors.  The actions which require approval of a majority
of the Independent Directors include (i) the issuance of additional Preferred
Stock ranking on a parity with the Series B Preferred Shares and (ii) the
redemption of any shares of Common Stock.  The Certificate of Designation
requires that, in assessing the benefits to the Bank of any proposed action
requiring their consent, the Independent Directors take into account the
interests of holders of both the Common Stock and the Preferred Stock,
including, without limitation, holders of the Series B Preferred Shares.

Certain Definitions

     "Bank" means Chevy Chase Bank, F.S.B. until a successor Person shall have
become such pursuant to the applicable provisions of this Indenture, and
thereafter, "Bank" shall mean each successor Person, and any other obligor upon
the Debentures.

     "FDIC" means the Federal Deposit Insurance Corporation or any successor
thereto.

     "FHLB" means any of the regional Federal Home Loan Banks.

     "GAAP" means generally accepted accounting principles, consistently
applied.

     "OTS" means the Office of Thrift Supervision or any successor thereto.

     "Person" means any individual, corporation, limited liability company,
partnership, joint venture, association, joint-stock company, trust,
unincorporated organization or government or any agency or political
subdivisions thereof.

     "Preferred Stock" means, collectively, the Series A Preferred Shares and
the Series B Preferred Shares of the Bank.

     "Private Capital Note" means the $10,000,000 floating rate subordinated
capital note due 1996 of the Bank.

     "Regulatory Capital Requirements" means the minimum amount of capital
required to meet each of the industry-wide regulatory capital requirements
applicable to the Bank pursuant to 12 U.S.C. Section 1464(t) and 12 C.F.R.
Section 567 (and any amendment to either thereof) or any successor law or
regulation, or such higher amount of capital as the Bank, individually, is
required to maintain in order to meet any individual minimum capital standard
applicable to the Bank pursuant to 12 U.S.C. Section 1464(s) and 12 C.F.R.
Section 567.3 (and any amendment to either such Section) or any successor law or
regulation.

                                     -18-
<PAGE>
 
     "Series A Preferred Shares" means the 3,000,000 shares of the 13%
Noncumulative Perpetual Preferred Stock, Series A of the Bank.

     "Series B Preferred Shares" means the 10,000,000 shares of the __%
Noncumulative Preferred Stock, Series B of the Bank issued pursuant to this
Offering Circular.

                                    EXCHANGE

     The Series B Preferred Shares are to be issued, if ever, in connection with
an exchange of the Preferred Capital Shares.  The Preferred Capital Shares are
subject to an automatic exchange in whole and not in part, on a share-for-share
basis, into Series B Preferred Shares if (i) the Bank's ratio of core (Tier 1)
capital to adjusted total assets is less than 3.0 percent, and (ii) the OTS (or
other appropriate federal regulator if the Bank converts to a commercial bank
charter) issues a prompt corrective action directive requiring the Bank to
convert the Preferred Capital Shares into Series B Preferred Shares.  The Bank
has registered with the OTS a total of 11,000,000 Series B Preferred Shares to
cover the exchange, if necessary, of the  10,000,000 Capital Preferred Shares
offered by Chevy Chase Preferred Capital Corporation and the 1,000,000 share
over-allotment option granted to the underwriters of the Preferred Capital
Shares.

                                    EXPERTS

    The Bank's Consolidated Financial Statements included in the Bank's Annual
Report on Form 10-K for the fiscal year ended September 30, 1995 and
incorporated by reference in this Offering Circular on Form OC have been audited
by Arthur Andersen LLP, independent public accountants, as indicated in their
report with respect thereto and are included herein in reliance upon the
authority of said firm as experts in giving said reports.

                                 LEGAL MATTERS


     The legality of the securities offered by this Offering Circular has been
passed upon for the Bank by Shaw, Pittman, Potts & Trowbridge, Washington, D.C.,
a partnership including professional corporations.  George M. Rogers, Jr., whose
professional corporation is a member of that firm, is a director of the Bank.


                                     -19-
<PAGE>
 
================================================================================

  No dealer, salesperson or other individual has been authorized to give any
information or to make any representations not contained in this Offering
Circular in connection with the offering covered by this Offering Circular.  If
given or made, such information or representations must not be relied upon as
having been authorized by the Bank.  This Offering Circular does not constitute
an offer to sell, or a solicitation of an offer to buy, the securities offered
hereby in any jurisdiction where, or to any person to whom it is unlawful to
make such offer or solicitation, or in which the person making such offer or
solicitation, or in which the person making such offer or solicitation is not
qualified to do so.  Neither the delivery of this Offering Circular nor any sale
made hereunder shall, under any circumstances, create any implication that there
has not been any change in the facts set forth in this Offering Circular or in
the affairs of the Bank since the date hereof.

                               __________________

                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----

Available Information...................................................
Incorporation of Certain Information by Reference.......................
Information With Respect to the Registrant..............................
Offering Circular Summary...............................................
Risk Factors and Other Considerations...................................
Use of Proceeds.........................................................
Capitalization..........................................................
Description of the Series B Preferred Shares Conversion Experts.........
Exchange................................................................
Experts.................................................................
Legal Matters...........................................................
Annual Report of the Bank on Form 10-K for the fiscal year ended 
    September 30, 1995 (table of contents at page (i))..................      A
Quarterly Report of the Bank on Form 10-Q for the quarter ended 
    June 30, 1996.......................................................      B



                               10,000,000 Shares



                                    [LOGO]



                            CHEVY CHASE BANK, F.S.B.



                               ___% Noncumulative


                           Preferred Stock, Series B



                                _______________


                               OFFERING CIRCULAR

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

                                _________, 1996


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

================================================================================
<PAGE>
 
                                    PART II

                 INFORMATION NOT REQUIRED IN OFFERING CIRCULAR


ITEM 14.       Other Expenses of Issuance and Distribution.

     Set forth below is an estimate of the expenses to be incurred in connection
with the offering of Series B preferred shares described herein.

<TABLE>
<CAPTION>
     <S>                                                      <C> 
     OTS filing and application fees.......................   $ *
     Rating agency fees....................................     *
     Legal fees and expenses...............................     *
     Accounting fees and expenses..........................     *
     Printing and delivery expenses........................     *
     Engraving expenses....................................     *
     Trustee fees and expenses.............................     *
     Blue sky legal fees and expenses......................     *
     Miscellaneous expenses................................     *
                                                               -----
          Total............................................   $ *
</TABLE> 


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

* To be filed by Amendment.

ITEM 15.       Indemnification of Directors and Officers.

     Indemnification.  12 C.F.R. (s)545.121 of the rules and regulations of the
OTS prescribe the conditions under which indemnification may be obtained by a
present or former director, officer or employee of the bank against whom an
action has been brought or is threatened, for any amount for which that person
is liable under a judgment and for reasonable costs and expenses, including
reasonable attorney's fees, actually paid or incurred by that person in
defending or settling such action.

     Subject to prior OTS review, the OTS rules and regulations require the bank
to indemnify the director, officer or employee if (a) a final judgment on the
merits is in his favor, or (b) in the case of (i) settlement, (ii) final
judgment against him, or (iii) final judgment in his favor, other than on the
merits, if a majority of the disinterested directors of the bank determines that
he was acting in good faith within the scope of his employment or authority as
he could reasonably have perceived it under the circumstances, and for a purpose
he could reasonably have believed under the circumstances was in the best
interests of the Bank or its stockholders.

     The officers and directors of the Bank are covered by directors' and
officers' insurance insuring them against liability they may incur in their
capacities as such, subject to 12 C.F.R. (s)545.121 of the rules and regulations
of the OTS.

                                     II-1
<PAGE>
 
Item 16.    Exhibits and Financial Statement Schedules.

     (a)  Exhibits:

      3.1     Federal Stock Charter of the Bank, as amended

      3.2     Bylaws of the Bank, as amended

      *3.2    Certificate of Designation setting forth the rights, privileges
              and preferences of the Series B Preferred Shares

      *4.1    Specimen Certificate of Series B Preferred Shares

    
      *5.1    Opinion of Shaw, Pittman, Potts & Trowbridge regarding the
              legality of the Series B preferred shares     

      10.1    Loan Agreement, dated as of December 15, 1986, between the Bank,
              and BACOB Savings Bank, s.c. (incorporated herein by reference to
              Exhibit 10.1 of Form OC filed by the Bank, which became effective
              on July 14, 1987)

      10.2    Certificate of Designation setting forth the rights, privileges
              and preferences of the 13% Noncumulative Perpetual Preferred
              Stock, Series a (incorporated herein by reference to Exhibit 3.2
              of Form OC filed by the Bank, which became effective on August 11,
              1993)

      10.3    Indenture, dated as of November 23, 1993, between the Bank and
              Bankers Trust Company, as trustee (incorporated herein by
              reference to Exhibit 4.1 of Form OC files by the Bank, which
              became effective on November 17, 1993)

      10.4    B.F. Saul Company's Employees' Profit Sharing Retirement Plan, as
              amended and restated through May 19, 1993 (incorporated herein by
              reference to Exhibit 10.5 of Form OC filed by the Bank, which
              became effective on August 11, 1993)

      10.5    B.F. Saul Company's Supplemental Executive Retirement Plan,
              (incorporated herein by reference to Exhibit 10.6 of Form OC filed
              by the Bank, which became effective on August 11, 1993)

      10.6    Deferred Compensation Plan of the Bank (incorporated herein by
              reference to Exhibit 10.7 of Form OC filed by the Bank, which
              became effective on August 11, 1993)

      10.7    Tax Sharing Agreement dated June 28, 1990, as amended, among the
              Bank, B.F. Saul Real Estate Investment Trust and certain of their
              subsidiaries (incorporated herein by reference to Exhibit 10.9 of
              Form OC filed by the Bank, which became effective on November 17,
              1993)

      10.8    Agreement, dated April 12, 1990, between the Bank and Milton L.
              Drewer, Jr. (incorporated herein by reference to Exhibit 10.10 of
              Form OC filed by the Bank, which became effective on November 17,
              1993)

      *12.1   Statement regarding the computation of ratio of earnings to fixed
              charges

                                     II-2
<PAGE>
 
      21.1    Subsidiaries of the Sank (incorporated herein by reference to
              Exhibit 21 of the Bank's Annual Report on Form 10-K for the Fiscal
              year ended September 30, 1995)

      *23.1   Consent of Shaw, Pittman, Potts & Trowbridge (included in Exhibit
              5.1 hereto)

      23.2    Consent of Arthur Andersen LLP, Independent Certified Public
              Accountants

      24.1    Power of Attorney (included on the signature pages of the Form OC)

       ____________________

       *    To be filed by Amendment.

(b)  Financial Statements and Schedules:

     The Consolidated Financial Statements listed in the Index to Consolidated
Financial Statements incorporated by reference from the Bank's Annual Report on
Form 10-k for the year ended September 30, 1995 to the Offering Circular are
hereby incorporated herein by reference.

     Schedules to the Consolidated Financial Statements are not required under
the related instructions or are inapplicable, and therefore have been omitted.

ITEM 17.    Undertakings

     The Applicant hereby undertakes that:

     (1)  Insofar as indemnification for liabilities arising under Part 563g of
the rules and regulations of the OTS may be permitted to directors, officers and
controlling persons of the Bank pursuant to 12 C.F.R. (s)545.121, or otherwise,
the Bank has been advised that in the opinion of the OTS such indemnification is
against public policy as expressed in Part 563g of the rules and regulations of
the OTX and is, therefore, unenforceable. in the event that a claim for
indemnification against such liabilities (other than the payment by the Bank of
expenses incurred or paid by a director, officer, or controlling person of the
Bank in the successful defense of any action, suit or proceeding) is asserted by
such director, officer or controlling person in connection with the securities
being registered, the Bank will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in Part 563g of the rules and regulations of the OTS and
will be governed by the final adjudication of such issues;
 
     (2)  FOR purposes of determining any liability under Part 563G of the OTS's
rules and regulations, the information omitted from the form of Offering
Circular filed as part of this form OC in reliance upon rule 430A under the
Securities Act of 1993, as incorporated by Part 563g of the OTS's rules and
regulations, and contained in a form of Offering Circular filed by the
registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act
of 1993, as incorporated by part 563g of the OTS's rules and regulations, shall
be deemed to be part of this form OC as of the time it was declared effective;
 
     (3)  For the purpose of determining any liability under Part 563g of the
OTS's rules and regulations, each post-effective amendment that contains a form
of Offering Circular shall be deemed to be a new form OC relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.

                                     II-3
<PAGE>


 
                            CHEVY CHASE BANK, F.S.B
                                   FORM 10-K
                             FOR FISCAL YEAR ENDED
                              SEPTEMBER 30, 1995
<PAGE>
 
                         OFFICE OF THRIFT SUPERVISION
                             Washington, DC. 20552

                                   FORM 10-K
___  (Mark One)

 X   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
- ---
     ACT OF 1934

___  For the fiscal year ended September 30, 1995

___  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE OF 1934

     For the transition period from _____________ to ________________________

               OFFICE OF THRIFT SUPERVISION DEEKET NUMBER 08145

                           CHEVY CHASE BANK, F.S.B.
- --------------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)
          UNITED STATES                                        52-0897004
- --------------------------------------------------------------------------------
(State or other jurisdiction of                             (I.R.S Employer
incorporation or organization)                            Identification No.)

          8401 CONNECTION AVENUE
           CHEVY CHASE, MARYLAND                                   20815
- --------------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code:   (301) 986-700
                                                    ----------------------------

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

                                                  Name of each exchange on which
Title of each class                                         registered
- -------------------                               ------------------------------
        N/A                                                     N/A
- -------------------                               ------------------------------

Securities registered pursuant to Section 12(g) of the Act:
     N/A
- --------------------------------------------------------------------------------
                               (Title of class)

     Indicated by check mark whether registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the proceeding 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___
                                              ---

     All of the registrant's common stock outstanding as of November 30, 1995 
was held by affiliates of the registrant.

     The number of shares outstanding of the registrants' sole class of common 
stock as of November 30, 1995 was 10,000.

================================================================================
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE> 
<CAPTION> 
                                                                                   Page
                                  PART I
<S>                                                                                 <C>   
ITEM 1. BUSINESS  ...................................................................1                                   
   General  .........................................................................1
   Regulation .......................................................................1
     Federal Home Loan Bank System  .................................................1
     Liquidity Requirements.  .......................................................2
     Deposit Insurance Premiums.  ...................................................2
     Regulatory Capital.  ...........................................................3
     Prompt Correction Action.  .....................................................5
     Regulatory Agreement  ..........................................................6
     Growth Restrictions.  ..........................................................6
     Qualified Thrift Lender ("QTL") Test.  .........................................7
     Dividends and Other Capital Distributions.  ....................................8
     Lending Limits.  ..............................................................10
     Safety and Soundness Standards.  ..............................................10
     Regulatory Assessments.  ......................................................10
     Other Regulations and Legislation.  ...........................................10
   Pending Legislation  ............................................................11
     Balanced Budget Act of 1995  ..................................................11
     Thrift Charter Legislation  ...................................................12
   Federal Reserve System  .........................................................13
   Community Reinvestment Act  .....................................................13
   Other Aspects of Federal Law  ...................................................14
   Holding Company Regulation  .....................................................14
     The Trust and B. F. Saul Company.  ............................................14
   Recent Accounting Pronouncements  ...............................................15
   Market Area  ....................................................................16
   Investment and Other Securities  ................................................16
   Lending Activities  .............................................................17
     Loan Portfolio Composition.  ..................................................17
     Contractual Principal Repayments of Loans.  ...................................19
     Origination, Purchase and Sale of Real Estate Loans.  .........................21
     Sales of Mortgage-Backed Securities.  .........................................23
     Single-Family Residential Real Estate Lending.  ...............................24
     Commercial Real Estate and Construction Lending.  .............................25
     Credit Card Lending.  .........................................................25
     Consumer and Other Lending.  ..................................................27
     Real Estate Loan Underwriting.  ...............................................27
     Credit Card Loan Underwriting.  ...............................................28
     Other Consumer Loan Underwriting  .............................................29
     Loan Servicing.  ..............................................................29
</TABLE> 

                                      (i)



<PAGE>
 
<TABLE>
<CAPTION>
                                                                            Page
<S>                                                                         <C>
     Delinquencies, Foreclosures and Allowances for Losses....................31
        Delinquencies and Foreclosures........................................31
        Allowances for Losses.................................................32
     Deposits and Other Sources of Funds......................................33
        General...............................................................33
        Deposits..............................................................34
        Borrowings............................................................40
     Subsidiaries.............................................................41
        Real Estate Development Activities....................................42
        Securities Brokerage Services.........................................42
        Insurance Services....................................................42
        Special Purpose Subsidiaries..........................................42
     Employees................................................................42
     Competition..............................................................43
     Federal Taxation.........................................................43
        General...............................................................43
        Bad Debt Reserve......................................................44
        Consolidated Tax Returns; Tax Sharing Payments........................44
     State Taxation...........................................................45
ITEM 2. PROPERTIES............................................................46
ITEM 3. LEGAL PROCEEDINGS.....................................................49
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...................49

                                    PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
        STOCKHOLDER MATTERS...................................................49
ITEM 6. SELECTED FINANCIAL DATA...............................................50
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
        AND RESULTS OF OPERATIONS.............................................53
     Financial Condition......................................................53
        General...............................................................53
        Asset Quality.........................................................53
        Asset and Liability Management........................................70
        Inflation.............................................................73
        Deferred Tax Asset....................................................73
        Tax Sharing Payments..................................................73
        Capital...............................................................73
        Liquidity.............................................................77
     Results of Operations....................................................80
     Fiscal 1995 Compared to Fiscal 1994......................................80
        Overviews.............................................................80
        Net Interest Income...................................................80
</TABLE>

                                     (ii)
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                                                                  Page
<S>                                                                                               <C> 
     Provision for Loan Losses.................................................................... 85
     Other Income................................................................................. 85
     Operating Expenses........................................................................... 86
  Fiscal 1994 Compared to Fiscal 1993............................................................. 86
     Overview..................................................................................... 86
     Net Interest Income.......................................................................... 86
     Provision for Loan Losses.................................................................... 88
     Other Income................................................................................. 88
     Operating Expenses........................................................................... 89

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION........................................F-1

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
        AND FINANCIAL DISCLOSURE.................................................................. 90

                                   PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS......................................................... 90

  Directors....................................................................................... 90
  Board Meetings and Committees................................................................... 93
  Executive Officers Who Are Not Directors........................................................ 93

ITEM 11. EXECUTIVE COMPENSATION................................................................... 94

  Summary of Cash and Certain Other Compensation.................................................. 94
     General...................................................................................... 94
     Long-Term Incentive Plan Awards.............................................................. 96
     Compensation Committee Interlocks and Insider Participation.................................. 97

ITEM 12. SECURITY OWNERSHIP OF CERTAIN ARTIFICIAL OWNERS AND
         MANAGEMENT............................................................................... 98

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........................................... 99

                                    PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM
         8-K...................................................................................... 99
</TABLE> 

                                     (iii)
<PAGE>
 
                                    PART I

ITEM 1.   BUSINESS

GENERAL

     Chevy Chase Bank, F.S.B., ("Chevy Chase" or the "Bank"), is a federally
chartered and federally insured stock savings bank which at September 30, 1995
was conducting business from 88 full-service offices and 439 automated teller
machines ("ATMs") in Maryland, Virginia and the District of Columbia.  The Bank,
which is headquartered in Montgomery County, Maryland, a suburban community of
Washington, D.C., also maintains 18 mortgage loan production offices in
Maryland, Virginia and the District of Columbia, 17 of which are operated by a
wholly-owned mortgage banking subsidiary.  At September 30, 1995, the Bank had
total assets of $4.9 billion, total deposits of $4.2 billion and total
stockholders' equity of $328.5 million.  Based on total consolidated assets at
September 30, 1995, Chevy Chase is the largest bank headquartered in the
Washington, D.C. metropolitan area.

     Chevy Chase is principally engaged in the business of attracting deposits
from the public and using such deposits, together with borrowings and other
funds, to make loans secured by real estate, primarily residential mortgage
loans, and credit card and other types of consumer loans.  As a complement to
its basic deposit and lending activities, the Bank provides a number of related
financial services to its customers, including securities brokerage and
insurance products offered through its subsidiaries.

     Chevy Chase recorded income before income taxes, extraordinary item and
cumulative effect of change in accounting principle of $54.7 million and net
income of $37.3 million for the year ended September 30, 1995, compared to
income before income taxes, extraordinary item and cumulative effect of change
in accounting principle of $52.7 million and net income of $29.0 million for the
year ended September 30, 1994.  At September 30, 1995, the Bank's tangible,
core, tier 1 risk-based and total risk-based regulatory capital ratios were
5.77%, 5.77%, 6.65% and 11.63%, respectively.  The Bank's capital ratios
exceeded the requirements under the Financial Institutions Reform, Recovery, and
Enforcement Act of 1989 ("FIRREA") as well as the standards established for
"well capitalized" institutions under the prompt corrective action regulations
established pursuant to the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA").  On the basis of its balance sheet at September 30,
1995, the Bank met the FIRREA-mandated fully phased-in capital requirements and,
on a fully phased-in basis, met the capital standards established for "well
capitalized" institutions under the prompt corrective action regulations.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations - Financial Condition - Capital."

     Chevy Chase is subject to comprehensive regulation, examination and
supervision by the Office of Thrift Supervision ("OTS") and, to a lesser extent
by the Federal Deposit Insurance Corporation (the "FDIC").  The Bank's deposit
accounts are fully insured up to $100,000 per insured depositor by the Savings
Association Insurance Fund (the "SAIF"), which is administered by the FDIC.

REGULATION

     FEDERAL HOME LOAN BANK SYSTEM.  The Bank is a member of the Federal Home 
Loan Bank ("fhlb") of Atlanta.  The 12 FHLBs are administered by the Federal
Housing Finance Board, an independent agency within the executive branch of the
federal government.  the FHLBS serve as a central credit facility for member
savings institutions.  Their primary credit mission is to enhance the
availability of residential mortgages.  From time to time, the Bank obtains
advances from the FHLB.  At September  30, 1995, the Bank had outstanding 
<PAGE>
 
$155.1 million of advances from the FHLB of Atlanta.  See Note 16 to the 
Consolidated Financial Statements in this report and "Deposits and Other 
Sources of Funds - Borrowings."

     As a member of the FHLB of Atlanta, the Bank is required to acquire and
hold shares of capital stock in that bank in an amount equal to the greater of:
(i) 1.0% of mortgage-related assets (i.e., home mortgage loans, home-purchase
contracts and similar obligations); (ii) 0.3% of total assets; (iii) $500; or
(iv) 5.0% of outstanding advances. Pursuant to this requirement, the Bank had an
investment of $31.9 million in FHLB stock at September  30, 1995.  The Bank
earned dividends of $2.3 million during each of the years ended 30,  30,
1995 and 1994, at weighted average annual rates of 7.19% and 5.65%,
respectively, during such years.

     LIQUIDITY REQUIREMENTS.  The Bank is required to maintain a daily average
balance of liquid assets (including cash, federal funds, certain time deposits,
certain bankers' acceptances, certain corporate debt securities and commercial
paper, securities of certain mutual funds and specified U.S. Government, state
government and federal agency obligations) equal to a specified percentage of
its average daily balance of deposits (based upon the preceding month's average
balances), plus borrowings (or portions thereof) payable in one year or less.
This liquidity requirement is currently 5.0%.  Federal regulations also require
that each institution maintain an average daily balance of short-term liquid
assets equal to at least 1.0% of its average daily balance of deposits, plus
borrowings payable in one year or less.  If an institution's liquid assets or
short-term liquid assets at any time do not at least equal (on an average daily
basis for the month) the amount required by the OTS, the institution could be
subject to various monetary penalties imposed by the OTS.  At September 30,
1995, the Bank was in compliance with both requirements, with a liquid assets
ratio of 17.5% and a short-term liquid assets ratio of 5.8%.

     DEPOSIT INSURANCE PREMIUMS.  Under FDIC insurance regulations, the Bank is
required to pay premiums to saif for insurance of its accounts. The FDIC
utilizes a risk-based premium system in which an institution pays premiums for
deposit insurance on its SAIF-insured deposits ranging from 0.23% to 0.31% based
on supervisory evaluations and on the institution's capital category under the
OTS's prompt corrective action regulations.  See "Prompt Corrective Action."

     Although the FDIC insures commercial banks as well as thrifts, the
insurance reserve funds for commercial banks and thrifts have been segregated
into the Bank Insurance Fund ("BIF") and the SAIF, respectively.  The FDIC is
required to increase the reserve levels of both the BIF and the SAIF to 1.25% of
insured deposits over a reasonable period of time and thereafter to maintain
such valuation allowances at not less than that level.  During fiscal 1995, the
BIF reserve reached the mandated 1.25% of insured deposits.  Accordingly,
although the FDIC previously had applied the same premium rates to BIF and SAIF
deposits, the FDIC board, in August 1995, approved lower BIF premium rates for
all but the riskiest institutions.  On the other hand, the SAIF, of which Chevy
Chase is a member, is not expected to achieve the required 1.25% level until at
least 2002 without Congressional action to provide additional funding or to
merge the BIF and SAIF.  The resulting disparity in insurance premiums for
commercial banks and thrifts could lead to a competitive disadvantage for the
thrift industry in the pricing of loans and deposits and the incurrence of
operating costs.

     Congress is considering legislation that would either reduce or eliminate
the anticipated disparity between BIF and SAIF insurance premiums.  See "Pending
Legislation - Balanced Budget Act of 1995."

                                      -2-
<PAGE>
 
     SAIF insurance may be terminated by the FDIC, after notice and a 30-day
corrective period, upon a finding by the FDIC that the institution has engaged
in unsafe or unsound practices, is in an unsafe or unsound condition to continue
operations, or has violated any applicable law, regulation, rule, order or
condition imposed by the FDIC.  The 30-day period may be eliminated by the FDIC
with the approval of the OTS.

     REGULATORY CAPITAL.  Under OTS regulations implementing the capital
requirements imposed by FIRREA, savings institutions, such as the Bank, are
subject to a minimum tangible capital requirement, a minimum core (or leverage)
capital requirement, and a minimum total risk-based capital requirement.  Each
of these requirements generally must be no less stringent than the capital
standards for national banks.  At September 30, 1995, the Bank's tangible, core
and total risk-based regulatory capital ratios were 5.77%, 5.77% and 11.63%,
respectively, compared to the minimum requirements under FIRREA of 1.50%, 3.00%
and 8.00%, respectively, in effect at that date.

     Under the minimum leverage ratio under FIRREA, Chevy Chase must maintain a
ratio of "core capital" to tangible assets of not less than 3.0%.  However,
under the OTS "prompt corrective action" regulations, an institution that is not
in the highest supervisory category must maintain a minimum leverage ratio of
4.0% to be considered an "adequately capitalized" institution.  See "Prompt
Corrective Action." "Core capital" generally includes common shareholders'
equity, noncumulative perpetual preferred stock and minority interests in
consolidated subsidiaries, less certain intangible assets, except that purchased
mortgage servicing rights and originated mortgage servicing rights (collectively
"MSRs") and purchased credit card relationships ("PCCRs") may be included up to
an aggregate amount of 50% of core capital.  PCCRs are also subject to a
sublimit of 25% of core capital.  For these purposes, MSRs and PCCRs are valued
at the lesser of 90% of fair market value or 100% of the current unamortized
book value.  At September 30, 1995, the Bank had qualifying MSRs of $27.2
million, which constituted 9.6% of core capital at that date, and had no PCCRs.

     The amount of qualifying supervisory goodwill includable as core capital
decreased from 0.375% to 0% effective January  1, 1995.  Deductions or phase-
outs from capital also apply for investments in, and loans to, subsidiaries
engaged in activities not permissible for national banks, for equity investments
that are not permissible for national banks and for the portion of land loans
and non-residential construction loans in excess of an 80% loan-to-value ratio.

     The tangible capital requirement adopted by the OTS requires a savings
institution to maintain "tangible capital" in an amount not less than 1.5% of
tangible assets, which is the minimum limit permitted by FIRREA.  "Tangible
capital" is defined as core capital less any intangible assets (including
supervisory goodwill), plus qualifying MSRs valued at the amount includable in
core capital.

     The risk-based capital requirements issued by the OTS provide that the
capital ratio applicable to an asset is adjusted to reflect the degree of credit
risk associated with that asset and that the asset base for computing a savings
institution's capital requirement includes off-balance-sheet assets.  Capital
must be maintained against the full amount of assets sold with recourse despite
the fact that the assets are treated as having been sold under GAAP.  However,
the amount of capital required need not exceed the amount of recourse retained.

     There are currently four categories of risk-weightings:  0% for cash and
similar assets, 20% for qualifying mortgage-backed securities, 50% for
qualifying residential permanent real estate loans and 100% for other loans,

                                      -3-
<PAGE>
 
including credit card loans, commercial real estate loans and loans more than 90
days past due and for real estate acquired in settlement of loans.  Savings
institutions generally are required to maintain risk-based capital equal to 8.0%
of risk-weighted assets, with at least half of that amount in the form of core
capital.

     A savings institution's supplementary capital may be used to satisfy the
risk-based capital requirement only to the extent of the institution's core
capital.  Supplementary capital includes cumulative perpetual preferred stock,
qualifying non-perpetual preferred stock, qualifying subordinated debt,
nonwithdrawable accounts and pledged deposits, and allowances for loan and lease
losses (up to a maximum of 1.25% of risk-weighted assets).  At September  30,
1995, the Bank had $53.3 million in allowances for loan and lease losses, of
which $53.1 million was includable as supplementary capital.

     Subordinated debt may be included in supplementary capital with OTS
approval subject to a phase-out based on its term to maturity.  The phase-out
established for such maturing capital instruments by the OTS permits an
institution to include such instruments in supplementary capital under one of
two phase-out options:  (i) at the beginning of each of the last five years
prior to the maturity date of the instrument, the institution may reduce the
amount eligible to be included by 20% of the original amount or (ii) the
institution may include only the aggregate amount of maturing capital
instruments that mature in any one year during the seven years immediately prior
to an instrument's maturity that does not exceed 20% of the institution's
capital.  Once an institution selects either the first or second option, it must
continue to select the same option for all subsequent issuances of maturing
capital instruments as long as there is any outstanding balance of such
instruments for which an option has been selected.  The Bank has a $10.0 million
capital note outstanding which is treated in accordance with the rules in effect
at November 7, 1989, the date of issuance of the new regulation.  At September
30, 1995, the Bank had $160.0 million in maturing subordinated capital
instruments, of which $151.4 million was includable as supplementary capital.
See "Deposits and Other Sources of Funds - Borrowings."

     FDICIA required OTS and the other regulators to revise their risk-based
capital standards to take into account interest-rate risk, concentration of
credit risk and the risks of non-traditional activities.  The OTS amended its
risk-based capital rules to incorporate interest-rate risk measures to
complement measures already established for credit risk.  An institution that
would experience a change in "portfolio equity" in an amount in excess of 2.0%
of the institution's assets as a result of a 200 basis point increase or
decrease in the general level of interest rates would be required to maintain
additional amounts of risk-based capital based on the lowest interest rate
exposure at the end of the three previous quarters.  In August 1995, the OTS
indefinitely delayed implementation of its interest-rate risk regulation pending
the testing of an OTS appeals process.  At September 30, 1995, the Bank would
not have been required to maintain additional amounts of risk-based capital had
the interest-rate risk component of the capital regulations been in effect.

     Under regulations effective January 17, 1995, the OTS must consider
concentration of credit risk and risks arising from non-traditional activities,
as well as a thrift's ability to manage these risks, in evaluating whether the
thrift should be subject to an individual minimum capital requirement.

     OTS regulations contain special rules affecting savings institutions with
certain kinds of subsidiaries.  For purposes of determining compliance with each
of the capital standards, a savings institution's investments in, and extensions
of credit to, subsidiaries engaged in activities not 

                                      -4-
<PAGE>
 
permissible for a national bank ("non-includable subsidiaries") are, with
certain exceptions, deducted from the savings institution's capital.  At
September 30, 1995, investments in non-includable subsidiaries were subject to a
60% phase-out from all three FIRREA capital requirements.  This phase-out will
increase to 100% on July 1, 1996.  All or a portion of the assets of each of a
savings institution's subsidiaries are generally consolidated with the assets of
the savings institution for regulatory capital purposes unless all of the
savings institution's investments in, and extensions of credit to, such
subsidiary are deducted from capital.  Chevy Chase's real estate development
subsidiaries are its only subsidiaries engaged in activities not permissible for
a national bank.  At September 30, 1995, the Bank's investments in, and
extensions of credit to, its non-includable subsidiaries had been reduced to
approximately $3.9 million, of which $2.1 million constituted a deduction from
tangible capital.

     OTS capital regulations also require the 100% deduction from total capital
of all equity investments that are not permissible for national banks and the
portion of land loans and non-residential construction loans in excess of an 80%
loan-to-value ratio.  The Bank's only equity investments at September  30, 1995
are certain properties classified as real estate held for sale which the Bank
has agreed to treat as equity investments for regulatory capital purposes.  At
September  30, 1995, the book value of these properties after subsequent
valuation allowances was $29.2 million, of which $25.7 million was required to
be deducted from total capital.  The Bank had no land loans or non-residential
construction loans with loan-to-value ratios greater than 80% at September 30,
1995.

     OTS capital regulations provide a five-year holding period (or such longer
period as may be approved by the OTS) for real estate acquired in settlement of
loans ("REO" or "real estate held for sale") to qualify for an exception from
treatment as an equity investment.  If an REO property is considered an equity
investment, its then-current book value is deducted from total risk-based
capital.  Accordingly, if the Bank is unable to dispose of any REO property
(through bulk sales or otherwise) prior to the end of its applicable five-year
holding period and is unable to obtain an extension of such five-year holding
period from the OTS, the Bank could be required to deduct the then-current book
value of such REO property from risk-based capital.  In September 1995, the Bank
received from the OTS an extension through September 29, 1996 of the five-year
holding period for certain of its REO properties acquired through foreclosure in
fiscal 1990 and 1991.  See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Financial Condition - Capital - Regulatory
Action and Requirements."

     The Bank in recent periods has actively managed its levels of investments
in, and loans to, non-includable subsidiaries and equity investments to minimize
the impact of the deductions from capital for these investments.  The Bank's
ability to maintain capital compliance is dependent on a number of factors,
including, for example, general economic conditions and the condition of local
real estate markets.  See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Financial Condition - Capital - Regulatory
Action and Requirements."

     The OTS has the authority to require an institution to maintain capital at
levels above the minimum levels generally required, but has not indicated any
intention to exercise its authority to do so with respect to the Bank.

     PROMPT CORRECTIVE ACTION.  Pursuant to FDICIA, the OTS and the other
federal agencies regulating financial institutions have adopted regulations
which apply to every FDIC-insured commercial bank and thrift institution a
system of mandatory and discretionary supervisory actions which generally 

                                      -5-
<PAGE>
 
become more severe as the capital levels of an individual institution decline.
The regulations establish five capital categories to which institutions are
assigned for purposes of determining their treatment under these prompt
corrective action provisions.  An institution is categorized as "well
capitalized" under the regulations if (i) it has a leverage ratio of at least
5.0%, a tier 1 risk-based capital ratio of at least 6.0% and a total risk-based
capital ratio of at least 10.0%, and (ii) is not subject to any written
agreement, order, capital directive or prompt corrective action directive issued
by the OTS to meet and maintain a specific capital level.  An institution is
considered "adequately capitalized" if such capital ratios are at least 4.0%
(3.0% if rated in the highest supervisory category), 4.0% and 8.0%,
respectively.  An institution with a leverage ratio below 4.0% (3.0% if rated in
the highest supervisory category), a tier 1 risk-based capital ratio below 4.0%
or a total risk-based capital ratio below 8.0% is considered "undercapitalized"
and an institution with ratios under 3.0%, 3.0% or 6.0%, respectively, is
considered "significantly undercapitalized."  Finally, an institution is
considered "critically undercapitalized," and subject to provisions mandating
appointment of a conservator or receiver, if its ratio of "tangible equity"
(generally defined by the OTS as core capital plus cumulative perpetual
preferred stock) to total assets is 2.0% or less.  An institution's
classification category could be downgraded if, after notice and an opportunity
for a hearing, the OTS determined that the institution is in an unsafe or
unsound condition or has received and has not corrected a less than satisfactory
examination rating for asset quality, management, earnings or liquidity.

     At September 30, 1995, the Bank's leverage, tier 1 risk-based and total
risk-based regulatory capital ratios were 5.77%, 6.65% and 11.63%, respectively,
which exceeded the ratios established for "well capitalized" institutions, and
the Bank was not subject to any applicable written agreement, order or directive
to maintain a specific capital level.  On a fully phased-in basis, at September
30, 1995, the Bank would also exceed the capital standards established for "well
capitalized" institutiions.

     REGULATORY AGREEMENT.  In October 1993, the Bank and the OTS amended a
written agreement dated September 30, 1991 that imposed certain restrictions on
the Bank. As amended, the agreement continues to address transactions with
affiliates, reduction of real estate acquired in settlement of loans, and asset
quality.  Specifically, the Bank has agreed that it will not, without receiving
the prior approval of the OTS, (i) increase its investment in certain of its
planned unit developments ("Communities"), including the four Communities which
are under active development, beyond specified levels, (ii) make any additional
tax sharing payments to B. F. Saul Real Estate Investment Trust (the "Trust"),
which owns 80% of the Bank's common stock, or (iii) engage in any other
transaction with the Trust.  In addition, the Bank must (i) provide the OTS with
15 days notice prior to selling any asset with a value over $20 million, (ii)
make every effort to reduce its exposure in certain of its Communities,
including the four active Communities, (iii) notify the OTS 15 days prior to
rejecting any purchase offers for the Communities and (iv) sell any single-
family permanent loans for purchases of homes in the Communities if the terms of
those loans are more favorable to the borrowers than terms prevailing in the
general market.  The amended agreement also requires the Bank to submit various
periodic reports to the OTS.  A material violation of the agreement could
subject the Bank to additional regulatory sanctions.  Management believes the
Bank is in material compliance with the agreement.

     GROWTH RESTRICTIONS.  Primarily because of its level of non-performing
assets, the Bank remains subject to restrictions on asset growth.  Under the
applicable ots requirements, the Bank may not increase its total assets during
any calendar quarter in excess of an amount equal to net interest credited on
deposit liabilities during the quarter without prior written approval from 

                                      -6-
<PAGE>
 
OTS.  On december 29, 1994, the OTS notified the Bank that it would not object
to an increase in the Bank's total assets of approximately $75 million for the
period October 1, 1994 through December 31, 1994.  In addition, the OTS notified
the bank on March 21, 1995 that it would waive the growth restriction for the
period from January 1, 1995 through march  31, 1995 to allow for an increase in
total assets of up to $125 million.  On December 21, 1995, the OTS notified the
Bank that it would waive the growth restriction for the quarter ending March 31,
1996 to allow for an increase in total assets of up to $200 million, subject to
the conditions that the Bank maintain sufficient capital to meet the "well
capitalized" ratios under the OTS's prompt corrective action regulations as well
as all fully phased-in regulatory capital requirements.

     QUALIFIED THRIFT LENDER ("QTL") TEST.  Insured savings institutions like
the bank must meet a qtl test to avoid imposition of certain restrictions.  The
QTL test requires thrifts to maintain a "thrift investment percentage" equal to
a minimum of 65%.  The numerator of such percentage is the thrift's "qualified
thrift investments" and the denominator is the thrift's "Portfolio assets."
"portfolio assets" is defined as total assets minus (i) the thrift's premises
and equipment used to conduct its business, (ii) liquid assets, as defined, and
(iii) intangible assets, including goodwill.  the QTL test must be met on a
monthly average basis in nine out of every 12 months.

     At September 30, 1995, the Bank had 74.6% of its portfolio assets invested
in qualified thrift investments.  Additionally, the Bank met the QTL test in
each of the previous 12 months.

     At least 55% of a thrift's "qualified thrift investments" must consist of
residential housing loans (including home equity loans and manufactured housing
loans), mortgage-backed securities and FHLB and Federal National Mortgage
Association stock.  Portions of other assets are also includable, provided that
the total of these assets does not exceed 20% of portfolio assets.  Assets in
this category include 50% of residential housing loans originated and sold
within 90 days, investments in real estate-oriented service corporations, 200%
of mortgage loans for residences, churches, schools, nursing homes and small
businesses in areas with unmet credit needs (low or moderate income areas where
credit demand exceeds supply) and loans for personal, family household or
educational purposes (which may not exceed 10% of portfolio assets).  Intangible
assets, including goodwill, are specifically excluded from qualified thrift
investments.

     An institution that fails to meet the QTL test is subject to significant
penalties.  Immediately after an institution ceases to be a QTL, it (i) may not
make any new investment or engage directly or indirectly in any other new
activity unless the investment or activity would be permissible for a national
bank, (ii) may not establish any new branch office at any location at which a
national bank could not establish a branch office, (iii) may not obtain new
advances from the applicable FHLB and (iv) may not pay dividends beyond the
amounts permissible if it were a national bank.  One year following an
institution's failure to meet the test, the institution's holding company parent
must register and be subject to supervision as a bank holding company.  Three
years after failure to remain a QTL, an institution may not retain any
investments or engage in any activities that would be impermissible for a
national bank, and must repay any outstanding FHLB advances as promptly as
possible consistent with the safe and sound operation of the institution.

     Because Chevy Chase is engaged in activities that are not currently
permissible for national banks, such as investing in subsidiaries that engage in
real estate development activities, failure to satisfy the QTL test would
require Chevy Chase to terminate these activities and divest itself of any
prohibited assets held at such time.  Based on a review of the Bank's current
activities, management of the Bank believes that compliance with these

                                      -7-
<PAGE>
 
restrictions would not have a significant adverse effect on the Bank.  In
addition, because the Trust is engaged in real estate ownership and development,
which are activities that are currently prohibited for bank holding companies,
failure by Chevy Chase to remain a QTL, in the absence of a significant
restructuring of the Trust's operations, would, in effect, require the Trust to
reduce its ownership of Chevy Chase to a level at which it no longer would be
deemed to control the Bank.

     The Bank has received permission from the OTS to include a specified
percentage of the Bank's credit card portfolio as "housing-related" qualified
thrift investments if the Bank otherwise would not meet the 65% requirement.
The specified percentage is based on a statistical methodology approved by the
OTS which must be updated annually.  The only time the Bank has needed to
include housing-relating credit card balances to meet the QTL test was in the
quarter ended March 31, 1989.

     The Bank has taken, and will continue to take, steps to meet the QTL test
by structuring its balance sheet to include the required percentage of qualified
thrift investments.  The Bank's credit card loan securitization and sales
activity to date has been undertaken, in part, to meet these objectives.

     DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS.  Under OTS regulations, the
ability of thrift institutions such as the Bank to make "capital distributions"
(defined to include payment of dividends, stock repurchases, cash-out mergers
and other distributions charged against the capital accounts of an institution)
varies depending primarily on the institution's regulatory capital level.  The
regulations do not apply to interest or principal payments on debt, including
interest or principal payments on the bank's outstanding subordinated
debentures.

     Institutions are divided into three tiers for purposes of these
regulations.  Tier 1 institutions are those in compliance with their "fully
phased-in" capital requirements and which have not been notified by the OTS that
they are "in need of more than normal supervision." Tier 1 institutions may make
capital distributions without regulatory approval in amounts up to the greater
of (i) 100% of net income for the calendar year to date, plus up to one-half of
the institution's surplus capital (i.e., the excess of capital over the fully
phased-in requirement) at the beginning of the calendar year in which the
distribution is made or (ii) 75% of net income for the most recent four
quarters.

     Tier 2 institutions are those in compliance with their current, but not
their fully phased-in, capital requirements.  Tier 2 institutions may make
distributions without regulatory approval of up to 75% of their net income for
the most recent four quarters.  Tier 1 and Tier 2 institutions that make capital
distributions under the foregoing rules must continue to meet the applicable
capital requirements on a pro forma basis after giving effect to such
distributions.  Tier 1 and Tier 2 institutions may seek OTS approval to pay
dividends beyond these amounts.

     Tier 3 institutions have capital levels below their current required
minimum levels and may not make any capital distributions without the prior
written approval of the OTS.

     The OTS retains general discretion to prohibit any otherwise permitted
capital distributions on general safety and soundness grounds and must be given
30 days advance notice of all capital distributions.  The OTS has approved the
payment of dividends on the Bank's outstanding 13% Noncumulative Perpetual
Preferred Stock, Series A (the "Preferred Stock"), provided that (i) immediately
after giving effect to the dividend payment, the Bank's core and risk-based
regulatory capital ratios would not be less than 4.0% and 8.0%, respectively;
(ii) dividends are earned and payable in accordance with the OTS 

                                      -8-
<PAGE>
 
capital distribution regulation; and (iii) the Bank continues to make progress
in the disposition and reduction of its non-performing loans and real estate
owned.

     At September 30, 1995, the Bank had sufficient levels of capital to be a
Tier 1 institution.  However, the OTS retains discretion under its capital
distribution regulation to treat an institution that is in need of more than
normal supervision (after written notice) as a Tier 2 or Tier 3 institution.  In
December 1994, the OTS proposed to amend its capital distribution regulation to
simplify it and to conform it to the system of "prompt corrective action"
established by FDICIA.  The proposal would replace the current "tiered" approach
with one that, in accordance with the OTS's "prompt corrective action" rule,
would allow associations to make only those capital distributions that would not
cause capital to drop below the level required to remain adequately capitalized.
Those associations that are held by a savings and loan holding company, such as
the Bank, or that receive a composite supervisory rating lower than "2" would
continue to be required to notify the OTS prior to making any capital
distributions.  Those associations that are undercapitalized or that would be
undercapitalized following a capital distribution, or that are not
undercapitalized but are in "troubled condition "(defined generally to include
institutions subject to a formal written agreement relating to safety and
soundness), could make a capital distribution only upon application to and
approval by the OTS.  The proposal would delete from the OTS regulations the
current numerical restrictions on the amount of permissible capital
distributions.

     In May 1988, in connection with the merger of a Virginia thrift into the
Bank, the Saul Company and the Trust entered into a capital maintenance
agreement in which they agreed not to cause the Bank without prior written
approval of its federal regulator to pay "dividends" in any fiscal year in
excess of 50% of the Bank's net income for that fiscal year, provided that any
dividends permitted under such limitation could be deferred and paid in a
subsequent year.  However, under both the current and the proposed OTS capital
distribution rule, with the approval of the OTS, the Bank could substitute the
requirements of the OTS capital distribution rule for any more stringent
requirements imposed on it by a previous written agreement.

     The Bank is subject to other limitations on its ability to pay dividends.
The indenture pursuant to which $150 million principal amount of the Bank's 9
1/4% Subordinated Debentures due 2005 was issued in 1993 (the "Indenture")
provides that the Bank may not pay dividends on its capital stock unless, after
giving effect to the dividend, no event of a continuing default shall have
occurred and the Bank is in compliance with its regulatory capital requirements.
In addition, the amount of the proposed dividend may not exceed the sum of (i)
$15 million, (ii) 66 2/3% of the Bank's consolidated net income (as defined)
accrued on a cumulative basis commencing on October 1, 1993 and (iii) the
aggregate net cash proceeds received by the Bank after October 1, 1993 from the
sale of qualified capital stock or certain debt securities, minus the aggregate
amount of any restricted payments made by the Bank.  Notwithstanding these
restrictions on dividends, provided no event of default has occurred or is
continuing under the Indenture, the Indenture does not restrict the payment of
dividends on the Preferred Stock or any payment-in-kind preferred stock issued
in lieu of cash dividends on the Preferred Stock or the redemption of any such
payment-in-kind preferred stock.  See "Security Ownership of Certain Beneficial
Owners and Management - Preferred Stock."

     The payment of any dividends on the Bank's common stock and Preferred Stock
will be determined by the Board of Directors based on the Bank's liquidity,
asset quality profile, capital adequacy and recent earnings history, as well as
economic conditions and other factors deemed relevant by the 

                                      -9-
<PAGE>
 
Board of Directors, including applicable government regulations and policies.
See "Deposits and Other Sources of Funds - Borrowings."

     LENDING LIMITS.  Since FIRREA, thrift institutions have been subject to the
same loans-to-one-borrower limits that apply to national banks.  With certain
exceptions, the limits prohibit an institution from lending to one borrower
(including certain related entities of the borrower) in an amount in excess of
15% of the institution's unimpaired capital and unimpaired surplus, plus an
additional 10% for loans fully secured by readily marketable collateral.  The
Bank's loans-to-one-borrower limit was approximately $73.4 million at September
30, 1995, and no group relationships exceeded this limit at that date.

     SAFETY AND SOUNDNESS STANDARDS.  FDICIA requires the federal financial
institution regulators to devise standards to evaluate the operations of
depository institutions, as well as standards relating to asset quality,
earnings and compensation.  In July 1995, the OTS and the federal bank
regulatory agencies jointly issued final safety and soundness standards.  The
operational standards adopted cover internal controls and audit systems, loan
documentation, credit underwriting, interest rate exposure, asset growth and
employee compensation.  An institution that fails to meet a standard that is
imposed through regulation may be required to submit a plan for corrective
action within 30 days.  If a savings association fails to submit or implement an
acceptable plan, the OTS must order it to correct the deficiency, and may
restrict its rate of asset growth, prohibit asset growth entirely, require the
institution to increase its ratio of tangible equity to assets, restrict the
interest rate paid on deposits to the prevailing rates of interest on deposits
of comparable amounts and maturities, or require the institution to take any
other action the OTS determines will better carry out the purpose of prompt
corrective action.  Imposition of these sanctions is within the discretion of
the OTS in most cases, but is mandatory if the savings institution commenced
operations or experienced a change in control during the 24 months preceding the
institution's failure to meet these standards, or underwent extraordinary growth
during the preceding 18 months.

     In addition, the OTS and the federal bank regulators also published
proposed safety and soundness standards for asset quality and earnings.  The
asset quality standards would require that an insured depository institution
establish and maintain a system to identify problem assets and prevent
deterioration in those assets.  The earnings standards would require that an
insured depository institution establish and maintain a system to evaluate and
monitor earnings and ensure that earnings are sufficient to maintain adequate
capital and reserves.  Based on its review of the proposed regulation,
management does not believe that these new requirements, if adopted
substantially in the form proposed, would have a material adverse effect on the
Bank's operations.

     REGULATORY ASSESSMENTS.  Pursuant to authority under FIRREA, the OTS has
adopted the following fees to fund its operations:  (i) asset-based assessments
for all savings institutions, (ii) examination fees for certain affiliates of
savings associations, (iii) application fees, (iv) securities filing fees and
(v) publication fees.  of these fees, the semi-annual asset-based assessments
(which totaled $352,000 for the six-month period ending December 31, 1995) are
the most significant.

     OTHER REGULATIONS AND LEGISLATION.  As a thrift institution, Chevy Chase
continues to be subject to a requirement that it obtain prior approval of the
OTS before merging with another institution or before increasing its insured
accounts through merger, consolidation, purchase of assets or assumption of
liabilities.  Also, as a SAIF-insured institution, the bank is subject to
limitations on its ability to buy or sell deposits from or to, or to combine

                                      -10-
<PAGE>
 
with, a BIF-insured institution.  Despite these restrictions, SAIF-insured
thrifts may be acquired by banks or by Bank holding companies under certain
circumstances.

     The federal agencies regulating financial institutions possess broad
enforcement authority over the institutions they regulate, including the
authority to impose civil money penalties of up to $1 million per day for
violations of laws and regulations.

     Federally chartered thrifts like Chevy Chase generally are permitted to
establish new branches anywhere in the United States, provided that they (i)
meet their regulatory capital requirements; (ii)  either have a satisfactory
record under the OTS's regulations implementing the Community Reinvestment Act
("CRA") or have committed to improve their investment-related practices and
performance to the satisfaction of the OTS; (iii)  meet the domestic building
and loan test of section 7701(a)(19) of the Internal Revenue Code or the asset
composition test of subparagraph (C) of that section; and (iv)  meet the
domestic building and loan test or the asset composition test with respect to
each state outside of its home state where the association has established
branches.

     Under legislation adopted in 1993, amounts realized by the FDIC from the
liquidation or other resolution of any insured depository institution must be
distributed to pay claims (other than secured claims to the extent of any such
security) in the following order of priority: (i) administrative expenses of the
receiver, (ii) any deposit liability of the institution, (iii) any other general
or senior liability of the institution (which is not an obligation described in
clause (iv) or (v)), (iv) any obligation subordinated to depositors or general
creditors (which is not an obligation described in clause (v)) and (v) any
obligation to stockholders arising as a result of their status as stockholders.

PENDING LEGISLATION

     BALANCED BUDGET ACT OF 1995.  In November 1995, congress passed and
presented to President Clinton the Balanced Budget Act of 1995 (the "Budget
Act"), which would, among other things, capitalize the SAIF and either reduce or
eliminate the disparity between the BIF and SAIF insurance rates.  Under the
Budget Act:  (i) thrift institutions would pay a one-time assessment estimated
to be up to 85 basis points on their SAIF-insured deposits, as measured on March
31, 1995, to increase the SAIF's reserve ratio to 1.25%; and (ii) effective
January 1, 1996, the assessment base for interest on Financing Corporation
bonds, which were issued in the late 1980's to resolve troubled thrifts, would
be expanded to cover all FDIC-insured institutions, including members of both
BIF and SAIF.  If the legislation is enacted in its current form, the Bank would
be required to pay a one-time assessment of up to $35 million in the first
quarter of calendar year 1996; however, the Bank's semi-annual risk-based
deposit insurance premiums should be reduced in future years.

     The Budget Act also would repeal the thrift bad debt reserve provisions of
the Internal Revenue Code.  See "Federal Taxation  -  Bad Debt Reserve."  In
addition, although the Budget Act does not require savings associations to
convert to bank charters, it does provide for a merger of the BIF and the SAIF
on January 1, 1998, if no insured depository institution remains chartered as a
savings association on that date.

     On December 6, 1995, President Clinton vetoed the Budget Act for reasons
that are unrelated to the above-described provisions, and it cannot be
determined whether, or in what form, the Budget Act will eventually be enacted.

                                      -11-
<PAGE>
 
     THRIFT CHARTER LEGISLATION.  In September 1995, the Financial Institutions
Subcommittee of the House Banking  Committee approved the Thrift Charter 
Conversion Act of 1995 (the "Conversion Act").  The Conversion Act would, among
other things, eliminate the federal thrift charter by requiring all federally
chartered thrifts, including the Bank, to convert to national bank, state bank,
or state thrift charters by January 1, 1998.  Any institution with a federal
thrift charter on January 1, 1998, would be converted to a national bank by
operation of law.  Effective January 1, 1998, the Conversion Act also would,
among other things: (i) abolish the OTS and transfer its functions to other
agencies; (ii) repeal the Home Owners Loan Act, the federal statute governing
the operations of thrift institutions and their holding companies; and (iii)
merge the SAIF and BIF.

     Following conversion, a federal thrift generally would be required to
conform its activities to those permissible under its new charter.  However,
existing non-conforming activities could be continued for up to four years (two
years, with two possible one year extensions) from the date that the thrift
converts to a new charter.  Accordingly, if the Conversion Act were enacted in
its current form and Chevy Chase were to become a national bank, the Bank could
be required, within as little as two years after its conversion date, to
restrict its sales of non-credit-related insurance and to divest itself of
certain limited real estate investments.

     The Conversion Act would permanently grandfather the existing interstate
branches of a converted thrift, but the converted thrift could establish
additional interstate branches only in conformity with federal and state law
applicable to national and state-chartered commercial banks without regard to
any grandfathered interstate branches.  Because Maryland and Virginia have
enacted interstate banking laws, the principal impact on the Bank of this
provision of the Conversion Act would be to eliminate the flexibility the Bank
now has under federal law to open interstate branches in any state, regardless
of state law.  Conversion of the Bank to a commercial bank charter also would
change (i) the primary federal regulator of the Bank and (ii) certain of the
regulatory capital and accounting policies and rules applicable to the Bank.
Application of different capital and accounting policies and rules without an
appropriate transition period could have an adverse effect on the Bank's
earnings and regulatory capital ratios.

     Finally, upon the Bank's conversion to a commercial bank, the Bank's four
registered savings and loan holding companies would become bank holding
companies regulated at the holding company level by the Federal Reserve Board
("FRB").  Current rules and regulations of the FRB subject bank holding
companies to capital requirements and activities restrictions that are not
currently generally applicable to savings and loan holding companies under OTS
regulations. The Conversion Act would permit holding companies of converted
thrifts that meet certain requirements ("Qualified Bank Holding Companies" or
"QBHCs") to continue to engage in nonconforming activities so long as their
subsidiary converted thrift continued to satisfy the qualified thrift lender
test and continued to comply with all limitations and restrictions on the types
and amounts of loans and investments (such as the 10% of assets limitation on
commercial loans) that were applicable to such institutions on the Conversion
Act's enactment date.  However, QBHC status would be lost if (i) the QBHC
underwent a change in control, or were the subject of any merger or
consolidation with a company not under common control with the QBHC or (ii)
either the QBHC or its subsidiary converted thrift acquired more than 5% of the
shares or assets of any insured depository institution.  Under the Conversion
Act, QBHCs generally would not be subject to the FRB's bank holding company
capital requirements.

     In November 1995, legislation identical to the Conversion Act was
introduced in the Senate, and the Senate Banking Committee has announced plans

                                      -12-
<PAGE>
 
to hold hearings on the bill and to approve its version of a bill by April 1996.
Chevy Chase cannot determine whether, or in what form, such legislation will
eventually be enacted.

FEDERAL RESERVE SYSTEM

     The FRB requires depository institutions, including federal savings banks,
to maintain valuation allowances against their transaction accounts and certain
non-personal deposit accounts.  Because valuation allowances generally must be
maintained in cash or non-interest-bearing accounts, the effect of the reserve
requirement is to decrease the Bank's earning asset base.  FRB regulations
generally require that valuation allowances be maintained against net
transaction accounts. Prior to December 19, 1995, the first $4.2 million of a
depository institution's transaction accounts were subject to a 0% reserve
requirement.  The next $49.8 million in net transaction accounts were subject to
a 3.0% reserve requirement and any net transaction accounts over $54.0 million
were subject to a 10.0% reserve requirement.  Effective December 19, 1995, the
FRB increased the amount of transaction accounts subject to a 0% reserve
requirement from $4.2 million to $4.3 million and decreased the "low reserve
tranche" from $49.8 million to $47.7 million.  The Bank met its reserve
requirements for each period during the year ended September 30, 1995.  The
balances maintained to meet the reserve requirements imposed by the FRB also may
be used to satisfy liquidity requirements which are imposed by the OTS.

     The FRB also has a clearing balance requirement which may be established at
a depository institution's request in order to, among other things, generate
earnings credits at market rates which are used to offset service charges
resulting from the use of FRB services.  An institution that has a reserve
account with the FRB may also elect to maintain a clearing balance requirement
with its reserve requirement in a single account.  The maintenance period for
the clearing balance requirement is the same as that for the reserve maintenance
period.  Therefore, an institution is expected to maintain a daily average
balance equal to the sum of its reserve balance and clearing balance
requirements.  In order to take advantage of being able to use earnings credits
to offset FRB service charges, the Bank began to participate in the clearing
balance requirement program, in the maintenance period beginning November 9,
1995.  These additional balances may also be used to satisfy the liquidity
requirements imposed by the OTS.

     Savings institutions may borrow from the FRB "discount window," although
FRB regulations require these institutions to exhaust all reasonable alternate
sources of funds, including FHLB sources, before borrowing from the FRB.  FDICIA
imposes additional limitations on the ability of the FRB to lend to
undercapitalized institutions through the discount window.

COMMUNITY REINVESTMENT ACT

     Under the Community Reinvestment Act and the OTS's implementing
regulations, a savings association has a continuing and affirmative obligation
to help meet the credit needs of its local communities, including low- and
moderate-income neighborhoods, consistent with the safe and sound operation of
the institution.  In connection with its examination of a savings association,
the OTS is required to assess the institution's record in satisfying the intent
of the CRA.  In addition, the OTS is required to take into account the
institution's record of meeting the credit needs of its community in determining
whether to grant approval for certain types of applications.

     The Bank is committed to fulfilling its CRA obligation by providing access
to a full range of credit-related products and services to all segments of its
community.  In April 1995, the OTS issued a final CRA evaluation, based 

                                      -13-
<PAGE>
 
on an examination dated January 9, 1995, and assigned the Bank a "satisfactory"
rating.

     In April 1995, the federal bank regulatory agencies issued amendments to
the CRA regulations that are designed to focus the CRA examination process on an
institution's actual performance in meeting the credit needs of low- and
moderate-income neighborhoods rather than on its CRA compliance procedures.
Specifically, institutions like the Bank, with more than $250 million in assets,
will be evaluated on the basis of their lending and investment in, and provision
of services, to low- and moderate-income areas unless they request designation
and receive approval as wholesale or limited purpose institutions or have been
approved for evaluation under a strategic plan.  The Bank does not contemplate
employing any of these options.  Additionally, large retail banks will be
required to collect and report additional data concerning small business loans.
Data collection will become effective January 1, 1996 and reporting
requirements will become effective on January 1, 1997.  Beginning on January
1, 1996, the Bank could be evaluated under the new examination procedures if it
provided the necessary data; however, the new procedures are not required to be
applied until July  1, 1997.

OTHER ASPECTS OF FEDERAL LAW

     The Bank is also subject to federal statutory provisions covering other
items, including security procedures, currency transactions reporting, insider
and affiliated party transactions, management interlocks, truth-in-lending,
electronic funds transfers, funds availability and equal credit opportunity.

HOLDING COMPANY REGULATION

     THE TRUST AND B. F. SAUL COMPANY.  The Trust and B. F. Saul Company (the
"Saul Company"), by virtue of their direct and indirect control of the Bank (see
"Security Ownership of Certain Beneficial Owners and Management"), and ChevyC
Phase Croperty company ("CCPC") and CCPC's wholly-owned subsidiary WestminsterI
Investing Corporation ("Westminster"), by virtue of Westminster's direct and
indirect ownership of 24.9% of the common stock of the Trust (collectively the
"Holding Companies"), are "savings and loan holding companies" subject to
regulation, examination and supervision by the OTS.  The Bank is prohibited from
making or guaranteeing loans or advances to or for the benefit of the Holding
Companies or other affiliates engaged in activities beyond those permissible for
bank holding companies and from investing in the securities of the Holding
Companies or other affiliates.  Further, transactions between the Bank and the
Holding Companies must be on terms substantially the same, or at least as
favorable to the Bank, as those that would be available to non-affiliates.

     The Holding Companies must obtain the prior approval of the OTS before
acquiring by merger, consolidation or purchase of assets any federally insured
savings institution or any savings and loan holding company.  As unitary savings
and loan holding companies, the Holding Companies are virtually unrestricted in
the types of business activities in which they may engage, provided the Bank
continues to meet the qualified thrift lender test.  See "Qualified Thrift
Lender ("QTL") Test."  If the Holding Companies were to acquire one or more
federally insured institutions and operate them as separate subsidiaries rather
than merging them into the Bank, the Holding Companies would become "multiple"
savings and loan holding companies.  As multiple savings and loan holding
companies, the Holding Companies would be subject to limitations on the types of
business activities in which they would be permitted to engage, unless the
additional thrifts were troubled institutions acquired pursuant to certain
emergency acquisition provisions and all subsidiary thrifts met the QTL test.
The Holding Companies may acquire and operate additional savings institution
subsidiaries outside of Maryland and 

                                      -14-
<PAGE>
 
Virginia only if the laws of the target institution's state specifically permit
such acquisitions or if the acquisitions are made pursuant to emergency
acquisition provisions.

     The Trust and the Saul Company entered into an agreement with OTS's
predecessor, the Federal Savings and Loan Insurance Corporation, to maintain the
Bank's regulatory capital at the required levels, and, if necessary, to infuse
additional capital to enable the Bank to meet those requirements.  Since the
execution of this agreement, the OTS has changed its policy and now accepts more
limited agreements from those acquiring thrift institutions.  In addition, the
regulatory capital requirements applicable to the Bank have changed
significantly as a result of FIRREA.  The OTS has stated that capital
maintenance agreements entered into prior to such modification of OTS policy and
the enactment of FIRREA were not affected by such changes.  The Trust and the
Saul Company have not sought to modify the existing agreement. To the extent the
Bank is unable to meet regulatory capital requirements in the future, the OTS
could seek to enforce the obligations of the Trust and the Saul Company under
the agreement.  The Bank's business plan does not contemplate any future capital
contributions from the Trust or the Saul Company.

     If the Bank were to become "undercapitalized" under the prompt corrective
action regulations, it would be required to file a capital restoration plan with
the OTS setting forth, among other things, the steps the Bank would take to
become "adequately capitalized."  The OTS could not accept the plan unless the
Holding Companies guaranteed in writing the Bank's compliance with that plan.
The aggregate liability of the Holding Companies under such a commitment would
be limited to the lesser of (i) an amount equal to 5.0% of the Bank's total
assets at the time the Bank became "undercapitalized" and (ii) the amount
necessary to bring the Bank into compliance with all applicable capital
standards as of the time the Bank fails to comply with its capital plan.  If the
holding companies refused to provide the guarantee, the Bank would be subject to
the more restrictive supervisory actions applicable to "significantly
undercapitalized" institutions.  See "Prompt Corrective Action."

     Congress is considering legislation that would significantly restrict the
operations of unitary thrift holding companies.  See "Business - Pending
Legislation - Balanced Budget Act of 1995."

RECENT ACCOUNTING PRONOUNCEMENTS

     Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of" ("SFAS 121"), was issued in March 1995.  SFAS 121 establishes accounting
standards for the impairment of long-lived assets, certain identifiable
intangibles, and goodwill related to those assets, to be held and used and for
long-lived assets and certain identifiable intangibles to be disposed of.  It
addresses how impairment losses should be measured and when such losses should
be recognized.  Under SFAS 121, long-lived assets and certain identifiable
intangibles to be held and used shall be reviewed for impairment whenever events
or changes in circumstances indicate that the carrying amount of an asset may
not be recoverable.  If the sum of the expected cash flows (undiscounted and
without interest charges) is less than the carrying amount of the asset, the
entity shall recognize an impairment loss.  Measurement of an impairment loss
for long-lived assets and identifiable intangibles that an entity expects to
hold and use should be based on the fair value of the asset.  Long-lived assets
and certain identifiable intangibles to be disposed of should generally be
reported at the lower of carrying amount or fair value less the cost to sell.
SFAS 121 is effective for financial statements for fiscal years beginning after
December 15, 1995.  The adoption of SFAS 121 is not anticipated to have a
material impact on the Bank's financial condition on 

                                      -15-
<PAGE>
 
the results of operations.  See Note 1 to the Consolidated Financial Statements
in this report.

     Statement of Position 94-6, "Disclosures of Significant Risks and
Uncertainties" ("SOP 94-6"), was issued in January 1995.  SOP 94-6 requires an
entity to disclose certain information about the nature of its operations and
use of estimates in the preparation of its financial statements.  In addition,
if specified criteria are met, it requires an entity to disclose certain
information about certain significant estimates and current vulnerability to
risk due to certain concentrations.  SOP 94-6 is effective for financial
statements for fiscal years ending after December 15, 1995, and for financial
statements for interim periods in fiscal years subsequent to the year for which
SOP 94-6 is first applied.  See Note 1 to the Consolidated Financial Statements
in this report.

MARKET AREA

     The Bank's principal deposit and lending markets are located in the
Washington, D.C. metropolitan area.  Service industries and federal, state and
local governments employ a significant portion of the Washington, D.C. area
labor force, while a substantial number of the nation's 500 largest corporations
have some presence in the area.  The Washington, D.C. area's seasonally
unadjusted unemployment rate is generally below the national rate and was 4.1%
in September  1995, compared to the national rate of 5.4%.

     Chevy Chase historically has relied on retail deposits originated in its
branch network as its primary funding source.  See "Deposits and Other Sources
of Funds."  Chevy Chase's principal market for deposits consists of Montgomery
and Prince George's Counties in Maryland and, to a lesser extent, Fairfax County
in Virginia.  Approximately 27.4% of the Bank's deposits at September 30, 1995
were obtained from depositors residing outside of Maryland, primarily in
Northern Virginia.  Chevy Chase had the largest market share of deposits in
Montgomery County at June 30, 1995, according to preliminary published industry
statistics.   The per capita income of each of Montgomery and Fairfax Counties
ranks among the highest of counties and equivalent jurisdictions nationally.
These two counties are also the Washington, D.C. area's largest suburban
employment centers, with a substantial portion of their labor force consisting
of federal, state and local government employees.  Private employment is
concentrated in services and retail trade centers. Unemployment in Montgomery
and Fairfax Counties in September  1995 (2.8% and 2.9%, respectively) was below
the national rate (5.4%) and state rates (5.0% for Maryland and 4.5% for
Virginia) for the same month.

     The Bank historically has concentrated its lending activities in the
Washington, D.C. metropolitan area.  See "Lending Activities."

INVESTMENT AND OTHER SECURITIES

     The Bank is required by OTS regulations to maintain a specific minimum
amount of liquid assets and short-term liquid assets invested in certain
qualifying types of investments.  See "Regulation - Liquidity Requirements."  To
meet these requirements, the Bank maintains a portfolio of cash, federal funds
and mortgage-backed securities with final maturities of five years or less.  The
balance of investments in excess of regulatory requirements reflects
management's objective of maintaining liquidity at a level sufficient to assure
adequate funds to meet expected and unexpected balance sheet fluctuations.

     During fiscal 1995, the Bank transferred at fair value all of its
investment securities and mortgage-backed securities previously classified as
available-for-sale to held-to-maturity and, as a result, all such securities are
classified as held-to-maturity at September 30, 1995.  Net unrealized 

                                      -16-
<PAGE>
 
holding losses, net of the related income tax effect, continue to be reported as
a separate component of stockholders' equity and are being amortized to income
over the remaining lives of the securities.

     The OTS has adopted guidelines governing investment securities held by
SAIF-insured institutions.  The guidelines require that investments in
securities be accounted for in accordance with GAAP, summarize the applicable
accounting principles and provide guidance regarding the application of GAAP in
determining whether securities are properly classified as held-to-maturity,
available-for-sale or trading.

LENDING ACTIVITIES

     LOAN PORTFOLIO COMPOSITION.  At September 30, 1995, the Bank's loan
portfolio totaled $2.9 billion, which represented 59.5% of its total assets.
(All references in this report to the Bank's loan portfolio refer to loans,
whether they are held for sale and/or securitization or for investment, and
exclude mortgage-backed securities.)  Loans collateralized by single-family
residences constituted 48.3% of the loan portfolio at that date.

     The following table sets forth information concerning the Bank's loan
portfolio (net of unfunded commitments) for the periods indicated.

                                      -17-
<PAGE>
 
                                LOAN PORTFOLIO
                                --------------
                            (DOLLARS IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                      September 30,                          
                                        --------------------------------------------------------------------------
                                                 1995                      1994                      1993           
                                        -----------------------   -----------------------   -----------------------
                                                       % of                      % of                      % of          
                                          Balance      Total        Balance      Total        Balance      Total         
                                        ------------   --------   ------------   --------   ------------   --------
<S>                                     <C>            <C>        <C>            <C>        <C>            <C>           
Residential (1)                         $ 1,391,694      47.3 %   $ 1,369,571      53.8 %   $ 1,287,333      53.6 %      
Home equity (1)                              29,024       1.0          34,708       1.4          60,549       2.5        
Commercial and multifamily                   85,781       2.9          84,210       3.3          94,079       3.9        
Real estate construction                                                                                                 
 and ground                                  32,652       1.1          52,350       2.0          62,637       2.6        
Credit card (1)                           1,012,548      34.4         650,199      25.5         754,520      31.4        
Automobile (1)                              239,217       8.1         289,346      11.4         106,725       4.4        
Other                                       152,897       5.2          66,851       2.6          38,048       1.6        
                                        ------------   --------   ------------   --------   ------------   --------
                                          2,943,813     100.0 %     2,547,235     100.0 %     2,403,891     100.0 %      
                                        ------------   ========   ------------   ========   ------------   ========      
                                                                                                                         
Less:                                                                                                                    
                                                                                                                         
 Unearned premiums and discounts                872                     1,108                     1,484                            
 Deferred loan origination                                                                                                         
  fees (costs)                              (13,520)                  (10,397)                   (3,265)                           
 Reserve for loan losse                      60,496                    50,205                    68,040                            

                                             47,848                    40,916                    66,259                            
                                        ------------              ------------              ------------                 
     Total loans receivable             $ 2,895,965               $ 2,506,319               $ 2,337,632                  
                                        ============              ============              ============                 

                                         -------------------------------------------------       
                                                  1992                      1991                 
                                         -----------------------   -----------------------       
                                                        % of                      % of           
                                           Balance      Total        Balance      Total          
                                         ------------   --------   ------------   --------       
<S>                                      <C>            <C>        <C>            <C>             
Residential (1)                          $   933,867      41.6 %   $ 1,345,409      41.7 %               
Home equity (1)                              223,148       9.9         289,976       9.0                 
Commercial and multifamily                    61,522       2.7          69,097       2.1                
Real estate construction                                                                                 
 and ground                                   92,215       4.1         133,852       4.2                
Credit card (1)                              872,672      38.9       1,302,008      40.4                
Automobile (1)                                19,910       0.9          16,924       0.5                
Other                                         42,019       1.9          67,659       2.1                 
                                         ------------   --------   ------------   --------           
                                           2,245,353     100.0 %     3,224,925     100.0 %        
                                         ------------   --------   ------------   --------        
                                                                                                  
Less:                                                                                             
                                                                                                  
 Unearned premiums and discounts               3,260                     3,945                     
 Deferred loan origination                                                                        
  fees (costs)                                 2,359                     8,438                    
 Reserve for loan losse                       78,818                    89,745                    
                                         ------------              ------------
                                              84,437                   102,128                    
                                         ------------              ------------ 
     Total loans receivable              $ 2,160,916               $ 3,122,797    
                                         ============              ============ 
</TABLE> 

- --------------------------------------------------------------------------------
(1)  Includes loans held for sale and/or securitization, if any.
                                                                
                                     -18-
<PAGE>
 
     The Bank will continue to adjust the composition of its loan portfolio in
response to a variety of factors, including regulatory requirements and asset
and liability management objectives.  See "Regulation - Regulatory Capital",  
"- Qualified Thrift Lender ("QTL") Test" and "- Federal Taxation - Bad Debt
Reserve" and "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Financial Condition - Asset and Liability Management."

     CONTRACTUAL PRINCIPAL REPAYMENTS OF LOANS.  The following table shows the
scheduled contractual principal repayments of the Bank's loans at September 30,
1995.  The entire balance of loans held for sale and/or securitization is shown
in the year ending September 30, 1996, because such loans are expected to be
sold in less than one year.

                                     -19-




<PAGE>
 
                      CONTRACTUAL  PRINCIPAL  REPAYMENTS 
                                (In thousands)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                               Principal
                                                Balance                          Approximate Principal Repayments
                                             Outstanding at                      Due in Years Ending September 30, 
                                              September 30,     -------------------------------------------------------------  
                                                1995  (1)             1996            1997            1998        1999-2000    
                                             --------------     -------------    ------------     ------------    -----------
<S>                                          <C>                <C>              <C>              <C>             <C> 
Residential                                  $    1,323,013     $     26,421     $     24,059     $    25,926     $   81,108   
Home equity                                          29,024            2,013           -               -              -  
Commercial and multifamily                           85,781            7,197            1,506             680         15,723   
Real estate construction and ground                  32,652           13,993           17,479           1,180              0      
Credit card (2)                                     712,548           41,872           39,411          37,095         70,429   
Automobile                                           39,217            8,178            8,909           9,705         12,425   
Other                                               152,897           21,880           23,169          23,068         29,431   
Loans held for sale                                  68,679           68,679           -               -              -       
Loans held for securitization and sale              500,000          500,000           -               -              -       
                                             --------------     -------------    ------------     ------------    -----------
         Total loans receivable (3)          $    2,943,813     $    690,233     $    114,533     $    97,654     $  209,116   
                                             ==============     =============    ============     ============    ===========


Fixed-rate loans                             $      366,988     $     33,756     $     35,100     $    37,750     $   91,332   
Adjustable-rate loans                             2,008,146           87,798           79,433          59,904        117,784   
Loans held for sale                                  68,679           68,679           -               -              -         
Loans held for securitization and sale              500,000          500,000           -               -              -        
                                             --------------     -------------    ------------     ------------    -----------
         Total loans receivable (3)          $    2,943,813     $    690,233     $    114,533     $    97,654     $  209,116   
                                             ==============     =============    ============     ============    ===========
<CAPTION> 
                                                     Approximate Principal Repayments 
                                                     Due in Years Ending September 30, 
                                             -------------------------------------------------
                                                                                    2011 and
                                                  2001-2005        2006-2010       Thereafter
                                             --------------     -------------    -------------    
<S>                                          <C>                <C>              <C> 
Residential                                  $      195,282     $    174,353     $    795,866
Home equity                                          -                -                27,011
Commercial and multifamily                           48,060           12,615           -    
Real estate construction and ground                  -                -                -    
Credit card (2)                                     137,522          101,594          284,625
Automobile                                           -                -                -                        
Other                                                55,349           -                -                        
Loans held for sale                                  -                -                -                        
Loans held for securitization and sale               -                -                -                   
                                             --------------     -------------    -------------     
         Total loans receivable (3)          $      436,213     $    288,562     $  1,107,502
                                             ==============     =============    =============     

                                                
Fixed-rate loans                             $      144,675     $      6,356     $     18,019
Adjustable-rate loans                               291,538          282,206        1,089,483            
Loans held for sale                                       0                0                0
Loans held for securitization and sale                    0                0                0
                                             --------------     -------------    -------------     
         Total loans receivable (3)          $      436,213     $    288,562     $  1,107,502      
                                             ==============     =============    =============     
</TABLE> 
________________________________________________________________________________
(1)  Of the total amount of loans outstanding at September 30, 1995 which were
     due after one year, an aggregate principal balance of approximately $333.2
     million had fixed interest rates and an aggregate principal balance of
     approximately $1.9 billion had adjustable interest rates.
(2)  Estimated repayments of credit card loans reflect the required minimum
     payments.
(3)  BefoBefore deduction of reserve for loan losses, unearned discounts and
     deferred loan origination fees (costs).

                                      -20-
<PAGE>
 
     Actual payments may not reflect scheduled contractual principal repayments
due to the effect of loan refinancings, prepayments and enforcement of due-on-
sale clauses, which give the Bank the right to declare a "conventional loan" --
one that is neither insured by the Federal Housing Administration ("FHA") nor
partially guaranteed by the Veterans' Administration ("VA") -- immediately due
and payable in the event, among other things, that the borrower sells the real
property subject to the mortgage and the loan is not repaid.  Although the
Bank's single-family residential loans historically have had stated maturities
of generally 30 years, such loans normally have remained outstanding for
substantially shorter periods because of these factors.  At September 30, 1995,
principal repayments of $121.6 million are contractually due to the Bank within
the next year.  Of the $121.6 million, $33.8 million is contractually due on
fixed-rate loans and $87.8 million is contractually due on adjustable-rate
loans.

     ORIGINATION, PURCHASE AND SALE OF REAL ESTATE LOANS.  The following table
shows changes in the composition of the bank's real estate loan portfolio and
the net change in mortgage-backed securities.

                                     -21-




<PAGE>
 
              ORIGINATION, PURCHASE AND SALE OF REAL ESTATE LOANS
              ---------------------------------------------------
                                (In  thousands)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                            For the Year Ended September 30,  
                                                    ------------------------------------------------------------------------
                                                             1995                       1994                       1993          
                                                    -----------------            -----------------         -----------------
<S>                                                 <C>                          <C>                       <C>
Real estate loan originations and purchases: (1)                                                                                    
                                                                                                                                   
Residential and home equity                         $         742,560            $       1,570,155         $       1,758,484       
Commercial and multifamily                                      4,023                        9,582                    42,718       
Real estate construction and ground                            37,510                       47,693                    41,675       
                                                    -----------------            -----------------         ----------------- 
Total originations and purchases                              784,093                    1,627,430                 1,842,877
                                                    -----------------            -----------------         -----------------
Principal repayments                                         (245,376)                    (389,847)                 (346,645)      
Sales (2)                                                    (374,414)                    (800,506)                 (785,255)      
Loans transferred to real estate acquired                                                                                          
  in settlement of loans                                       (9,822)                      (4,106)                  (23,158)      
Other                                                            -                            (869)                     - 
                                                    -----------------            -----------------         ----------------- 
                                                             (629,612)                  (1,195,328)               (1,155,058)
                                                   
Transfers to mortgage-backed securities (3)                  (156,169)                    (396,189)                 (493,973)      
                                                    -----------------            -----------------         ----------------- 
                                                                                                                                   
Increase (decrease) in real estate loans            $          (1,688)           $          35,913         $         193,846       
                                                    =================            =================         =================
</TABLE> 
________________________________________________________________________________
(1)  Excludes unfunded commitments. 
(2)  Includes securitization and sale of home equity credit line receivables of
     $150.5 millon, $181.9 million and $340.4 million for the years ended
     September 30, 1995, 1994 and 1993, respectively.
(3)  Represents real estate loans which were pooled and exchanged for FHLMC and
     FNMA mortgage-backed securities.

                                      -22-
<PAGE>
 
     As a federally chartered savings institution, the Bank has general
authority to make loans secured by real estate located throughout the United
States.  Approximately 96.0% of the Bank's real estate loans at September  30,
1995 by principal balance were secured by properties located in Maryland,
Virginia or the District of Columbia.

     The Bank originates VA, FHA and a wide variety of conventional residential
mortgage loans through its wholly-owned mortgage banking subsidiary, B. F. Saul
Mortgage Company, or directly through Chevy Chase Mortgage, a division of the
Bank.  Commercial, real estate construction and ground and home equity credit
line loans are originated directly by the Bank.

     The Bank maintains a wholesale network of correspondents, including loan
brokers and financial institutions, in order to supplement its direct
origination of single-family adjustable-rate residential mortgage loans in the
Washington, D.C. metropolitan area. The Bank determines the specific loan
products and rates under which the correspondents originate the loans, and
subjects the loans to the Bank's underwriting criteria and review.  During the
year ended September  30, 1995, approximately $88.5 million of loans settled
under the correspondent program.

     Loan sales provide the Bank with liquidity and additional funds for
lending, enabling the Bank to increase the volume of loans originated and
thereby increase loan interest and fee income, and in recent periods have
produced additional non-interest income in the form of gains on sales of loans.
In fiscal 1995, sales of mortgage loans originated or purchased for sale by the
Bank totaled $223.9 million. The marketability of loans, loan participations and
mortgage-backed securities depends on purchasers' investment limitations,
general market and competitive conditions, mortgage loan demand and other
factors.  The Bank originates fixed-rate, single-family, long-term loans on
terms which conform to Federal Home Loan Mortgage Corporation ("FHLMC") and
Federal National Mortgage Association ("FNMA") guidelines in order to ensure the
salability of the loan in the public secondary mortgage market.  In order to
manage its interest-rate exposure, the Bank hedges its fixed-rate mortgage loan
pipeline by entering into whole loan and mortgage-backed security forward sale
commitments.  Sales of residential mortgage loans are generally made without
recourse to the Bank.  At September  30, 1995, the Bank had $68.7 million of
single-family residential loans held for sale to investors.

     When the Bank sells a whole loan or loan participation and retains
servicing, or purchases mortgage servicing rights from third parties, it
continues to collect and remit loan payments, inspect the properties, make
certain insurance and tax payments on behalf of borrowers and otherwise service
the loans.  The normal servicing fee, generally ranging from 0.25% to 0.50% of
the outstanding loan principal amount per annum, is recognized as income over
the life of the loans.  The Bank also typically derives income from temporary
investment for its own account of loan collections pending remittance to the
participation or whole loan purchaser.  At September  30, 1995, the Bank was
servicing residential permanent loans totaling $1.4 billion for other investors.

     SALES OF MORTGAGE-BACKED SECURITIES.  A significant portion of the bank's
sales of mortgage-backed securities involve sales pursuant to the bank's normal
mortgage banking operations.  Generally, the bank's policy is to sell its fixed-
rate mortgage production which, in the case of most conforming fixed-rate loans,
is accomplished by first pooling such loans into mortgage-backed securities.
the mortgage-backed securities sold as part of the bank's mortgage banking
operations are generally issued in the same month as the sale of such
securities.  The securities are formed from conforming fixed-rate loans
originated for sale or from fixed-rate loans resulting from the

                                      -23-
<PAGE>
 
borrower's election to convert from a variable-rate loan to a fixed-rate loan.
in accordance with Statement of Financial Accounting Standards no. 115,
"accounting for certain investments in debt and equity securities," mortgage-
backed securities held for sale in conjunction with mortgage banking activities
are classified as trading securities. As a result, the consolidated statements
of cash flows in this report reflect significant proceeds from the sales of
securities, even though there are no balances of trading securities at september
30, 1995. Fixed-rate loans are designated as held for sale in the Consolidated
Statements of Financial Condition in this report.

     SINGLE-FAMILY RESIDENTIAL REAL ESTATE LENDING.  The bank originates a
variety of loans secured by single-family residential structures.  At september
30, 1995, $1.4 billion (or 48.3%) of the bank's loan portfolio consisted of
loans secured by first or second mortgages on such properties, including $36.1
million of FHA-insured or VA-guaranteed loans.

     Chevy Chase currently offers fixed-rate loans with maturities of 15 to 30
years and adjustable-rate residential mortgage loans ("ARMs"), principally with
maturities of 30 years.  At September 30, 1995, 39.3% of the Bank's loans
consisted of ARMs scheduled to have interest rate adjustments within five years.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations - Financial Condition - Asset and Liability Management.  "Interest
rates on the majority of the Bank's ARMs are adjusted based on changes in yields
on U.S. Treasury securities of varying maturities.  The interest rate adjustment
provisions of the Bank's ARMs contain limitations on the frequency and maximum
amount of interest rate adjustments, although such limitations are not required
by law.  These limitations are determined by a variety of factors, including
mortgage loan competition in the Bank's markets.  The ARMs currently offered by
the Bank are generally subject to a limitation on the annual increase in the
interest rate of 2.0% and a limitation on the increase in the interest rate over
the term of the loan ranging from 6.0% to 9.0%.

     During the current fiscal year, the Bank continued to fulfill its 1994
five-year commitment of $1.0 billion to meet the credit needs of low- and
moderate-income borrowers in the various communities which it serves.  As part
of this commitment, the Community Development Mortgage Program is providing
$140.0 million of mortgage financing over a five-year period, with $7.0 million
in subsidies for below-market mortgage loans, to families in minority
neighborhoods in the District of Columbia and Prince George's County, Maryland.

     The Bank's home equity credit line loan provides revolving credit secured
principally by a second mortgage on the borrower's home.  Home equity credit
line loans bear interest at a variable rate that adjusts quarterly based on
changes in the applicable interest rate index and generally are subject to a
maximum annual interest rate of between 18.0% and 24.0%.  Except for any
amortization of principal that may occur as a result of monthly payments, there
are no required payments of principal until maturity.  In order to promote its
home equity credit line loan program, the Bank currently offers prospective
borrowers a below-market interest rate for an introductory period and settlement
without closing costs.

     Securitizations of home equity credit line receivables have been an
integral element of the Bank's strategies to enhance liquidity and to maintain
compliance with regulatory capital requirements.  See "Management's Discussion
and Analysis of Financial Condition and Results of Operations - Financial
Condition."  The Bank transferred $150.5 million, $181.9 million and $340.4
million of home equity credit line receivables in fiscal 1995, fiscal 1994 and
fiscal 1993, respectively, to trusts for securitization and sale to investors.
Gains of $7.6 million, $9.5 million and $16.8 million were recognized by the

                                      -24-
<PAGE>
 
Bank as a result of these transactions.  The Bank continues to service the
underlying accounts.

     COMMERCIAL REAL ESTATE AND CONSTRUCTION LENDING.  Aggregate balances of
residential construction, commercial construction, ground and commercial and
multifamily loans decreased 13.3% in fiscal 1995 to $118.4 million at september
30, 1995 from $136.6 million at september 30, 1994. In the past three fiscal
years, the bank has provided financing, generally at market rates, to certain
purchasers of its commercial REO. Additionally, the bank finances the
construction of residential real estate, principally single-family detached
homes and townhouses, but generally only when a home is under contract for sale
by the builder to a consumer.

     CREDIT CARD LENDING.   Chevy chase  provides consumer credit through its
credit card program, which offers VISA(R) and MASTERCARD(R) credit cards and
includes gold and Classic Cards.  Chevy Chase issues the credit cards and
receives interest income on credit extended, a fee based on a percentage of
credit sales paid by merchants accepting card purchases, and an annual
membership fee for use of the cards.  Chevy Chase's credit card loan portfolio
accounted for 34.4% of chevy chase's total loans at september  30, 1995.
according to statistics published in sheshunoff S&L quarterly, Chevy Chase is
the second largest issuer of credit cards among thrift institutions, based on
total credit card loans outstanding at march  31, 1995.  at september  30, 1995,
credit card loans outstanding totaled $1.0 billion and managed credit card
receivables, including receivables owned by the bank and receivables
securitized, sold and serviced by the Bank, totaled $4.2 billion.

     The Bank  emphasizes credit card lending in recent years because the
shorter term and normally higher interest rates on such loans help it maintain a
profitable spread between its average loan yield and its cost of funds.  In
addition, credit card accounts typically may be sold at a premium over their
receivables balances, thus further enhancing their potential value to the Bank.
Chevy Chase also believes its credit card program contributes to market share
growth in its local markets by attracting new depositors, promoting a high
degree of customer loyalty and providing opportunities to cross-market other
products of the Bank.  For this reason, the Bank has not sold any credit card
accounts maintained by cardholders having addresses in Maryland, Virginia or the
District of Columbia, the Bank's primary market area.

     Chevy Chase's internal data processing systems are capable of handling a
broad range of credit card program operations, including processing of credit
applications and collection functions.  Certain data processing and
administrative functions associated with the servicing of the credit card
accounts are performed on behalf of the Bank by First Data Resources
Incorporated from its facilities in Omaha, Nebraska.

     Changes in credit card use and payment patterns by cardholders, including
increased defaults, may result from a variety of social, legal and economic
factors.  Chevy Chase currently offers introductory periodic interest rates for
varying initial periods which, at the conclusion of such periods, revert to the
Bank's regular variable interest rate.  If account holders choose to utilize
competing sources of credit, the rate at which new receivables are generated may
be reduced and certain purchase and payment patterns with respect to the
receivables may be affected.  Economic factors affecting credit card use include
the rate of inflation and relative interest rates offered for various types of
loans.  Adverse changes in economic conditions could have a direct impact on the
timing and amount of payments by borrowers. During times of economic recession,
default rates on credit card loans generally may be expected to exceed default
rates on residential mortgage loans.  

                                      -25-
<PAGE>
 
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations - Financial Condition - Asset Quality - Delinquent Loans" and "-
Allowances for Losses."

     Certain issuers of credit cards have adjusted their pricing to provide for
the different credit risks among customers based upon card usage, repayment
habits and other criteria.  The Bank has implemented such risk-based pricing by
increasing the interest rates charged to high-risk customers and by continuing
to allow premium-credit customers a more favorable rate.  The Bank currently
offers premium-credit customers the option to convert to a variable-rate product
which currently provides the cardholder with a lower interest rate than the
Bank's fixed-rate product.  Periodically, the Bank offers promotional discounts
to certain customers to encourage increased usage of the Bank's credit cards.

     Certain jurisdictions and their residents may attempt to require out-of-
state credit card issuers to comply with such jurisdictions' consumer protection
laws (including laws limiting the charges imposed by such credit card issuers)
in connection with their operations in such jurisdictions.  For example, in
recent years a number of lawsuits and administrative actions have been filed in
several states against out-of-state credit card issuers (including both
federally chartered and state chartered insured depository institutions)
challenging various fees and charges (such as late fees, over-the-limit fees,
returned check fees and annual membership fees) assessed against residents of
the states in which such lawsuits were filed, based on restrictions or
prohibitions under the laws of such states.  Several state and federal courts
that have considered this issue have ruled in favor of the issuing institutions;
however, courts in some states, notably Pennsylvania and New Jersey, have
determined that certain laws of those states that prohibit certain fees and
charges are applicable to out-of-state credit card issuers.  If it were
determined that out-of-state credit card issuers must comply with a
jurisdiction's laws limiting the charges imposed by credit card issuers, such
action could have an adverse impact on the Bank's credit card operations.

     Securitizations of credit card receivables and sales of credit card
relationships have been integral elements of the Bank's strategies to enhance
liquidity, to further asset and liability management objectives and to maintain
compliance with regulatory capital and "qualified thrift lender" requirements.
In fiscal 1994, 1992 and 1991, the Bank sold approximately 150,000 credit card
relationships at a premium over their receivables balances of $96.5 million,
$14.9 million and $273.4 million, respectively.  No such sales occurred during
fiscal 1995 and fiscal 1993.  The Bank transferred $1.6 billion, $1.4 billion,
$350.0 million and $280.0 million of credit card receivables in fiscal 1995,
fiscal 1994, fiscal 1993 and fiscal 1992, respectively, to trusts for
securitization and sale to investors.  No gain or loss was recognized by the
Bank as a result of these transactions; however, the Bank continues to service
the underlying accounts, and excess servicing fees are recognized over the
related lives of the transactions.  These excess servicing fees represent the
contractual interest and fees paid by the cardholders less certificate interest
paid to the certificateholders and administrative fees paid to providers of
services to the trusts.

     Chevy Chase plans to securitize an additional $750.0 million of credit card
receivables during the first and second quarters of fiscal 1996.  Certain of
these receivables at September 30, 1995 were classified as loans held for
securitization and sale in the Consolidated Statements of Financial Condition in
this report.

     Credit card loans are not subject to those provisions of federal laws and
regulations that limit to 35% of an institution's total assets the amount of
consumer loans that a federally chartered savings institution may make.

                                      -26-
<PAGE>
 
     CONSUMER AND OTHER LENDING.  Chevy Chase currently offers a variety of
consumer loans other than credit card loans, including automobile loans,
overdraft lines of credit, home improvement loans and other unsecured loans for
traditional consumer purchases and needs.  The largest areas of recent growth
have been in automobile loans and home improvement loans.  During fiscal 1995,
the bank purchased or originated $256.7 million of automobile loans, which was
offset in part by the transfer of $252.2 million of receivables to a trust for
securitization and sale to investors.  Home improvement loans increased $75.2
million during fiscal 1995 as a result of an increase in the number of dealers
selling such loans to the bank.  The bank's portfolio of automobile loans, home
improvement loans and other consumer loans totaled $239.2 million, $112.7
million and $40.2 million, respectively, at September  30, 1995.  automobile
loans, home improvement loans and other consumer loans (other than credit card
loans) accounted for 13.3% of total loans at that date.

     Federal laws and regulations permit a federally chartered savings
institution to make secured and unsecured consumer loans up to 35% of the
institution's total assets.  In addition, a federally chartered savings
institution has lending authority above the 35% limit for certain consumer loans
which include, in addition to credit card loans, home improvement, secured
deposit account and educational loans.

     REAL ESTATE LOAN UNDERWRITING.  In the loan approval process, chevy chase
assesses both the borrower's ability to repay the loan and, in appropriate
cases, the adequacy of the proposed security.  Credit approval is vested with
the board of directors and delegated to the executive loan committee and certain
senior officers in accordance with the credit authorizations approved by the
board of directors.  All construction and commercial real estate loans are
reviewed and approved by the executive loan committee.  Any significant loan not
conforming to the bank's approved policies must be approved by the executive
loan committee or the chief executive officer.  All loans of $15 million or more
are presented to the board of directors for final approval.

     The approval process for all types of real estate loans includes on-site
appraisals of the properties securing such loans and a review of the applicant's
financial statements and credit, payment and banking history, financial
statements of any guarantors, and tax returns of guarantors of construction and
commercial real estate loans.

     In an effort to minimize the increased risk of loss associated with
construction and development loans, Chevy Chase considers the reputation of the
borrower and the contractor, reviews pre-construction sale and leasing
information, and requires an independent inspecting engineer or architect to
review the progress of multifamily and commercial real estate projects.  In
addition, the Bank generally requires personal guarantees of developers for all
development loans and, if a general contractor is used by the developer, may
require the posting of a performance bond.

     The Bank generally lends up to 95% of the appraised value of single-family
residential dwellings to be owner-occupied.  The Bank also lends up to 85% of
the appraised value of the completed project to finance the construction of such
dwellings, and, on a case-by-case basis, the Bank occasionally may lend up to
90% of such appraised value when such financing is limited to pre-sold units.
The loan-to-value ratio generally applied by the Bank to commercial real estate
loans and multifamily residential loans has been 80% of the appraised value of
the completed project.  Currently, the Bank generally does not originate a
second mortgage loan (excluding home equity credit line loans) if the aggregate
loan-to-value ratio of the second loan and the related first mortgage loan
exceeds 80. of the appraised value of the property.  In 

                                      -27-
<PAGE>
 
February 1994, the Bank increased the maximum loan-to-value ratio for home
equity credit line loans to 90% from 80% provided that private mortgage
insurance is obtained for the amount over 80% of the value of the underlying
property. Loan-to-value ratios are determined at the time a loan is originated.
Consequently, subsequent declines in the value of the loans' collateral could
expose the Bank to losses.

     OTS regulations require institutions to adopt internal real estate lending
policies, including loan-to-value limitations conforming to specific guidelines
established by the OTS. The Bank's current lending policies conform to these
regulations.

     On all loans secured by real estate (other than certain home equity credit
line loans), Chevy Chase requires title insurance policies protecting the
priority of the Bank's liens.  The Bank requires fire and casualty insurance for
permanent loans (including home equity credit line loans) and fire, casualty and
builders' risk insurance for construction loans.  The borrower selects the
insurance carrier, subject to Chevy Chase's approval.  Generally, for any
residential loan (including home equity credit line loans) in an amount
exceeding 80% of the appraised value of the security property, Chevy Chase
currently requires mortgage insurance from an independent mortgage insurance
company.  The majority of the Bank's mortgage insurance is placed with four
carriers.

     Substantially all fixed-rate mortgage loans originated by the Bank contain
a "due on sale" clause providing that the Bank may declare a loan immediately
due and payable in the event, among other things, that the borrower sells the
property securing the loan without the consent of the Bank.  The Bank's ARMs
generally are assumable.

     CREDIT CARD LOAN UNDERWRITING.  The bank generates new credit card accounts
through various methods, including direct-mail.  The bank identifies potential
cardholders for preapproved solicitations by supplying a list of credit criteria
to a credit bureau, which generates a list of individuals who meet such
criteria.  When the bank receives an acceptance certificate from an individual
that received a preapproved solicitation, the Bank obtains a credit report on
such individual issued by an independent credit reporting agency, and the credit
limit and terms of the account are subject to certain post-screening
underwriting reviews performed by the Bank.

     The Bank's underwriting approach to account approval supplements a
computerized credit scoring system with an individual evaluation of each
completed application for creditworthiness. In the underwriting process, the
Bank considers the prospective cardholder's income, credit history, outstanding
debt as a percentage of gross income and other factors intended to provide a
general indication of the applicant's willingness and ability to repay his
obligations. The Bank also reviews a credit report on each applicant issued by
an independent credit reporting agency and, for certain applicants,
independently verifies employment, income or other information contained in the
credit application.

     If an application is approved, the Bank establishes an initial credit limit
on the cardholder's account based on the limit requested in the credit
application and the Bank's evaluation of the cardholder's creditworthiness.
This credit limit is adjusted from time to time based on the Bank's continuing
evaluation of the cardholder's repayment ability as evidenced by the
cardholder's payment history and other factors.  The Bank also may increase the
credit limit at the cardholder's request after completion of an evaluation
comparable to that performed during the initial underwriting.

     Management reviews credit losses on a monthly basis and adjusts the Bank's
underwriting standards as appropriate.

                                      -28-
<PAGE>
 
     OTHER CONSUMER LOAN UNDERWRITING.  Other consumer loans (which include
automobile loans and home improvement loans) are originated or purchased by the
bank after a review by the bank in accordance with its established underwriting
procedures.

     The underwriting procedures are designed to provide a basis for assessing
the borrower's ability and willingness to repay the loan.  In conducting this
assessment, the Bank considers the borrower's ratio of debt to income and
evaluates the borrower's credit history through a review of a written credit
report compiled by a recognized consumer credit reporting bureau.  The
borrower's equity in the collateral and the terms of the loan are also
considered.  The Bank's guidelines are intended only to provide a basis for
lending decisions, and exceptions to such guidelines may, within certain limits,
be made based upon the credit judgment of the Bank's lending officer.  The Bank
periodically conducts quality audits to ensure compliance with its established
policies and procedures.

     The Bank also makes automobile loans through one of its operating
subsidiaries.  The underwriting guidelines for this subsidiary apply to a
category of lending in which loans may be made to applicants who have
experienced certain adverse credit events (and therefore would not necessarily
meet all of the Bank's guidelines for its traditional loan program), but who
meet certain other creditworthiness tests.  Such loans may experience higher
rates of delinquencies, repossessions and losses, especially under adverse
economic conditions, compared with loans originated pursuant to the Bank's
traditional lending program. See "Subsidiaries - Operating Subsidiaries."

     LOAN SERVICING.  In addition to interest earned on loans, the bank receives
income through servicing of loans and fees in connection with loan origination,
loan modification, late payments, changes of property ownership and
miscellaneous services related to its loans.  Loan servicing income, principally
servicing income earned on the bank's securitized credit card, home equity
credit line and automobile receivables portfolios, has been a source of
substantial earnings for the bank in recent periods.  Income from these
activities varies with the volume and type of loans originated and sold.

                                      -29-
<PAGE>
 
     The following table sets forth certain information relating to the Bank's
servicing income as of or for the years indicated.

<TABLE>
<CAPTION>
                                            As of or For the Year Ended September 30,               
                                        --------------------------------------------------                
                                            1995             1994                1993                       
                                        -------------    --------------     --------------                 
<S>                                     <C>              <C>                <C>                           
                                                         (In thousands)                                   
Residential   ..........................$   1,350,423    $    1,495,120     $    2,022,033                
Credit Card   ..........................    3,226,316         1,953,792            841,828                
Home Equity   ..........................      455,791           485,428            530,092                
Automobile    ..........................      218,287             9,506             29,625                
  Total amount of loans                 -------------   ---------------     --------------                
  serviced for others (1)  ..........   $   5,250,817    $    3,943,846     $    3,423,578                
                                        =============   ===============     ==============                
Loan servicing fee                                                                                        
  income (2)  ..........................$     184,275    $        69,878     $       46,631                
                                        =============    ===============     ==============                 
</TABLE> 
_____________________
(1)  The Bank's basis in its servicing rights at September 30, 1995, 1994 and
     1993 was $53.3 million, $40.3 million and $47.9 million, respectively.

(2)  In each of the years ended September 30, 1995, 1994 and 1993, loan
     servicing fee income as a percentage of net interest income before
     provision for loan losses was 104.6%, 41.4% and 25.6%, respectively.

     The Bank earns fees in connection with the servicing of home equity credit
line loans, credit card loans, automobile loans and single-family residential
mortgage loans.  The Bank's level of servicing fee income increases or decreases
with increases or decreases in securitized balances of these loan types.  The
substantial increase in loan servicing fee income in fiscal 1995 from the level
achieved in fiscal 1994 was principally attributable to an increase in
securitized credit card receivables outstanding and decreased charge-offs, which
combined to increase the amount of servicing income earned on credit card
securitizations.  The Bank's level of servicing fee income declines upon
repayment of assets previously securitized and sold and repayment of mortgage
loans serviced for others.  As the Bank securitizes and sells assets, acquires
mortgage servicing rights either through purchase or origination, or sells
mortgage loans and retains the servicing rights on those loans, the level of
servicing fee income increases.  During fiscal 1995, the Bank securitized and
sold $1.6 billion of credit card receivables, $150.5 million of home equity
credit line receivables and $252.2 million of automobile loan receivables.  In
fiscal 1995, the Bank also sold the rights to service mortgage loans with an
aggregate principal balance of $148.1 million, which were originated by the Bank
in connection with its mortgage banking activities.

     The Bank's investment in loan servicing rights (including purchased and
originated mortgage servicing rights (collectively "mortgage servicing rights")
and excess loan servicing assets), and the amortization of such rights, are
evaluated for impairment.  Excess loan servicing assets are evaluated quarterly
based on the discounted value of estimated future net cash flows to be generated
by the underlying loans.  Changes in the discounted value of these assets are
recorded as a reduction of fee income in the period in which the change occurs.
Several estimates are used when determining the discounted value, the most
significant of which is the estimated rate of repayment of the underlying loans.
In accordance with Statement of Financial Accounting Standards No. 122,
"Accounting for Mortgage Servicing Rights" ("SFAS 122"), the Bank evaluates its
mortgage servicing rights for impairment 

                                      -30-
<PAGE>
 
based on fair value. To measure fair value of its mortgage servicing rights, the
Bank uses either quoted market prices or discounted cash flow analyses using
appropriate assumptions for servicing fee income, servicing fee costs,
prepayment rates and discount rates. Additionally, the Bank stratifies its
capitalized mortgage servicing rights for purposes of evaluating impairment by
taking into consideration relevant risk characteristics, including loan type,
note rate and date of acquisition. See Note 1 to the Consolidated Financial
Statements in this report.

     The Bank's current origination fees on its single-family mortgage loans
generally range from 1.0% to 3.0% of the principal amount of the loan.  Its
current origination fees on construction and multifamily residential and
commercial real estate loans generally range from 0.5% to 2.0% of the principal
amount of the loan.

     Loan origination and commitment fees, and the related costs associated with
making the loans, are deferred in accordance with Statement of Financial
Accounting Standards No. 91, "Accounting for Nonrefundable Fees Associated with
Originating or Acquiring Loans and Initial Direct Costs of Leases."  For fully
amortizing loans originated for the Bank's portfolio, the net deferred fees are
accreted to interest income over the estimated life of the loans using the
level-yield method.  Fees deferred on revolving credit lines or loans which have
no scheduled amortization originated for the Bank's portfolio are accreted to
income over the estimated lives of the underlying loans using the straight-line
method.

     Fees deferred on loans originated and held for sale are not accreted to
income but instead are used in determining the gain or loss on the sale of the
loans.

DELINQUENCIES, FORECLOSURES AND ALLOWANCES FOR LOSSES

     DELINQUENCIES AND FORECLOSURES.  When a borrower fails to make a required
payment on a mortgage loan, the loan is considered delinquent and, after
expiration of the applicable cure period, the borrower is charged a late fee.
the bank follows practices customary in the banking industry in attempting to
cure delinquencies and in pursuing remedies upon default.  Generally, if the
borrower does not cure the delinquency within 90 days, the bank initiates
foreclosure action.  If the loan is not reinstated, paid in full or refinanced,
the security property is sold.  In some instances, the bank may be the
purchaser.  Thereafter, such acquired property is listed in the bank's account
for real estate acquired in settlement of loans until the property is sold.
deficiency judgments generally may be enforced against borrowers in maryland,
virginia and the district of columbia, but may not be available or may be
subject to limitations in other jurisdictions in which loans are originated by
the bank.

     The total outstanding balance of a credit card loan (the largest category
of the Bank's consumer loans) is considered contractually delinquent if the
minimum payment indicated on the cardholder's statement is not received by the
due date indicated on such statement.  Efforts to collect contractually
delinquent credit card receivables currently are made by the Bank's service
center personnel or the Bank's designees.  Collection activities include
statement messages, formal collection letters and telephone calls.  The Bank
may, at its option, enter into arrangements with cardholders to extend or
otherwise change payment schedules.  Delinquency levels are monitored by
collection managers, and information is reported regularly to senior management.
Accounts are charged off when they become 180 days contractually delinquent,
although the Bank continues to attempt to collect balances due and, in some
cases, may refer the accounts to outside collection agencies.

                                      -31-
<PAGE>
 
     See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Financial Condition - Asset Quality - Delinquent Loans"
for a discussion of the Bank's delinquent loan portfolio at September  30, 1995.

     ALLOWANCES FOR LOSSES.  It is the bank's policy to maintain adequate
allowances for estimated losses on loans and real estate.  Generally, the
allowances are based on, among other things, historical loan loss experience,
evaluation of economic conditions in general and in various sectors of the
bank's customer base, and periodic reviews of loan portfolio quality by bank
personnel.  Allowances for losses on loans and real estate are based on current
events or facts that may ultimately lead to future losses.  The bank's actual
losses may vary from management's current estimates.  See "management's
discussion and analysis of financial condition and results of operations -
financial condition - asset quality - allowances for losses."

     The Bank's specific methods for establishing the appropriate levels of
allowances vary depending upon the assets involved.  The Bank's allowance on
credit card loans is based on a number of factors, including historical charge-
off and repayment experience and the age of the portfolio.  The Bank has
developed a static pool model to extrapolate its allowance needs based on an
analysis of the characteristics of the portfolio and trends at any particular
time.  In this regard, the Bank considers historical charge-off information
relative to origination date, borrower profiles, age of accounts, delinquencies,
bankruptcies and other factors.  Although industry standards are considered,
they are given comparatively less weight due to management's belief that
comparisons among different institutions' portfolios are potentially misleading
because of significant differences in underwriting standards, curing and re-
aging procedures and charge-off policies.  Chevy Chase's policy is to charge off
credit card receivables when they become 180 days contractually delinquent.  The
Bank's actual charge-off experience for credit card loans may vary from the
levels forecasted by the Bank's static pool model because credit card loans
typically are more sensitive to general economic conditions than certain other
types of loans.  For example, an unforeseen decline in economic activity may
result in increased bankruptcy losses which the model is unable to forecast.
Nevertheless, because the Bank's model employs a rolling 12-month base, such
unforeseen losses are incorporated into the model as they occur and allowances
are adjusted accordingly.  See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Financial Condition - Asset
Quality - Allowances for Losses."

     The Bank's methods for determining the allowance on loans secured by real
estate vary depending on whether the loans are secured by residential homes or
by other real estate.  For residential mortgage loans, management computes the
allowance by stratifying residential permanent loans on a state by state and
ownership (i.e., investor or homeowner) basis.  After the residential permanent
portfolio has been stratified by state, historical loss ratios (as adjusted for
predictable or quantifiable trends, if known) for the specific states are
applied to delinquent loans.  The sum of these calculations is the component
assigned to residential permanent loans.  In the Bank's experience, this
approach has resulted in timely recognition of necessary allowances, which has
been generally supported by the Bank's favorable results on the ultimate
disposition of the underlying collateral.

     The Bank assesses the adequacy of its general valuation allowances on non-
residential (i.e., other than single-family residential) mortgage loans, REO and
real estate held for investment based primarily on an ongoing evaluation of
individual assets.  This evaluation takes into consideration a variety of
factors, including cash flow analyses, independent appraisals, market studies,
economic trends and management's knowledge of the market and experience with
particular borrowers.  The Bank obtains current appraisals when 

                                      -32-
<PAGE>
 
properties are classified as REO. The Bank periodically reviews appraisals and
orders new appraisals as appropriate based on a number of factors, including the
date of the previous appraisal, changes in market conditions and regulatory
requirements.

     The Bank regularly reviews its overall loan portfolio consisting of
performing non-classified assets and, based on such review, establishes
additional allowances for losses.

     In addition to the general valuation allowances described above, valuation
allowances are provided for individual loans where the ultimate collection is
considered questionable by management after reviewing the current status of
loans which are contractually past due and considering the net realizable value
of the collateral or guarantees, if applicable.

     Beginning October  1, 1994, the Bank has been providing additional general
valuation allowances, which are equal to, or exceed, the net earnings generated
by the development and sale of land in the Communities.  See "Managements'
Discussion and Analyses of Financial Condition and Results of Operations -
Financial Condition - Asset Quality - Allowances for Losses."

     REO is carried at the lower of cost or fair value.  To date, sales of REO,
non-residential mortgage loans and loans classified as investments in real
estate have resulted in no material additional aggregate loss to the Bank above
the amounts already reserved.  However, these results do not necessarily assure
that the Bank will not suffer losses in the future beyond its level of
allowances.

     The Bank's individualized asset review takes place within its Asset Review
Committee and the Asset Classification Committee (the "Committee").  The Asset
Review Committee accumulates and analyzes data relating to classified and
potential problem assets of $5.0 million or more and makes appropriate
recommendations regarding asset classifications to the Committee.  The Committee
meets on a regular basis to discuss classifications of such assets and to review
the allowances for losses.  The Committee generally reviews the status of
various projects, including, for example, data on recent lot sales for
residential development projects and leasing activity on commercial projects.
Actual progress is compared to projections made when the related loan was
underwritten.  Local economic conditions and known trends are also reviewed.
The Committee also considers steps being taken by borrowers to address problems,
and reviews financial information relating to borrowers and guarantors as well
as reports by loan officers who are responsible for continually evaluating the
projects.  The actions of the Committee are reported to the Board of Directors.

     The Federal Financial Institution Examination Council, which is composed of
the OTS and the other federal banking agencies, has issued  guidelines regarding
the appropriate levels of general valuation allowances that should be maintained
by insured institutions. The Bank believes that its levels of general valuation
allowances at September 30, 1995 comply with the guidelines.

     The Bank's assets are subject to review and classification by the OTS and
the FDIC upon examination.  Based on such examinations, the Bank could be
required to establish additional valuation allowances or incur additional
charge-offs.

DEPOSITS AND OTHER SOURCES OF FUNDS

     GENERAL.  Deposits are the primary source of the bank's funds for use in
lending and for other general business purposes. In addition to deposits, chevy
chase receives funds from loan repayments and loan sales.  Loan repayments are a
relatively stable source of funds, while deposit inflows and 

                                      -33-
<PAGE>
 
outflows are influenced by general interest rates and money-market conditions.
Borrowings may be used to compensate for reductions in normal sources of funds,
such as deposit inflows at less than projected levels or deposit outflows, or to
support the bank's operating or investing activities.

     DEPOSITS.  Chevy Chase currently offers a variety of deposit accounts with
a range of interest rates and maturities designed to attract both long-term and
short-term deposits.  Deposit programs include super statement savings, super
now, insured money fund, checking, simple statement savings, young savers,
certificate, and special programs for individual retirement and keogh self-
employed retirement accounts.  All jumbo certificates of deposit are sold
directly by the bank to depositors, either through its branches or through its
money desk operation.

     Chevy Chase attracts deposits through its branch network and
advertisements, and offers depositors access to their accounts through 439 ATMs,
including 129 ATMs located in Safeway Inc. stores and 48 ATMs located in
Superfresh Food Markets. The Bank also has the right to install ATMs in Safeway
stores in the greater Washington, D.C./Baltimore/Richmond area which do not
currently have ATM service. These ATMs and installation rights significantly
enhance the Bank's position as a leading provider of convenient ATM service in
its primary market area. The Bank is a member of the regional "MOST"(R) ATM
network which offers over 5,900 locations in the middle-Atlantic region. The
Bank is also a member of the "PLUS"(R) ATM network, which offers over 213,000
locations worldwide.

     The Bank obtains deposits primarily from customers residing in Montgomery
and Prince George's Counties in Maryland and Northern Virginia.  Approximately
27.4% of the Bank's deposits at September  30, 1995 were obtained from
depositors residing outside of Maryland, with approximately 12.6% of the Bank's
deposits being obtained from depositors residing in Northern Virginia.

     The following table shows the amounts of Chevy Chase's deposits by type of
account at the dates indicated.

                                      -34-
<PAGE>
 
<TABLE>
<CAPTION>
 
                                                         DEPOSIT ANALYSIS
                                                         ----------------
                                                      (DOLLARS IN THOUSANDS)
- ----------------------------------------------------------------------------------------------------------------------------------- 

                                                           September 30,
                              -----------------------------------------------------------------------------------------------------
                                           1995                             1994                                1993    
                              -----------------------------   -------------------------------   -----------------------------------
                                               % of                            % of                                % of            
                                  Balance      Total              Balance      Total                Balance        Total       
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>              <C>            <C>              <C>              <C>                <C>    
Demand and NOW accounts       $    950,118      22.8%         $    918,227      22.9%           $    835,084        21.6%     

Money market deposit               
accounts                           984,257      23.7             1,104,730      27.6               1,196,690        30.9         

Statement savings accounts         872,366      21.0             1,201,141      30.0                 941,289        24.3       

Jumbo certificate accounts         219,304       5.3                85,110       2.1                  56,218         1.5       

Other certificate accounts       1,072,196      25.8               641,857      16.0                 790,465        20.4       

Other deposit accounts              61,011       1.4                57,696       1.4                  50,277         1.3         
                              ------------    --------        --------------  -------           ---------------   -------
      Total deposits             4,159,252     100.0%            4,008,761     100.0%              3,870,023       100.0%        
                                              ========                        =======                             =======
Deferred premium on
      certificate accounts           -                               -                                 -              
                              ------------                   --------------                     ---------------   

      Total                   $  4,159,252                    $  4,008,761                      $  3,870,023             
                              ============                    ==============                    ===============           

<CAPTION>                                                                                              
                                                           September 30
                             ----------------------------------------------------------------          
                                           1992                             1991                       
                             ------------------------------   -------------------------------          
                                              % of                             % of                    
                                 Balance      Total              Balance       Total                   
- ----------------------------------------------------------------------------------------------------------------------------------- 
<S>                          <C>              <C>             <C>               <C>                    
Demand and NOW accounts      $    743,214      19.0%          $    729,559      17.1%                  
                                                                                                       
Money market deposit 
accounts                        1,292,779      33.0              1,364,390      32.0                   
                                                                                                       
Statement savings accounts        690,328      17.6                595,181      14.0                   
                                                                                                       
Jumbo certificate accounts         42,423       1.1                128,288       3.0                   
                                                                                                       
Other certificate accounts      1,099,833      28.1              1,400,853      32.9                   
                                                                                                       
Other deposit accounts             47,381       1.2                 44,759       1.0                   
                             -------------   -------          -------------   -------                  
                                                                                                       
     Total deposits             3,915,958     100.0%             4,263,030     100.0%                  
                                             =======                          =======                  
 Deferred premium on                                                                                   
     certificate accounts           -                                    3                             
                             -------------                    -------------                            
                                                                                                       
     Total                   $  3,915,958                     $  4,263,033                             
                             =============                    =============                            
</TABLE>                                                                        

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------
                                                     AVERAGE COST OF DEPOSITS
- -----------------------------------------------------------------------------------------------------------------------------------


                                                     Year Ended September 30,
                              ------------------------------------------------------------------------
                                 1995                         1994                             1993
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                              <C>                          <C>                              <C> 
Demand and NOW accounts          2.71%                        2.74%                            2.47%
Money market accounts            3.96%                        3.24%                            3.17%
Statement savings and
  other deposit accounts         3.35%                        3.37%                            3.25%
Certificate accounts             5.17%                        3.96%                            4.33%

  Total deposit accounts         3.84%                        3.31%                            3.35%
                                =======                      =======                          =======

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

                                     -35-
<PAGE>
 
     The range of deposit account products offered by the Bank through its
extensive branch and ATM network allows the Bank to be competitive in obtaining
funds from its local retail deposit market.   At the same time, however, as
customers have become increasingly responsive to changes in interest rates, the
Bank has experienced some fluctuations in deposit flows.  Chevy Chase's ability
to attract and maintain deposits and its cost of funds will continue to be
significantly affected by market conditions and its pricing strategy.  During
fiscal 1995, the Bank periodically solicited brokered deposits through entities
registered with the FDIC as deposit brokers.  Under FDIC regulations, the Bank
is permitted to accept brokered deposits as long as it remains well capitalized
or (with FDIC approval) adequately capitalized under the prompt correction
action regulations.


     The following table sets forth Chevy Chase's deposit flows during the
periods indicated.

<TABLE>
<CAPTION>

                                                      Deposit Flows                         
                                                 Year Ended September 30,                       
                                -------------------------------------------------------           
                                                      (In thousands)                            
                                      1995                  1994               1993
                                ------------------     ---------------    -------------
<S>                             <C>                    <C>                <C>                    
Deposits  ...................   $       14,086,575     $   12,308,342     $   10,801,085         
Withdrawals from                                                                                
 accounts  ..................          (14,089,444)       (12,305,196)       (10,985,541)        
                                      ------------    ---------------    ---------------        
Net cash from                                                                                   
 accounts  ..................               (2,869)            (3,146)          (184,456)        
Interest credited to                                                                            
 accounts ...................              153,360            135,592            138,521         
                                      ------------    ---------------    ---------------         
Net increase (decrease)                                                                         
 in deposit balances ........         $    150,491      $     138,738      $      (45,935)       
                                      ============    ===============     ===============         
</TABLE>

     Deposit growth may be moderated by the Bank from time to time either to
take advantage of lower cost funding alternatives or in response to more modest
expectations for loan and other asset growth.

     The following table sets forth, by weighted average interest rates, the
types and amounts of deposits as of September  30, 1995 which will mature during
the fiscal years indicated.

                                      -36-
<PAGE>
 
                  WEIGHTED AVERAGE INTEREST RATES OF DEPOSITS
                  ---------------------------------------------
                           AS OF SEPTEMBER 30, 1995
                            (DOLLARS IN THOUSANDS)

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------------------------------------------

                                   DEMAND, NOW
                                AND MONEY MARKET                STATEMENT            PASSBOOK AND OTHER           CERTIFICATE      
                                DEPOSIT ACCOUNTS             SAVINGS ACCOUNTS         CORE ACCOUNTS                ACCOUNTS        
                             ------------------------   ------------------------  ------------------------   -----------------------

MATURING DURING                             WEIGHTED                    WEIGHTED                 WEIGHTED                  WEIGHTED
 YEAR ENDING                                AVERAGE                     AVERAGE                  AVERAGE                   AVERAGE 
SEPTEMBER 30,                   AMOUNT        RATE         AMOUNT        RATE        AMOUNT       RATE         AMOUNT       RATE   
- -------------                ------------  ----------   -----------   ----------  ------------   ---------   -----------  ---------
<S>                          <C>           <C>          <C>           <C>         <C>            <C>         <C>          <C> 
    1996                     $  1,934,375      3.29 %   $   872,366       3.48 %  $     61,011      2.98 %   $   885,430      5.68

    1997                            -          -              -           -              -          -            224,455      6.09
 
    1998                            -          -              -           -              -          -             66,429      5.97
 
    1999                            -          -              -           -              -          -             29,078      5.43
 
    2000                            -          -              -           -              -          -             86,108      6.71
                             ------------               -----------               ------------               ------------

Total                        $  1,934,375      3.29 %   $   872,366       3.48 %  $     61,011      2.98 %   $ 1,291,500      5.83% 
                             ============               ===========               ============               ============

<CAPTION>
                                   TOTAL              
                       ------------------------------            

MATURING DURING                             WEIGHTED                          
 YEAR ENDING                                AVERAGE    
SEPTEMBER 30,             AMOUNT             RATE      
- -------------          ------------        ----------  
<S>                    <C>                 <C>                                                       
    1996               $  3,753,182            3.89 %    
                                                      
    1997                    224,455            6.09                       
                                                      
    1998                     66,429            5.97                       
                                                      
    1999                     29,078            5.43      
                                                      
    2000                     86,108            6.71                       
                       ------------                
                       
                       $  4,159,252            4.11 %      
                       ============
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 

                                      -37-




<PAGE>
 
     The following table summarizes maturities of certificate accounts in
amounts of $100,000 or greater as of September  30, 1995.

<TABLE>
<CAPTION>
Year Ending September  30,            Amount          Weighted Average Rate
- --------------------------            ------          ---------------------
                              (Dollars in thousands)
 
<S>                           <C>                     <C>
1996  .......................     $  143,572                  5.89%
1997  .......................         20,397                  6.55%
1998  .......................          4,194                  5.73%
1999  .......................          3,500                  5.30%
2000  .......................          7,020                  6.81%
                                  ----------
 Total                            $  178,683                  5.99%
                                  ==========                  =====
</TABLE>

     The following table represents the amounts of deposits by various interest
rate categories as of September 30, 1995 maturing during the fiscal years
indicated.

                                      -38-
<PAGE>
 
                   MATURITIES OF DEPOSITS BY INTEREST RATES
                   ---------------------------------------- 
                           AS OF SEPTEMBER 30, 1995
                                (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                   ACCOUNTS MATURING DURING YEAR ENDING SEPTEMBER 30,
                        --------------------------------------------------------------------------------------------------------
INTEREST RATE                  1996                1997                1998                   1999                   2000  
                        ----------------     ----------------     ----------------      -----------------      --------------
<S>                     <C>                  <C>                  <C>                   <C>                    <C>         
Demand deposits (0%)    $       123,141       $      -             $     -               $      -               $      -   
                                                                       
0.00% to 1.99%                      413              -                   -                      -                      -   
                                                                       
2.00% to 2.99%                   30,304              -                   -                      -                      -   
                                                                       
3.00% to 3.99%                2,101,543              -                   -                      -                      -   
                                                                       
4.00% to 4.99%                  733,662              17,383               1,351                 -                      -   
                                                                       
5.00% to 5.99%                  368,320              52,839              27,490                 25,102                  1,212 
                                                                       
6.00% to 7.99%                  395,766             154,233              37,560                  3,976                 84,896 
                                                                       
8.00% to 9.99%                       33              -                       28                 -                      -      
                        ----------------     ----------------     ----------------      ----------------       -------------- 
    Total               $     3,753,182       $     224,455       $      66,429         $       20,078         $       86,108 
                        ================     ================     ================      ================       ==============
<CAPTION> 
              ACCOUNTS MATURING DURING YEAR ENDING SEPTEMBER 30,
- -------------------------------------------------------------------------------
INTEREST RATE                TOTAL    
                        ---------------                                      
                                                                       
Demand deposits (0%)    $       123,141          
                                                                  
0.00% to 1.99%                      413                           
                                                                  
2.00% to 2.99%                   30,304          
                                                                  
3.00% to 3.99%                2,101,543 
                                                                  
4.00% to 4.99%                  752,396        
                                                                  
5.00% to 5.99%                  474,963       
                                                                  
6.00% to 7.99%                  676,431       
                                                                  
8.00% to 9.99%                       61           
                        ---------------                                       
    Total               $     4,159,252    
                        =============== 
</TABLE> 

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

                                      -39-
<PAGE>
 
     BORROWINGS.  The FHLB System functions as a central reserve bank providing
credit for member institutions.  As a member of the FHLB of Atlanta, Chevy Chase
is required to own capital stock in the FHLB of Atlanta and is authorized to
apply for advances on the security of such stock and certain of its mortgages
and other assets (principally securities which are obligations of, or guaranteed
by, the United States or its agencies), provided certain standards related to
creditworthiness have been met.

     Under the credit policies of the FHLB of Atlanta, credit may be extended to
creditworthy institutions based upon the financial condition, and the adequacy
of collateral pledged to secure the extension of credit.  Such extensions of
credit or borrowings may be obtained pursuant to several different credit
programs, each of which has its own rate and range of maturities.  Advances from
the FHLB of Atlanta must be secured by certain types of collateral with a value,
as determined by the FHLB of Atlanta, at least equal to 100% of the borrower's
outstanding advances.  The Bank had outstanding FHLB advances of $155.1 million
at September 30, 1995.

     From time to time, the Bank enters into repurchase agreements, which are
treated as financings.  The Bank sells securities (usually mortgage-backed
securities) to a dealer and agrees to buy back the same securities at a
specified time (generally within seven to 90 days).  The Bank pays a stated
interest rate for the use of the funds for the specified time period to the
dealer.  The obligation to repurchase the securities sold is reflected as a
liability and the securities underlying the agreements are included in assets in
the Consolidated Statements of Financial Condition in this report.  These
arrangements are, in effect, borrowings by the Bank secured by the securities
sold.  There were no repurchase agreements outstanding at September 30, 1995.

                                      -40-
<PAGE>
 
     The following table sets forth a summary of the repurchase agreements of
the Bank as of the dates and for the years indicated.

<TABLE>
<CAPTION>
                                                           September 30,
                                                ----------------------------------
                                                    1995                  1994
                                                -------------         ------------
Securities sold under repurchase                       (Dollars in thousands)
 agreements:
<S>                                             <C>                   <C> 
Balance at year-end............................ $      -              $     -

Average amount outstanding during
 the year......................................       159,044              103,299
Maximum amount outstanding at any
 month-end.....................................       353,615              202,256
Weighted average interest rate
 during year...................................         6.02%                3.78%
 Weighted average interest rate on
   year - end balance..........................           - %                  - %
</TABLE>

     On November 23, 1993, the Bank sold $150 million principal amount of its 9
1/4% Subordinated Debentures due 2005 (the "Debentures"). Interest on the
Debentures is payable semiannually on December 1 and June 1 of each year.  The
OTS approved the inclusion of the principal amount of the Debentures in the
Bank's supplementary capital for regulatory capital purposes.  On or after
December 1, 1998, the Debentures will be redeemable, in whole or in part, at any
time at the option of the Bank.  Under the OTS capital regulations, redemption
of the Debentures prior to their stated maturity would be subject to prior
approval of the OTS unless the Debentures are redeemed with the proceeds of, or
replaced by, a like amount of "a similar or higher quality" capital instrument.

     In December 1986, the Bank issued an unsecured ten-year subordinated
capital note in the original principal amount of $10.0 million to BACOB Bank,
s.c., a foreign private savings bank.  Unless the note is earlier redeemed, the
note principal is payable in one payment on December 31, 1996.  Interest is
payable in arrears on May 15 and November 15 of each year at a variable rate
of 3% over the six-month London Interbank Offered Rate ("LIBOR").  The note may
be redeemed at the Bank's option, at par, without premium or penalty, together
with accrued interest.

SUBSIDIARIES

     OTS regulations generally permit the Bank to make investments in service
corporation subsidiaries in an amount not to exceed 3.0% of the Bank's assets,
provided that any investment in excess of 2.0% of assets serves primarily
community, inner city or community development purposes.  Such regulations also
permit the Bank to make "conforming loans" to such subsidiaries and joint
ventures in an amount not to exceed 50% of the Bank's regulatory capital.  At
September 30, 1995, 2.0% and 3.0% of the Bank's assets was equal to $98.9
million and $148.4 million, respectively, and the Bank had $22.8 million
invested in its service corporation subsidiaries, $5.1 million of which was in

                                      -41-
<PAGE>
 
the form of conforming loans. The Bank is required to provide 30 days advance
notice to the OTS and to the FDIC before establishing a new subsidiary or
conducting a new activity in an existing subsidiary. With prior written approval
from the OTS, the Bank may also establish operating subsidiaries to engage in
any activities in which the Bank may engage directly.

     Chevy Chase engages in significant activities through B. F. Saul Mortgage
Company. See "Lending Activities." The Bank engages in other activities through
its subsidiaries, including those described below.

     REAL ESTATE DEVELOPMENT ACTIVITIES.  Manor Investment Company ("Manor")
previously engaged in certain real estate development activities as the result
of activities commenced prior to the enactment of FIERRA and continues to manage
the two remaining assets it holds.  As a result of the stringent capital
requirements that FIERRA applies to investments in subsidiaries such as Manor,
that engage in activities impermissible for national banks, Manor has not
entered, and does not intend to enter, into any new real estate development
arrangements.  In fiscal 1995, Manor sold two of its largest projects.  See
"Management's Discussion And Analysis of Financial Condition and Results of
Operations - Financial Condition - Asset Quality."

     SECURITIES BROKERAGE SERVICES.  Chevy Chase Securities, Inc., a licensed
broker-dealer, sells securities on a retail basis to the general public,
including customers and depositors of the Bank.

     INSURANCE SERVICES.  Chevy Chase Insurance Agency, Inc. is a licensed
insurance broker offering a variety of "personal line" insurance programs in the
property and casualty field (primarily homeowner and automobile insurance) and
in the life insurance field (primarily mortgage and credit card life and
disability programs).

     SPECIAL PURPOSE SUBSIDIARIES.  At September 30, 1995, Chevy Chase owned 20
active subsidiaries that were formed for the sole purpose of acquiring title to
various real estate projects pursuant to foreclosure or deed-in-lieu of
foreclosure.  The Bank's investment in the active subsidiaries was $252.2
million at September 30, 1995.  The Bank's investments in these subsidiaries
are not subject to the 3.0% service corporation investment limit discussed
above.  See "Regulation - Regulatory Capital."

     OPERATING SUBSIDIARIES.  CCB Holding Corporation is a Delaware corporation
created by the Bank as an operating subsidiary in September 1994 in connection
with its asset securitization activities.  The subsidiary owns a seller
certificate issued by two credit card trusts formed by the Bank and certain
other related assets.  Consumer Finance Corporation was formed as an operating
subsidiary in December 1994 to engage in automobile lending.

EMPLOYEES

     The Bank and its subsidiaries had 2,905 full-time and 687 part-time
employees at September 30, 1995.  The Bank provides its employees with a
comprehensive range of employee benefit programs, including group health
benefits, life insurance, disability insurance, paid sick leave and an employee
loan program.  The Bank offers home mortgage and credit card loans to employees
at prevailing market rates, but waives up to one point of any loan origination
fees on home mortgage loans and the annual fee on credit card loans, and
provides a yearly rebate equal to 0.5% of the outstanding loan balance of home
mortgage loans at calendar year-end.  The Bank also offers employees a one
percent discount on the interest rate on overdraft lines of credit.  See
"Executive Compensation and Other Information" for a discussion of certain
compensation programs available to the Bank's executive officers.  None of the
Bank's employees is represented by a collective bargaining agent.  The Bank
believes that its employee relations are good.

                                      -42-
<PAGE>
 
COMPETITION

     Chevy Chase encounters strong competition both in attracting deposits and
making real estate and other loans in its markets.  The Bank's most direct
competition for deposits has come from other thrift institutions, commercial
banks and credit unions, as well as from money market funds and corporate and
government securities.  In addition to offering competitive interest rates,
Chevy Chase offers a variety of services, convenient ATM locations and
convenient office locations and hours to attract deposits.  Competition for real
estate and other loans comes principally from other thrifts, banks, mortgage
banking companies, insurance companies and other institutional lenders.  Chevy
Chase competes for loans through interest rates, loan fees and the variety and
quality of services provided to borrowers and brokers.

     The Bank's major competition historically has come from local depository
institutions, but deregulation of the financial services industry and changing
market demands in recent years have eroded distinctions between providers of
financial services.  In addition, both depository and non-depository
institutions have greater nationwide access to attractive markets, such as the
Washington, D.C. area, than they have had in past years.  Chevy Chase now
competes with regional financial institutions and national providers of
investment alternatives, as well as with a number of large money center and
regional banks that have acquired subsidiary institutions in the area.

     The Bank estimates that it competes principally with approximately 12
depository institutions in its deposit-taking activities, with approximately ten
institutions in the origination of single-family residential mortgage loans
(other than home equity credit line loans) and with approximately three
depository institutions in the origination of home equity credit line loans.  At
June  30, 1995, according to preliminary published industry statistics, Chevy
Chase had the largest market share (approximately 19.6%) of deposits in
Montgomery County, Maryland, and Chevy Chase ranked third in market share of
deposits in Prince George's County, Maryland.  Based on publicly available
information, Chevy Chase estimates that, in the Washington, D.C. metropolitan
area, it maintains a significant market share of single-family residential
mortgage loans and the leading market share of home equity credit line loans.

     The credit card industry is highly competitive and characterized by
increasing use of advertising, target marketing, pricing competition in interest
rates and annual membership fees, and other features (such as buyer protection
plans), as both established and new credit card issuers seek to expand or to
enter the market.  Management anticipates that competitive pressures will
continue to require adjustments, from time to time, to the pricing of the Bank's
credit card products.

     Interstate banking laws enacted by Congress and various states have
intensified the competition faced by the Bank in attracting deposits and making
loans.  A number of large out-of-state financial institutions have established
or acquired banking operations in Maryland, Virginia and the District of
Columbia pursuant to these provisions.

FEDERAL TAXATION

     Savings institutions, such as the Bank, generally are taxed in the same
manner as other corporations.  There are, however, several special rules that
apply principally to savings institutions (and, in some cases, other financial
institutions).  Certain significant aspects of the federal income taxation of
the Bank are discussed below.

     GENERAL.  Since June  28, 1990, the Bank and its subsidiaries have joined
in the consolidated federal income tax returns filed by the Trust on a fiscal
year basis.  Each member of an affiliated group of corporations which files

                                      -43-
<PAGE>
 
consolidated income tax returns is liable for the group's federal income tax
liability.

     The Internal Revenue Service ("IRS") is currently conducting audits of the
federal income tax returns of the Trust  for the taxable years ended September
30, 1992 and September  30, 1993.

     BAD DEBT RESERVE.  Savings institutions that satisfy certain requirements
are permitted to establish reserves for bad debts and to deduct each year
reasonable additions to those reserves in lieu of taking a deduction for bad
debts actually sustained during the taxable year.  To qualify for this
treatment, at least 60% of a savings institution's assets must be "qualifying
assets," including cash, certain u.s. and state government securities,
obligations of certain deposit insurance corporations, loans secured by
interests in residential real property and loans made for the improvement of
residential real property.

     A qualifying thrift generally may compute the amount of the addition to the
reserve for losses on qualifying real property loans under the more favorable of
either the "experience method," which is based on the institution's actual loan
loss experience over a prescribed period, or the "percentage of taxable income
method," which is based on a fixed percentage (i.e., 8.0%) of the institution's
taxable income.

     The Bank has calculated the bad debt deduction for tax purposes under the
experience method since calendar year 1988.  If the Bank were not treated as a
qualifying institution for any taxable year, it would be required to recapture
its bad debt reserve (for fiscal 1995, approximately $81.7 million) into taxable
income.  In addition, the Bank would be allowed to deduct only those bad debts
that actually were incurred during the taxable year.  If the Bank were no longer
permitted to use the reserve method, the change would not have a significant
adverse effect on the Bank's reported earnings under generally accepted
accounting principles ("GAAP").

     The Balanced Budget Act of 1995, which was passed by Congress but vetoed by
President Clinton on December  6, 1995, contained provisions that would have
repealed the special bad debt reserve methods used by thrift institutions so
that in future taxable years thrifts (like banks) generally would be able to
deduct only those bad debts actually incurred during the taxable year.  This
legislation also would have required thrifts to recapture and pay tax on bad
debt reserves accumulated since 1987 ("excess base year reserves") over a six
year period, beginning with a thrift's first taxable year starting after
December  31, 1995 (or, if the thrift meets a mortgage origination test,
beginning up to two years later.  Reserves accumulated prior to 1988 would not
have been recaptured under this legislation.  Should this legislation ultimately
be enacted into law in its current form, it would not have a material impact on
the Bank's financial statements.

     CONSOLIDATED TAX RETURNS; TAX SHARING PAYMENTS.  In recent years, the
operations of the Trust have generated significant net operating losses.  The
Bank's taxable income in the current year was sufficient to fully utilize all
net operating loss carryforwards and current year losses of the Trust.  under
the terms of a tax sharing agreement dated June  28, 1990 (the "Tax Sharing
Agreement"), the Bank is obligated to make payments to the Trust based on its
taxable income, as explained more fully below.  However, the terms of the Bank's
written agreement with the OTS reflect the Bank's agreement not to make tax
sharing payments without the prior approval of the OTS.

     The Tax Sharing Agreement generally provides that each member of the
Trust's affiliated group is required to pay the Trust an amount equal to 100% of
the tax liability that the member would have been required to pay to the IRS if
the member had filed on a separate return basis.  These amounts

                                      -44-
<PAGE>
 
generally must be paid even if the affiliated group has no tax liability or the
group's tax liability is less than the sum of such amounts. Under the Tax
Sharing Agreement, the Trust, in turn, is obligated to pay to the applicable
taxing authorities the overall tax liability, if any, of the group. In addition,
to the extent the net operating losses or tax credits of a particular member
reduce the overall tax liability of the group, the Trust is required to
reimburse such member on a dollar-for-dollar basis, thereby compensating the
member for the group's use of its net operating losses or tax credits.

     The Bank made tax sharing payments of $20.5 million in fiscal 1995.  OTS
approval of the tax sharing payments was conditioned on a pledge by or on behalf
of the Trust of certain Trust assets to secure certain of its obligations under
the Tax Sharing Agreement.  At September 30, 1995, the amount of tax sharing
payments due from the Bank to the Trust, but unpaid at that date, was $17.7
million.  Subsequent to September 30, 1995, with OTS approval, the Bank made a
tax sharing payment of $10.0 million to the Trust.  It is expected that the Bank
will have taxable income in future years and that the Trust's NOLs and
additional operating losses will be utilized to reduce the overall tax liability
of the group which would otherwise arise from such taxable income of the Bank
(or from the taxable income of other members of the Trust's affiliated group).

     In general, if the Bank has net operating losses or unused tax credits in
any taxable year, under the Tax Sharing Agreement the Trust is obligated to
reimburse the Bank in an amount generally equal to (i) the tax benefit to the
group of using such tax losses or unused tax credits in the group's consolidated
federal income tax return for such year, plus (ii) to the extent such losses or
credits are not used by the group in such year, the amount of the tax refunds
which the Bank would otherwise have been able to claim if it were not being
included in the consolidated federal income tax return of the group (but not in
excess of the net amount paid by the Bank to the Trust pursuant to the Tax
Sharing Agreement).  There is no assurance that the Trust would be able to
fulfill this obligation.  If the Trust did not make the reimbursement the OTS
could attempt to characterize such nonpayment as an extension of credit by the
Bank to the Trust which, as described above under "Regulation - Holding Company
Regulation," is prohibited under current law.  The Tax Sharing Agreement itself
does not provide for any remedies upon a breach by any party of its obligations
under the agreement.  As noted above, at September  30, 1995, $17.7 million of
tax sharing payments was due from the Bank to the Trust (of which $10.0 million
was subsequently paid to the Trust).  Any reimbursement obligation of the Trust
should be available to be offset against any obligation of the Bank to the Trust
under the Tax Sharing Agreement that is unpaid at the time the reimbursement
obligation arises.

     The Bank, as a member of an affiliated group of corporations filing
consolidated income tax returns, is liable under the Internal Revenue Code for
the group's tax liability.  Although the Bank would be entitled to reimbursement
under the Tax Sharing Agreement for tax paid with respect to the income of other
members of the affiliated group, there can be no assurance that the Trust or
other members would be able to fulfill this obligation.

STATE TAXATION

     Maryland law does not allow the filing of consolidated income tax returns,
and thus the Trust and its subsidiaries, which includes the Bank, subject to
Maryland income tax are required to file separately in Maryland.  The Trust and
its subsidiaries are also subject to income taxes in other states, some of which
allow or require combined or consolidated filing.  The Commonwealth of Virginia
is currently conducting audits of the consolidated state income tax returns of
the Trust for the taxable years ended September 30, 1991, September 30, 1992 and
September  30, 1993.

                                      -45-
<PAGE>
 
ITEM 2.  PROPERTIES

     At September  30, 1995, the Bank conducted its business from its executive
offices at 8401 Connecticut Avenue, Chevy Chase, Maryland; its operations
centers at 6200 Chevy Chase Drive, Laurel, Maryland, 7215 Corporate Court,
Frederick, Maryland, 5300, 5310 and 5340 Spectrum Drive, Frederick, Maryland and
7430 New Technology Way, Frederick, Maryland; its office facilities at 7700 Old
Georgetown Road, Bethesda, Maryland; 7926 Jones Branch Drive, McLean, Virginia
and 88 full-service offices located in Maryland, Virginia and the District of
Columbia.  On that date, the Bank owned the building and land for 16 of its
branch offices and leased its remaining 72 branch offices.  Chevy Chase leases
the office facilities at 8401 Connecticut Avenue, 6200 Chevy Chase Drive and
7215 Corporate Court and the land at 7700 Old Georgetown Road.  Chevy Chase owns
the building at 7700 Old Georgetown Road.  In addition, the Bank leases office
space in which its subsidiaries are housed.  The office facility leases  have
various terms expiring from 1996 to 2019 and the ground leases have terms
expiring from 2029 to 2080.  See Note 11 to the Consolidated Financial
Statements in this report for lease expense and commitments.

     At November  30, 1995, the Bank had received OTS approval to open six
additional branches.  The branches, two in Virginia and four in Maryland, are
scheduled to open during fiscal 1996.

     The following table sets forth the location of the Bank's 88 full-service
offices at September  30, 1995.

 
    8401 Connecticut Avenue          7340 Westlake Terrace
    Chevy Chase, MD  20815           Bethesda, MD  20817

    5424 Western Avenue              11261 New Hampshire Avenue
    Chevy Chase, MD  20815           Silver Spring, MD  20904

    13641 Connecticut Avenue         1327 Lamberton Drive
    Wheaton, MD  20906               Silver Spring, MD  20902

    8401 Georgia Avenue              1661 Rockville Pike
    Silver Spring, MD  20910         Rockville, MD  20852

    4701 Sangamore Road              2215 Bel Pre Road
    Bethesda, MD  20816              Wheaton, MD  20906

    Landover Mall                    2807 University Blvd. West
    Landover, MD  20785              Kensington, MD  20895

    11325 Seven Locks Road           11305 Rockville Pike
    Potomac, MD  20854               Kensington, MD 20895

    6200 Annapolis Road              7500 Old Georgetown Road
    Landover Hills, MD  20784        Bethesda, MD  20814

    33 West Franklin Street          26001 Ridge Road
    Hagerstown, MD  21740            Damascus, MD 20872

    6400 Belcrest Road               5370 Westbard Avenue
    Hyattsville, MD  20782           Bethesda, MD 20816

                                      -46-
<PAGE>
 
    8740 Arliss Street               3601 St. Barnabas Road
    Silver Spring, MD  20901         Silver Hill, MD 20746

    2409 Wootton Parkway             17831 Georgia Avenue
    Rockville, MD  20850             Olney, MD  20832

    8889 Woodyard Road               6107 Greenbelt Road
    Clinton, MD  20735               Berwyn Heights, MD  20740

    1181 University Boulevard        4 Bureau Drive
    Langley Park, MD  20783          Gaithersburg, MD  20878

    12921 Wisteria Drive             19610 Club House Road
    Germantown, MD  20874            Gaithersburg, MD  20879

    1009 West Patrick Street         812 Muddy Branch Road
    Frederick, MD  21701             Gaithersburg, MD  20878

    7937 Ritchie Hwy.                10211 River Road
    Glen Burnie, MD  21061           Potomac, MD  20854

    19781 Frederick Road             12331-C Georgia Avenue
    Germantown, MD  20874            Wheaton, MD 20906

    16823 Crabbs Branch Way          14113 Baltimore Avenue
    Rockville, MD  20855             Laurel, MD  20707

    2331-A Forest Drive              7290-A Cradlerock Way
    Annapolis, MD 21401              Columbia, MD  21045

    3244 Superior Lane               1151 Maryland Route 3 North
    Bowie, MD  20716                 Gambrills, MD  21054

    20000 Goshen Road                12228 Viers Mill Road
    Gaithersburg, MD  20879          Silver Spring, MD  20906

    12097 Rockville Pike             317 Kentlands Blvd.
    Rockville, MD  20852             Gaithersburg, MD  20878

    10159 New Hampshire Avenue       215 N. Washington Street
    Hillandale, MD  20903            Rockville, MD  20850

    6264 Central Avenue              1336 Crain Highway South
    Seat Pleasant, MD 20743          Mitchellville, MD  20716

    7700 Old Georgetown Road         543 Ritchie Highway
    Bethesda, MD  20814              Severna Park, MD  21146

    15777 Columbia Pike              4745 Dorsey Hall Drive
    Burtonsville, MD  20866          Ellicott City, MD  21043

    18104 Town Center Drive          1130 Smallwood Drive
    Olney, MD  20832                 Waldorf, MD  20603

    6197 Oxon Hill Road              10985 Baltimore Avenue
    Oxon Hill, MD  20745             Beltsville, MD  20705

                                      -47-
<PAGE>
 
    980 E. SwanCreek Road            1040 Largo Center Drive
    Fort Washington, MD  20744       Landover, MD  20785

    1 Catoctin Circle                14245-R Lee Highway
    Leesburg, VA  22075              Centreville, VA  22020

    8251 Greensboro Drive            1100 W. Broad Street
    McLean, VA  22102                Falls Church, VA  22046

    234 Maple Avenue East            3941 Pickett Road
    Vienna, VA  22180                Fairfax, VA  22031

    8436 Old Keene Mill Road         1401 Chain Bridge Road
    Springfield, VA  22152           McLean, VA  22101
 
    75 West Lee Highway              12002 N. Shore Drive
    Warrenton, VA  22186             Reston, VA  22090

    6212 Leesburg Pike               8120 Sudley Road
    Falls Church, VA  22044          Manassas, VA  22110

    11800 Sunrise Valley Drive       1100 S. Hayes Street
    Reston, VA  22091                Arlington, VA  22202

    2952-H Chain Bridge Road         13344-A Franklin Farm Road
    Oakton, VA  22124                Herndon, VA  22071

    6756 Richmond Highway            20970 Southbank Street
    Alexandria, VA  22306            Sterling, VA  20165

    5613 Stone Road                  21800 Town Center Plaza
    Centerville, VA  22020           Sterling, VA  22170

    44151 Ashburn Village Way        7030 Little River Turnpike
    Ashburn, VA 22011                Annandale, VA 22003

    3537 S. Jefferson Street         210 Michigan Avenue, N.E.
    Bailey's Crossroads, VA 22041    Washington, DC 20017

    2626-T Naylor Road               4455 Connecticut Avenue, N.W.
    Washington, D.C. 20020           Washington, D.C.  20008

    4860 Massachusetts Avenue, N.W.  318A Riggs Road, N.E.
    Washington, D.C.  20016          Washington, D.C.  20011


     At September 30, 1995, the net book value of the Bank's office facilities
(including leasehold improvements) was $115.0 million.  See Note 10 to the
Consolidated Financial Statements in this report.

     The Bank currently plans to build facilities in Frederick, Maryland and in
Laurel, Maryland to consolidate the Bank's employees and operations in those
areas.  At September 30, 1995, the Bank had invested $4.8 million in the land
and $3.2 million for capital expenditures relating to these facilities.

     During fiscal 1995, the Bank transferred an office building, which was
previously classified as real estate held for investment, to property and

                                      -48-
<PAGE>
 
equipment. Management plans to use a significant portion of the building to
satisfy the Bank's current and anticipated need for additional office space.

     In fiscal 1991, the Bank purchased an historic office building and the
underlying land in downtown Washington, D.C. with plans to establish a deposit
branch office and a trust office in the building.  Although the Bank terminated
its trust business in fiscal 1991, it still plans to establish a branch in the
building.

     The Bank owns additional assets, including furniture and data processing
equipment.  At September 30, 1995, these other assets had a net book value of
$59.7 million.  The Bank also has operating leases, primarily for certain
automobiles and data processing equipment and software.  The leases for
automobiles are generally for periods of less than four years; the leases for
the data processing equipment and software have month-to-month or year-to-year
terms.

ITEM 3.  LEGAL PROCEEDINGS

     In the normal course of business, the Bank is involved in certain
litigation, including litigation arising out of the collection of loans, the
enforcement or defense of the priority of its security interests, and the
continued development and marketing of certain of its real estate properties,
and certain employment claims.  In the opinion of management, litigation which
is currently pending will not have a material impact on the financial condition
or future operations of the Bank.

     In August 1994, Chevy Chase and its subsidiary, B. F. Saul Mortgage Company
(together, the "Companies"), entered into an agreement with the United States
Department of Justice (the "Department") which commits them to continue the
types of lending practices, branching strategies and promotional programs that
are designed to increase the level of banking services available to
traditionally underserved areas of the Washington, D.C. metropolitan area.
Specifically, the Companies have agreed to invest $11.0 million in the African-
American community of the Washington, D.C. metropolitan area over a five-year
period.  This commitment obligates the Companies to (i)  provide $7.0 million
over the five-year period in subsidies for below-market mortgage loans to
residents of designated majority African-American neighborhoods in Washington,
D.C. and Prince George's County, Maryland; (ii) open two additional mortgage
offices in majority African-American neighborhoods in the metropolitan
Washington, D.C. area; and (iii) open one new deposit branch in the Anacostia
area of Washington, D.C.  The Companies also have agreed over the same five-year
period, among other things, to continue efforts to increase their advertising
and promotional efforts targeted to residents of African-American neighborhoods,
to continue efforts to recruit African-Americans for loan production positions,
and to continue various employee training programs.  The Companies view these
efforts as continuations of their existing programs.

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

     No matters were submitted to a vote of security holders of the Bank during
the fourth quarter of the fiscal year ended September  30, 1995.

                                    PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS

     There is no public market in the Bank's common stock.  The common stock is
held of record by three stockholders.  See "Security Ownership of Certain
Beneficial Owners and Management - Common Stock."

                                      -49-
<PAGE>
 
ITEM 6.  SELECTED FINANCIAL DATA

     The selected financial data of the Bank herein have been derived from the
Consolidated Financial Statements of the Bank, which statements have been
audited by Arthur Andersen LLP, independent public accountants, as indicated by
their report with respect thereto included elsewhere in this report.  The data
should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and the Consolidated Financial
Statements included elsewhere herein.

                                      -50-
<PAGE>
 
                SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
                ----------------------------------------------
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                            AS OF OR FOR THE YEAR ENDED SEPTEMBER 30,               
                                                         ---------------------------------------------------------------------------
                                                              1995           1994           1993           1992            1991     
                                                         -------------   ------------   ------------   -------------   -------------
<S>                                                      <C>             <C>            <C>            <C>             <C>
Balance sheet data:
   Total assets                                          $   4,947,995   $  4,703,788   $  4,918,795   $  5,062,619    $  4,904,104
   Mortgage-backed securities                                  880,208      1,025,525      1,501,192      1,599,959         443,714
   Loans receivable, net                                     2,327,286      2,357,721      1,861,128      1,635,218       2,537,435
   Loans held for sale                                          68,679         33,598        176,504        175,698          51,734
   Loans held for securitization and sale                      500,000        115,000        300,000        350,000         533,628
   Reserve for losses on loans                                  60,496         50,205         68,040         78,818          89,745
   Real estate held for investment or sale, net                222,860        330,002        387,583        521,051         563,261
   Reserve for losses on real estate held for            
     investment or sale                                        135,236        118,973        111,644        109,044          57,498
   Cost in excess of net assets acquired, net                   44,528         48,637         52,650         56,348          60,045
   Mortgage servicing rights, net                               28,369         15,075         20,288         12,787          13,962
   Deposit accounts                                          4,159,252      4,008,761      3,870,023      3,915,958       4,263,033 
   Securities sold under repurchase
     agreements and other short - term borrowings               10,43?          8,907         88,266        450,321           3,459
   Bonds payable                                                     -         24,030         24,605         25,830          25,605
   Notes payable                                                 7,514          7,729          7,925          8,640          10,354
   Federal Home Loan Bank advances                             155,052        100,000        412,000        275,000         200,000
   Capital notes-subordinated                                  160,000        160,000        138,500        138,500         138,500
   Stockholders' equity                                        328,544        289,956        284,794        177,430         156,389
   Non-performing assets                                       247,185        311,898        372,031        517,639         594,069

Selected ratios:  
   Earnings (loss) per common share                      $    2,757.20   $   1,929.00   $   3,549.50   $   2,104.10    $ (1,028.50)
   Return on average assets                                      0.76%          0.58%          0.77%          0.44%         -0.20%
   Return on average stockholders' equity                       12.66%          9.62%         16.20%         11.87%         -5.64%
   Average stockholders' equity to average assets                5.98%          6.07%          4.72%          3.67%          3.49%
   Net loan charge-offs to average losses                        1.51%          1.74%          3.33%          4.04%          3.60%
   Non-performing assets, net to total assets                    3.77%          5.35%          5.97%          8.37%         10.20%
   Net yield on interest earning assets                          4.24%          4.06%          4.60%          4.99%          3.80%  
   Average interest-earning assets to                            
      average interest-bearing liabilities                      91.91%         90.81%         86.43%         82.81%         85.73%  

Regulatory capital ratios:                                        
   Tangible                                                      5.77%          4.96%          4.60%          2.22%          1.58% 
   Core (or leverage)                                            5.77%          5.34%          5.35%          3.22%          2.82% 
   Tier 1 risk-based                                             6.65%          6.95%          7.29%          N/A            N/A
   Total risk-based                                             11.63%         12.19%         11.70%          7.72%          5.51% 

Full service banking facilities                                     88             81             74             73             74
Full service mortgage banking facilities                            18             17             17             13             12
</TABLE> 
- --------------------------------------------------------------------------------

                                     -51-
<PAGE>
 
                   CONSOLIDATED  STATEMENTS  OF  OPERATIONS
                   ----------------------------------------
                                (In thousands)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION>  
                                                                      Year Ended September 30,
                                         ------------------------------------------------------------------------------------
                                                1995            1994            1993            1992            1991
                                         -------------    -------------   -------------   -------------   -------------------
<S>                                      <C>              <C>             <C>             <C>             <C>
Interest income                          $    365,336     $     334,460   $    349,537      $  403,559      $         487,221
Interest expense                              189,114           165,544        167,518         214,761                325,711
                                         ------------       -----------   ------------      ----------      ----------------- 
  Net interest income                         176,222           168,916        182,019         188,798                161,510
Provision for loan losses                      54,979            29,222         60,372          86,453                143,544
  Net interest income after              ------------       -----------    -----------      ----------      -----------------
  provision for loan losses                   121,243           139,694        121,647         102,345                 17,966
                                         ------------       -----------    -----------      ----------      -----------------
Non-interest income:                                                                                                      
Credit card fees, loan servicing                                                                                          
  fees and deposit servicing fees             218,572           111,279         91,216          92,291               105,441
Gain on sales of investment securities,net       -                  -            8,895             -                   1,159
Gain (loss) on sales of trading                  (600)            1,695            -               -                  11,651
  securities, net                                                                                                         
Earnings (loss) on real estate held                                                                                       
  for investment or sale, net                  (4,672)            1,326        (12,722)        (50,649)              (47,339)
Gain on sales of credit card                                                                                              
  relationships, loans and mortgage-                                                                                      
  backed securities, net                       12,882            30,522         31,338          38,716                69,096
Gain on sales of mortgage servicing                                                                                       
  rights, net                                   1,397             5,833          4,828           3,750                 9,633
Other                                           5,923             9,885          7,161          10,766                12,133
                                         ------------    --------------   ------------    ------------    ------------------
  Total non-interest income                   233,502           160,540        130,716          94,874               161,774
                                         ------------    --------------   ------------    ------------    ------------------
Non-interest expense:                                                                                                     
Salaries and employee benefits                108,432            87,390         69,739          62,725                78,344
Marketing expenses                             46,117            46,441         15,138           4,632                 6,831
Other non-interest expense                    145,544           113,739        103,492          91,718               100,399
                                         ------------    --------------   ------------    ------------    ------------------
  Total non-interest expense                  300,093           247,570        188,369         159,075               185,574
                                         ------------    --------------   ------------    ------------    ------------------
  Income (loss) before income taxes,                                                                                      
  extraordinary items and cumulative                                                                                      
  effect  of change in                                                                                                    
  accounting principle                         54,652            52,664         63,994          38,144                (5,834)
Provision for income taxes                     17,330            22,394         26,603          17,103                 4,451
Extraordinary loss on early                       -              (6,333)           -               -                      - 
 extinguishment of debt                                                                                                   
Cumulative effect of change in                                                                                            
  accounting for income taxes                     -               5,103            -               -                      - 
                                         ------------       -----------     ----------      ----------      ----------------
Net income (loss)                        $     37,322       $    29,040     $   37,391      $   21,041      $        (10,285)
                                         ============       ===========     ==========      ==========      ================ 
</TABLE>

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

                                     -52-
<PAGE>
 
ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

FINANCIAL CONDITION

     GENERAL.  The Bank recorded income before income taxes, extraordinary item
and cumulative effect of change in accounting principle of $54.7 million and net
income of $37.3 million during fiscal 1995, compared to income before income
taxes, extraordinary item and cumulative effect of change in accounting
principle of $52.7 million and net income of $29.0 million, respectively, in
fiscal 1994.  The increase in income for fiscal 1995 resulted primarily from the
continued expansion of the Bank's credit card program and other loan products
and services, which contributed to the $114.4 million increase in loan servicing
fees over the prior year.  The operating results for the current year also
reflected an increase in net interest income.  The positive effect of these
items on income was partially offset by a $52.5 million increase in operating
expenses and a $25.8 million increase in the provision for loan losses resulting
from increased consumer and credit card loan originations. See "Results Of
Operations."

     At September  30, 1995, the Bank's tangible, core, tier 1 risk-based and
total risk-based regulatory capital ratios were 5.77%, 5.77%, 6.65% and 11.63%,
respectively.  The Bank's capital ratios exceeded the requirements under FIRREA
as well as the standards established for "well capitalized" institutions under
the prompt corrective action regulations issued pursuant to FDICIA.  On the
basis of its balance sheet at September 30, 1995, the Bank met the FIRREA-
mandated fully phased-in capital requirements and, on a fully phased-in basis,
met the capital standards established for "well capitalized" institutions under
the prompt corrective action regulations.  See "Capital."

     Effective July 1, 1995, the Bank adopted Statement of Financial Accounting
Standards ("SFAS") No. 122, "Accounting for Mortgage Servicing Rights" ("SFAS
122"), an amendment of SFAS No. 65, "Accounting for Certain Mortgage Banking
Activities."  SFAS 122 requires that a mortgage banking enterprise recognize, as
separate assets, rights to service mortgage loans for others, however those
servicing rights are acquired.  SFAS 122 also requires that a mortgage banking
enterprise evaluate its mortgage servicing rights for impairment based upon fair
value.  See "Summary of Significant Accounting Policies" in the Notes to the
Consolidated Financial Statements in this report.

     SFAS No. 119, "Disclosure about Derivative Financial Instruments and Fair
Value of Financial Instruments" ("SFAS 119"), was issued in October 1994.  This
new statement requires certain disclosures about financial derivatives,
including amounts, nature and terms of the instruments.  Disclosures required by
SFAS 119 are effective for fiscal years ended after December  15, 1994 and are
therefore reflected in the Bank's audited financial statements.  See "Summary of
Significant Accounting Policies" and "Financial Instruments" in the Notes to the
Consolidated Financial Statements in this report.

     The Bank's assets are subject to review and classification by the OTS upon
examination.  The OTS is currently conducting an examination of the Bank.

     ASSET QUALITY.  Non-performing Assets.  The Bank's level of non-performing
                     ---------------------
assets continued to decline during fiscal 1995. The following table sets forth
information concerning thE Bank's non-performing assets at the dates indicated.
The figures shown are after charge-offs and, in the case of real estate acquired
in settlement of loans, after all valuation allowances.

                                     -53-
<PAGE>
 
                             NON-PERFORMING ASSETS
                             ---------------------
                             (Dollars in Thousands)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                                       September 30,
                                                        ------------------------------------------------------------------------ 
                                                            1995           1994           1993           1992           1991 
                                                        ------------    -----------    -----------    -----------    ----------- 
<S>                                                     <C>             <C>            <C>            <C>            <C> 
Non-Peforming assets:
  Non-accrual loans:
    Residential                                         $      8,593    $     8,306    $     9,108    $    12,865    $    17,913
    Commercial and multifamily                                   194          -              -              3,694          -
    Residential construction and ground                        -              -              -             11,196         30,469
    Commercial construction and ground                         -              -              -              3,413         15,629
                                                        ------------    -----------    -----------    -----------    ----------- 
      Total non-accrual real estate loans                      8,787          8,306          9,108         31,168         64,011
    Credit card                                               18,569         16,229         20,557         26,780         33,682
    Consumer and other                                           595            498            314          3,572          3,331
                                                        ------------    -----------    -----------    -----------    -----------
      Total non-accrual losses (1)                            27,951         25,033         29,979         61,520        101,024
                                                        ------------    -----------    -----------    -----------    -----------

  Non-accrual real estate held for investment (1)              -              8,915          8,898          8,892          8,892
                                                        ------------    -----------    -----------    -----------    -----------

  Real estate acquired in settlement of loans                354,277        387,024        436,616        541,352        537,490
  Reserve for losses on real estate acquired in       
   settlement of loans                                      (135,043)      (109,074)      (101,462)       (94,125)       (53,337)
                                                        ------------    -----------    -----------    -----------    -----------
    Real estate acquired in settlement of loans, net         219,234        277,950        333,154        447,227        484,153
                                                        ------------    -----------    -----------    -----------    -----------

      Total non-performing assets                       $    247,185    $   311,895    $   372,031    $   517,639    $   594,069
                                                        ============    ===========    ===========    ===========    ===========

Reserve for losses on loans                             $     60,496    $    50,205    $    68,040    $    78,818    $    89,745
Reserve for losses on real estate held for 
 investment                                                      193          9,899         10,182         14,919          4,161
Reserve for losses on real estate acquired in 
 settlement of loans                                         135,043        109,074        101,462         94,125         53,337
                                                        ------------    -----------    -----------    -----------    -----------

      Total reserves for losses                         $    195,732    $   169,178    $   179,684    $   187,862    $   147,243
                                                        ============    ===========    ===========    ===========    ===========
</TABLE> 

________________________________________________________________________________
(1)  Before deductions of reserves for losses.

<PAGE>
 
                     NON-PERFORMING ASSETS (CONTINUED)    
                            (DOLLARS IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                                     SEPTEMBER 30,
                                                         --------------------------------------------------------------------------
                                                           1995            1994            1993            1992            1991
                                                         ---------      ---------       ---------        ---------       ----------
<S>                                                      <C>            <C>             <C>              <C>             <C> 
RATIOS:
 
   Non-performing assets, net to total assets (1)(4)        3.77%            5.35%           5.97%           8.37%          10.20%
            
   Reserve for losses on real estate loans to 
    non-accrual real estate loans (2)                     123.82%          169.58%         219.29%          53.16%          23.72%
                             
   Reserve for losses on credit card loans to 
    non-accrual credit card loans (2)                     249.47%          212.77%         228.08%         214.96%         209.73%
                                
   Reserve for losses on consumer and other
    loans to non-accrual consumer and other                             
    and other loans (2)                                   553.11%          319.28%         376.11%         131.10%         117.68%  

                                     
   Reserve for losses on losses to non-accrual 
    loans (2)                                             216.44%          200.56%         226.96%         128.12%          88.84%
                             
   Reserve  for losses on loans to total loans
    receivable (3)                                          2.05%            1.97%           2.83%           3.53%           2.79%
 </TABLE> 
  
- --------------------------------------------------------------------------------
(1) Non-performing assets is presented after all reserves for losses on loans
    and real estate held for investment or sale.
(2) Before deduction of reserves for losses.
(3) Includes loans receivable and loans held for sale and/or securitization,
    before deduction of reserve for losses.
(4) In November 1995, the Bank sold approximately 2,000 residential lots in the
    Communities to a single purchaser. If this sale had occured prior to
    September 30, 1995, the ratio of non-performing assets, met to total asssets
    would have been 2.77% on September 30, 1995. See "Disposition of REO."
                             
                             
 
 

                                      -55-
<PAGE>
 
     Non-performing assets include non-accrual loans (loans contractually past
due 90 days or more or with respect to which other factors indicate that full
payment of principal and interest is unlikely), non-accrual real estate held for
investment ("non-accrual REI"), and real estate acquired in settlement of loans,
either through foreclosure or deed-in-lieu of foreclosure, or pursuant to in-
substance foreclosure (prior to the adoption of SFAS No. 114, "Accounting by
Creditors for Impairment of a Loan," in fiscal 1994).

     Non-performing assets totaled $247.2 million, after valuation allowances on
REO of $135.0 million, at September 30, 1995, compared to $311.9 million, after
valuation allowances on REO of $109.1 million, at September 30, 1994.  In
addition to the valuation allowances on REO, the Bank maintained $2.3 million of
valuation allowances on its non-accrual loans at September  30, 1995, compared
to $4.0 million of valuation allowances on its non-accrual loans and non-accrual
real estate held for investment at September 30, 1994.  The decrease in non-
performing assets was primarily attributable to a net decrease in REO of $58.7
million.  During fiscal 1995, non-accrual REI with a balance of $6.7 million at
September 30, 1995 was transferred to REO.  See "Real Estate Held for
Investment."

     The Bank's non-performing real estate assets, which include non-accrual
real estate loans, REO and non-accrual REI, totaled $228.0 million at September
30, 1995, or 92.2% of total non-performing assets at that date.  As shown in the
following table, the Bank's non-performing real estate assets, after valuation
allowances on such assets, have declined from their peak of $567.6 million in
February 1992 to $227.6 million at September  30, 1995, reflecting both
additional write-downs on non-performing assets during that period and, in more
recent periods, asset sales.

                                     -56-
<PAGE>
 
                           Decline in Non-Performing
                           -------------------------

                              Real Estate Assets
                              ------------------

<TABLE>
<CAPTION>
                                               Total
                                             Valuation
                                             Allowances
                                               on Non
                                               Accrual                      Cumulative
                              Total Non-    Real Estate   Total Non-      Decline  from
                              Performing     Loans and    Performing    February 29, 1992
                                                                        -----------------
                              Real Estate    Non-Accrual  Real Estate   Amount    Percent
                              Assets (1)       REI (2)    Assets, net   -------   -------
                              ----------       ------     -----------
                                                (Dollars in thousands)
<S>                           <C>           <C>           <C>           <C>       <C>
December 31, 1991............  $559,665       $  6,692      $552,973      -          -
February 29, 1992............   574,321          6,712       567,609      -          -
March 31, 1992...............   551,960          5,490       546,470    ($21,139)   -3.7%
June 30, 1992................   512,729         10,224       502,505     (65,104)  -11.5%
September 30, 1992...........   487,287          7,147       480,140     (87,469)  -15.4%
December 31, 1992............   427,113          2,332       424,781    (142,828)  -25.2%
March 31, 1993...............   394,672          2,635       392,037    (175,572)  -30.9%
June 30, 1993................   382,657          2,634       380,023    (187,586)  -33.1%
September 30, 1993...........   351,160          2,427       348,733    (218,876)  -38.6%
December 31, 1993............   345,968          3,493       342,475    (225,134)  -39.7%
March 31, 1994...............   323,185          3,487       319,698    (247,911)  -43.7%
June 30, 1994................   310,506          3,620       306,886    (260,723)  -45.9%
September 30, 1994...........   295,171          2,390       292,781    (274,828)  -48.4%
December 31, 1994............   283,375          2,388       280,987    (286,622)  -50.5%
March 31, 1995...............   270,546          2,407       268,139    (299,470)  -52.8%
June 30, 1995................   240,243(3)         348(3)    239,895    (327,714)  -57.7%
September 30, 1995...........   228,021(3)(4)      439(3)    227,582    (340,027)  -59.9%
</TABLE>

_____________________
(1)  Represents total non-accrual real estate loans and non-accrual REI before
     deduction of valuation allowances and REO after valuation allowances.
(2)  Represents valuation allowances on non-accrual real estate loans and
     non-accrual REI.
(3)  The Bank had no non-accrual REI at these dates.
(4)  In November, 1995, the Bank sold approximately 2,000 residential lots in
     the Communities to a single purchaser. If this sale had occurred prior to
     September 30, 1995, total non-performing assets would have been $178.9
     million. See "Disposition of REO."

                                     -57-

<PAGE>
 
     At September  30, 1995, $209.5 million or 91.9% of the Bank's total non-
performing real estate assets related to residential real estate properties,
including the Bank's Communities.  The Bank has disposed of the majority of its
commercial REO and is continuing to effect the orderly disposition of the
remainder of its REO.  See "REO" and "Disposition of REO."

     Non-accrual Loans.  The Bank's non-accrual loans totaled $28.0 million at
     -----------------
September  30, 1995, compared to $25.0 million at September 30, 1994.  At
September  30, 1995, non-accrual loans consisted primarily of $8.8 million of
non-accrual real estate loans and $18.6 million of non-accrual credit card
loans.

     At September  30, 1995, the $18.6 million of non-accrual credit card loans
were classified for regulatory purposes as substandard and disclosed as non-
performing assets because they were 90 days or more past due. At that date, the
Bank also had $14.8 million of credit card loans classified for regulatory
purposes as substandard which were not either non-performing assets (i.e.,
credit card loans which are 90 days or more past due) or potential problem
assets. The amount classified as substandard but not non-performing assets
($14.8 million) primarily related to accounts for which the customers have
agreed to modified payment terms, but which were 30-89 days past due. Of the
$14.8 million, $3.7 million was current, $6.4 million was 30-59 days past due
and $4.7 million was 60-89 days past due at September 30, 1995. All delinquent
amounts are included in the table of delinquent loans under "Delinquent Loans."

     Non-accrual REI.  At September 30, 1995, the Bank had no non-accrual REI.
     ---------------
At September  30, 1994, a participating loan to a developer with a balance of
$8.9 million, before valuation allowances of $2.0 million, was non-performing.
During fiscal 1995, this loan with a balance of $6.7 million at September  30,
1995 was transferred to REO.  See "Real Estate Held for Investment."

     REO.  At September  30, 1995, the Bank's REO totaled $219.2 million, after
     ---
valuation allowances on such assets of $135.0 million.  The principal component
of REO consists of the Communities, which had an aggregate book value of $162.0
million at that date.  Four of the Communities are under active development.

     During fiscal 1995, REO decreased $58.7 million.  This decrease was
primarily attributable to the sale of three retail center properties and two
commercial ground properties and sales of residential lots or units in the
Communities and other smaller residential properties.  This decrease was
partially offset by the transfer from REI to REO of a participating loan to a
developer referred to above under "Non-accrual REI."  The transfer resulted from
the Bank's acquisition of title to the property.  See "Disposition of REO."

     The Bank capitalizes costs relating to development and improvement of REO.
Interest costs are capitalized on real estate properties under development.  See
"Disposition of REO" and "Allowances for Losses."  The Bank capitalized interest
in the amount of $4.5 million in fiscal 1995, of which $4.4 million was related
to the Bank's four active Communities.

     Disposition of REO.  During fiscal 1995, the Bank received proceeds of
     ------------------
approximately $90.1 million upon the disposition of REO consisting of three
retail centers ($10.1 million), two commercial ground properties ($1.8 million),
1,347 residential lots or units in the Communities and other smaller residential
properties ($72.1 million), approximately 3.2 acres of land in three of the
Communities ($1.7 million) and various single-family residential properties
($4.4 million).

                                    - 58 -
<PAGE>
 
     The Bank's objective with respect to its REO is to sell such properties as
expeditiously as possible and in a manner which will best preserve the value of
the Bank's assets.  The Bank's ability to achieve this objective will depend on
a number of factors, some of which are beyond its control, such as the general
economic conditions in the Washington, D.C. metropolitan area.  In addition,
under its written agreement with OTS, the Bank is required to make every effort
to reduce its exposure in certain of its real estate development properties,
including the four active Communities.  In accordance with this requirement,
management of the Bank is pursuing several strategies. First, the Bank has
focused its efforts on marketing building lots directly to homebuilders.  The
Bank is proceeding with lot development to meet the requirements of existing and
new contracts with builders. Second, the Bank continues to seek and negotiate
with potential purchasers of retail and commercial ground in the Communities.
Third, the Bank continues to seek potential investors concerning the possibility
of larger scale or bulk purchases of ground at the Communities.

     The following table sets forth information about the Bank's REO at
September 30, 1995.

<TABLE>
<CAPTION>
                                            Balance Before                            Balance After
                                              Valuation          All Valuation         Valuation           Percent of
                                              Allowances           Allowances          Allowances             Total
                                              ----------           ----------          ----------             -----
                                                                       (Dollars in thousands)
<S>                                         <C>                  <C>                  <C>                  <C>
Communities..............................      $270,630              $108,656            $161,974             73.9%
Residential ground and construction......        56,187                20,737              35,450             16.2%

Commercial ground........................        23,742                 5,464              18,278              8.3%
Single-family residential properties.....         3,718                   186               3,532              1.6%
                                               --------              --------            --------            ------
  Total REO..............................      $354,277              $135,043            $219,234            100.0%
                                               ========              ========            ========            ======
</TABLE>

     On November 13, 1995, the Bank sold its remaining residential lots
(approximately 2,000) in two of its Communities at an amount that approximated
its net carrying value, after utilization of applicable valuation allowances.
The impact of the transaction was to reduce REO, net of all valuation
allowances, by $49.2 million.  In connection with this sale, the Bank provided
financing of $33.4 million net of participations.

     At September 30, 1995 and before the November sale discussed above, the
four active Communities consisted of 12,928 residential lots or units and 197.6
acres of land designated for retail use.  At September 30, 1995, 9,273
residential units (71.7%) had been sold to builders, consisting of 8,170 units
(63.2%) which had been settled and 1,103 units (8.5%) which were under contract
and pending settlement.  At the same date, approximately 115.0 acres (58.2%) of
retail land had been sold to developers, including 26.5 acres which were under
contract and pending settlement.  In addition, at September 30, 1995, the Bank
was engaged in discussions with potential purchasers regarding the sale of
additional residential units and retail land.

     The rate of residential lot sales in the Bank's four active Communities
increased 31.6% to 1,298 lots during fiscal 1995 from 986 lots during the prior
year.  The rate of home sales in the Bank's four active Communities declined to
944 units during fiscal 1995 from 1,370 units during fiscal 1994.  The decline
in home sales in the four active Communities is consistent with changes in
general economic conditions.

                                     -59-
<PAGE>
 
     The Bank will continue to make financing available to homebuilders and home
purchasers in an attempt to facilitate sales of lots in the remaining two
Communities under active development.  The following table presents, at the
periods indicated, the outstanding balances of loans provided by the Bank
(subsequent to its acquisition of title to the properties) to facilitate sales
of lots in such Communities.

<TABLE>
<CAPTION>
                                                         September 30,
                                         --------------------------------------
                                            1995           1994         1993
                                         ----------     ---------    ----------
<S>                                      <C>            <C>          <C>
                                                     (In thousands)
Residential construction loans........... $12,615       $13,367         $10,386
Single-family permanent loans(1).........  50,096        54,642          79,104
                                          -------       -------         -------
  Total.................................. $62,711       $68,009         $89,490
                                          =======       =======         =======
</TABLE>
__________________________

(1)  Includes $2.3 million, $4.4 million and $8.8 million of loans classified as
     held for sale at September 30, 1995, September  30, 1994 and September 30,
     1993, respectively.

     The Bank anticipates that it will provide construction financing for
approximately 20% of the remaining unsold lot inventory in the Communities.  The
Bank also expects that it will provide permanent financing for approximately 25%
of the homes to be sold in the Communities.  The Bank's current policy is to
sell all such single-family loans for which it provides permanent financing.  At
September 30, 1995, $2.3 million of such loans are classified as held for sale
and generally are expected to be sold in the first quarter of fiscal 1996.

     In furtherance of its objective of facilitating sales, the Bank has
continued to develop some of the Communities.  The following table presents the
net decrease in the balances of the five Communities for the periods indicated.

                                     -60-
<PAGE>
 
<TABLE>
<CAPTION>
                                                                  Year Ended September 30,
                                                      -------------------------------------------------
                                                            1995             1994             1993
                                                      ---------------    -------------  ---------------
                                                                       (In thousands)
<S>                                                   <C>                <C>            <C>
Sales proceeds..........................................   $65,211         $78,057            $66,291
Development costs.......................................    32,626          44,264             52,118
                                                           -------         -------            -------
  Net cash flow.........................................    32,585          33,793             14,173
Increase (decrease) in reserves and
 other non-cash items...................................    16,884          (4,337)             7,899
                                                           -------         -------            -------
                                                                           
Net decrease in balances of the
 Communities............................................   $49,469         $29,456            $22,072
                                                           =======         =======            ======= 
                                                                           
</TABLE>

     The Bank currently anticipates that sales proceeds will continue to exceed
development costs in future periods.  The sale of the 2,000 residential lots in
two of the Bank's Communities consummated in November 1995 eliminates the
requirement for the Bank to incur additional substantial costs related to these
lots.  In the event development costs exceed sales proceeds in future periods,
the Bank believes that adequate funds will be available from its primary
liquidity sources to fund such costs.  See "Liquidity."

     In addition to the four active Communities, REO includes a fifth Community,
consisting of approximately 2,400 acres, in Loudoun County, Virginia, which is
in the pre-development stage and was to be developed into approximately 4,200
residential units at September 30, 1995. At September 30, 1995, this property
had a book value of $23.8 million, after valuation allowances. Subsequent to
September 30, 1995, a zoning agreement was amended which increased the number of
authorized residential units from 4,200 units to 6,200 units.

     Under its written agreement with the OTS, the Bank may not increase its
investments in certain of its large REO properties beyond levels existing at
September 30, 1991 without OTS approval. In addition, in accordance with the OTS
extension of the five-year holding period for certain of its REO, the Bank is
required to submit a quarterly status report. See "Capital - Regulatory Action
and Requirements."

     The Bank will continue to monitor closely its major non-performing and
potential problem assets in light of current and anticipated market conditions.
The Bank's asset workout group focuses its efforts in resolving these problem
assets as expeditiously as possible.  The Bank does not anticipate any
significant increases in non-performing and potential problem assets.

     Potential Problem Assets.  Although not considered non-performing assets,
     ------------------------
primarily because the loans are not 90 or more days past due and the borrowers
have not abandoned control of the properties, potential problem assets are
experiencing problems sufficient to cause management to have serious doubts as
to the ability of the borrowers to comply with present repayment terms. The
majority of the Bank's potential problem assets involve borrowers or properties
experiencing cash flow problems.

     At September 30, 1995, potential problem assets totaled $8.2 million,
before valuation allowances of $1.5 million, as compared to $34.1 million,
before valuation allowances of $11.2 million, at September 30, 1994.  The $25.9
million decrease in potential problem assets was primarily attributable to $12.5
million of loans incurred by borrowers whose financial condition is such that
management no longer has serious doubts as to such borrowers' ability to comply
with present repayment terms.  The repayment of one residential ground loan with
a principal balance of $8.8 million, the repayment of one

                                    - 61 -


<PAGE>
 
commercial collateralized loan with a principal balance of $1.7 million and
other net principal reductions of $2.9 million also contributed to the decrease
in potential problem assets.

     Delinquent Loans.   At September 30, 1995, delinquent loans totaled $39.7
     --------------------------------------------------------------------------
million (or 1.4% of loans) compared to $31.8 million (or 1.2% of loans) at
September 30, 1994.  The following table sets forth information regarding the
Bank's delinquent loans at September  30, 1995.

<TABLE>
<CAPTION>
                                                  Principal Balance
                                      ---------------------------------------
                                                                                      Total as a
                                        Mortgage     Non-Mortgage                      Percentage
                                         Loans          Loans          Total           of Loans (1)
                                      ----------    -------------   ----------     -------------------
<S>                                   <C>           <C>             <C>            <C>
                                               (Dollars in thousands)
Loans delinquent for:
30-59 days                               $4,024       $21,077         $25,101            0.9%
60-89 days                                1,940        12,621          14,561            0.5%
                                         ------       -------         -------            ===
  Total                                  $5,964       $33,698         $39,662            1.4%
                                         ======       =======         =======            ===
</TABLE>
____________________________

(1)  Includes loans held for sale and/or securitization, before deduction of
     valuation allowances.

     Mortgage loans classified as delinquent 30-59 days includes one residential
construction loan with a principal balance of $1.5 million.  The remaining
balance of loans delinquent 30-89 days consists of single-family permanent
residential mortgage loans and home equity credit line loans.  The increase in
total delinquent mortgage loans, from $4.3 million at September 30, 1994 to $6.0
million at September 30, 1995, was primarily attributable to the decline in the
financial condition of one borrower whose residential construction loan, with a
principal balance of $1.5 million, became 30-59 days delinquent during the
fourth quarter of fiscal 1995.

     Non-mortgage loans (principally credit card loans) delinquent 30-89 days
increased to $33.7 million at September 30, 1995 from $27.5 million at September
30, 1994, but decreased as a percentage of total non-mortgage loans outstanding
to 2.4% at September 30, 1995 from 2.7% at September 30, 1994.

     Troubled Debt Restructurings.  A troubled debt restructuring occurs when
     ----------------------------
the Bank agrees to modify significant terms of a loan in favor of the borrower
when the borrower is experiencing financial difficulties.  The following table
sets forth loans accounted for as troubled debt restructurings, before deduction
of valuation allowances, at the dates indicated.

                                     -62-
<PAGE>
 
<TABLE>
<CAPTION>
                                                                September 30,
                                                    -----------------------------------
                                                           1995               1994
                                                    ----------------    ---------------
                                                               (In thousands)
    <S>                                             <C>                 <C>  
    Troubled debt restructurings.................            $17,344            $29,141
                                                    ================    ===============
</TABLE>

     At September 30, 1995, loans accounted for as troubled debt restructurings
included two commercial permanent loans with principal balances totaling $13.2
million, one residential ground loan with a principal balance of $3.4 million
and one commercial collateralized loan with a principal balance of $0.7 million.
The $11.8 million decrease in loans accounted for as troubled debt
restructurings from September 30, 1994 resulted from the principal repayment of
one residential ground loan with a principal balance of $8.8 million, which was
accounted for as a troubled-debt restructuring and classified as a potential
problem asset at September 30, 1994 and other net principal reductions. At
September 30, 1995, the Bank had commitments to lend $1.1 million of additional
funds on loans that have been restructured.

     Real Estate Held for Investment. At September 30, 1995, real estate held
     -------------------------------
for investment consisted of two properties with an aggregate book value of $3.6
million, net of valuation allowances of $0.2 million, as compared to seven
properties with an aggregate book value of $52.1 million, net of accumulated
depreciation of $13.6 million and valuation allowances of $9.9 million at
September 30, 1994. During fiscal 1995, the Bank sold two apartment buildings
previously classified as real estate held for investment which had an aggregate
net book value of $25.4 million and recognized a net gain of $5.4 million, and
sold its limited partnership interest in an office building which resulted in a
net gain of $4.5 million. Also during the current year, a loan to a developer
with a profit participation feature was transferred to REO and an office
building was transferred to property and equipment.

     Allowances for Losses. The following tables show loss experience by asset
     ---------------------
type and the components of the allowance for losses on loans and the allowance
for losses on real estate held for investment or sale. These tables reflect
charge-offs taken against assets during the years indicated and may include
charge-offs taken against assets which the Bank disposed of during such years.

                                     -63-
<PAGE>
 
              COMPONENTS PF ALLOWANCE FOR LOSSES ON LOANS BY TYPE
              ---------------------------------------------------
                            (DOLLARS IN THOUSANDS)
 -------------------------------------------------------------------------------
 
<TABLE> 
<CAPTION> 
                                                             SEPTEMBER 3
                                --------------------------------------------------------------------------
                                             1995                   1994                   1993                
                                ---------------------        -----------------       ---------------------    
                                                      PERCENT OF                      PERCENT OF              
                                                       LOANS TO                        LOANS TO               
                                        AMOUNT        TOTAL LOANS     AMOUNT         TOTAL LOANS   AMOUNT     
                                        ------        -----------     ------         -----------   ------     
<S>                                     <C>           <C>             <C>            <C>           <C>        
Balance at end of year  allocated to:                                                                          
                                                                                                               
Residential permanent                   $      929    17.3%           $  1,384      53.8%          $  4,235   
                                                                                                               
Home equity                                    164     1.0                 133       1.4                250   
                                                                                                               
Commercial and multifamily                   8,523     2.9               8,506       3.3              9,606   

Residential construction                     1,159     0.8               1,455       1.2              4,125   
                                                                                                               
Commercial construction                         56     0.2                 245       0.2                345   
                                                                                                               
Ground                                          49     0.1               2,362       0.6              1.412   
                                                                                                               
Credit card                                 46,325    34.4              34,530      25.5             46,886   
                                                                                                               
Consumer and other                           3,291    13.3               1,590      14.0              1,181   
                                        ----------                    --------                     --------          
  Subtotal                                  60,496                      50,205                       68,040            
  Unallocated                                -                           -                            -                      
                                        ----------                    --------                     --------                  
    Total                               $   60,496                    $ 50,205                     $ 68,040 
                                        ==========                    ========                     ========                     
<CAPTION> 
                                                                      SEPTEMBER 30,
                                    ----------------------------------------------------------------------------               
                                            1992                    1991
                                    -----------------     -----------------------       ------------------------                 
                                         PERCENT OF                     PERCENT OF                 PERCENT OF   
                                          LOANS TO                       LOANS TO                   LOANS TO    
                                         TOTAL LOANS      AMOUNT       TOTAL LOANS      AMOUNT     TOTAL LOANS  
                                         -----------      ------       -------------    ------     -----------  
<S>                                    <C>                <C>          <C>              <C>        <C>                
Balance at end of year allocated to:
 
Residential permanent                   $      53.6       $    2,335         41.6%      $  2,326     41.7%                     
                                                                                                         
Home equity                                     2.5              504          9.9            597      9.0                    
                                                                                                         
Commercial and multifamily                      3.9            5,907          2.7          4,655      2.1                    
                                                                                                         
Residential construction                        1.5            4,470          2.6          3,683      2.2                    
                                                                                                            
Commercial construction                         0.4              729          0.5          1,754      0.7                    
                                                                                                         
Ground                                          0.7            2,624          1.0          2,168      1.3                    
                                                                                                         
Credit card                                    31.4           57,566         38.9         70,642     40.4                    
                                                                                                         
Consumer and other                              6.0            4,683          2.8          2,997      2.6                    
                                                          ----------                    --------
  Subtotal                                                    78,818                      88,822                             
  Unallocated                                                  -                             923                             
                                                          ----------                    --------
    Total                                                 $   78,818                    $ 89,745                             
                                                          ==========                    ========         
</TABLE> 
                                                                           

                                      -64-
<PAGE>
 
              Analysis of Allowance for and Charge-offs  of Loans
              ---------------------------------------------------
                            (Dollars in thousands)
- --------------------------------------------------------------------------------
 
<TABLE> 
<CAPTION>  
                                                                                    Year Ended September 30,
                                                               ------------------------------------------------------------------
                                                                  1995           1994         1993          1992         1991
                                                               -----------   -----------   -----------   ----------   -----------
<S>                                                            <C>           <C>           <C>           <C>          <C>
Balance at beginning of year                                   $    50,205   $    68,040   $    78,818   $   89,745   $    58,339
                                                               -----------   -----------   -----------   ----------   -----------
Provision for loan losses                                           54,979        29,222        60,372       86,453       143,544
                                                               -----------   -----------   -----------   ----------   -----------
Charge-offs:
  Residential                                                        1,174         1,641            45          581            78
  Commercial and multifamily                                             -           112           766        1,855         1,500
  Ground                                                             1,768         2,027         4,274        1,650        16,899
  Residential construction                                               -             -             -        1,971         3,564
  Commercial construction                                                -           447             -        1,431        13,421
  Credit card                                                       50,172        55,754        76,141      100,391        85,554
  Consumer and other                                                 3,463         1,058         3,664        1,898         1,695
                                                               -----------   -----------   -----------   ----------   -----------
   Total charge-offs                                                56,577        61,039        84,890      109,777       122,711
                                                               -----------   -----------   -----------   ----------   -----------
Recoveries:
  Residential                                                           20             -             -            -             -
  Credit card                                                       11,219        13,525        13,438       12,038        10,475
  Other                                                                650           457           302          359            98
                                                               -----------   -----------   -----------   ----------   -----------
   Total recoveries                                                 11,889        13,982        13,740       12,397        10,573
                                                               -----------   -----------   -----------   ----------   -----------

Charge-offs, net of recoveries                                      44,688        47,057        71,150       97,380       112,138
                                                               -----------   -----------   -----------   ----------   -----------

Balance at end of year                                         $    60,496   $    50,205   $    68,040   $   78,818   $    89,745
                                                               ===========   ===========   ===========   ==========   ===========

Provision for loan losses to average loans (1)                       1.85%         1.08%         2.83%        3.59%         4.61%
Net loan charge-offs to average loans (1)                            1.51%         1.74%         3.33%        4.04%         3.60%
Ending reserve for losses on loans to total loans (1) (2)            2.06%         1.97%         2.83%        3.52%         2.79%
</TABLE>

________________________________________________________________________________
(1) Includes loans held for sale and/or securitization.
(2) Before deduction of reserves.

                                      -65-
<PAGE>
 
                      COMPONENTS OF ALLOWANCE FOR LOSSES
                      ----------------------------------
                  ON REAL ESTATE HELD FOR INVESTMENT OR SALE
                  ------------------------------------------
                                (IN  THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                                       September 30,
                                                  ----------------------------------------------------------------------------------
                                                       1995             1994             1993             1992             1991    
                                                  --------------   --------------   --------------   --------------   --------------
<S>                                               <C>              <C>              <C>              <C>              <C> 
Allowance for losses on real estate
 held for investment:
  Commercial nad multifamily                      $            -   $        7,793   $        7,945   $        8,037   $       2,389
  Commercial construction                                      -                -                -            4,995             506
  Ground                                                       -            1,975            1,972            1,682           1,266
  Other                                                      193              131              265              205               -
                                                  --------------   --------------   --------------   --------------   -------------
     Total                                                   193            9,899           10,182           14,919           4,161
                                                  --------------   --------------   --------------   --------------   -------------
 
Allowance for losses on real estate
 held for sale:
  Residential                                                184               66              102              447           2,813 

  Home equity                                                  2                4               53               21               4 

  Commercial and multifamily                                   -              142            4,678            1,705           1,564 

  Commercial construction                                      -            1,216            1,387           15,439           6,899 

  Residential construction                                     -            1,942            2,924            2,294           1,664 

  Ground                                                 134,857          105,704           92,318           74,219          40,393 
                                                  --------------   --------------   --------------   --------------   --------------
     Total                                               135,043          109,074          101,462           94,125          53,337
                                                  --------------   --------------   --------------   --------------   --------------


     Total allowance for losses on real
      estate held for investment or sale          $      135,236   $      118,973   $      111,644   $      109,044   $      57,498
                                                  ==============   ==============   ==============   ==============   ==============

</TABLE>

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

                                     -66-
<PAGE>
 
                ANALYSIS OF ALLOWANCE FOR AND CHARGE - OFFS OF 
                ----------------------------------------------
                   REAL ESTATE HELD FOR INVESTMENT OR SALE 
                    ---------------------------------------
                                (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                              YEAR ENDED SEPTEMBER 30           
                                               ----------------------------------------------------
                                                  1995      1994       1993       1992       1991
                                               --------   --------   --------   --------   -------- 
<S>                                            <C>        <C>        <C>        <C>        <C>  
Balance at beginning of year:

   Real estate held for investment             $  9,899   $ 10,182   $ 14,919   $  4,161   $  2,800
   Real estate held for sale                    109,074    101,462     94,125     53,337     10,078
                                               --------   --------   --------   --------   --------  
    Total                                       118,973    111,644    109,044     57,498     12,878
                                               --------   --------   --------   --------   -------- 

Provisions for real estate losses:

   Real estate held for investment               (6,974)      (283)     1,470     12,673      4,724
   Real estate held for sale                     33,295     14,335     28,945     47,923     43,259
                                               --------   --------   --------   --------   --------   
     Total                                       26,321     14,052     30,415     60,596     47,983
                                               --------   --------   --------   --------   --------  
Charge-offs:

   Real estate held for investment:
    Commercial ground                             2,732          -        -        1,550      3,363 
    Commercial permanent                              -          -        -          365        -
    Commercial construction                           -          -      6,207        -          -
                                               --------   --------   --------   --------   --------    
    Total                                         2,732          -      6,207      1,915      3,363 
                                               --------   --------   --------   --------   --------   

   Real estate held for sale:
    Residential                                       -          -        -        3,002        -
    Residential construction                      1,924        911         79        -          - 
    Residential ground                              103          -        259        348        -
    Commercial ground                             2,827          -      1,353      3,785        -
    Commercial permanent                              -      5,812        761        -          -
    Commercial construction                       2,472          -     19,156        -          -
                                               --------   --------   --------   --------   --------    
     Total                                        7,326      6,723     21,608      7,135        -
                                               --------   --------   --------   --------   --------    

    Total charge-offs on real estate
     held for Investment or sale                 10,058      6,723     27,815      9,050      3,363
                                               --------   --------   --------   --------   --------    

Balance at end of year:
   Real estate held for investment                  193      9,899     10,182     14,919      4,161
   Real estate held for sale                    135,043    109,074    101,462     94,125     53,337
                                               --------   --------   --------   --------   --------    
     Total                                     $135,236   $118,973   $111,644   $109,044   $ 57,498
                                               ========   ========   ========   ========   ========    
</TABLE> 

                                     -67-
<PAGE>
 
     The Bank maintains valuation allowances for estimated losses on loans and
real estate. The Bank's total valuation allowances for losses on loans and real
estate held for investment or sale increased by $26.5 million from the level at
September 30, 1994 to $195.7 million at September 30, 1995. The $26.5 million
increase was primarily attributable to increased valuation allowances on the
Communities and credit card loans. During fiscal 1995, the Bank recorded net
charge-offs of $13.0 million on loans secured by real estate and real estate
held for investment or sale and provided an additional $26.0 million of
valuation allowances on these assets.

     The following table shows valuation allowances for losses on performing and
non-performing assets at the dates indicated.

<TABLE>
<CAPTION>
                                                          September 30, 1995
                                           -------------------------------------------
                                             Performing     Non-performing     Total
                                           -------------  -----------------  ---------
                                                           (In thousands)
<S>                                        <C>            <C>                <C>
Allowances for losses on:
 
Loans:
  Real estate ............................   $ 10,441       $    439         $ 10,880
  Credit card ............................     44,468          1,857           46,325
  Consumer and other .....................      3,287              4            3,291
                                             --------       --------         --------
  Total allowance for losses 
  and loans ...............................    58,196          2,300           60,496
                                             --------       --------         --------
  Real estate held for 
   investment .............................       193              -              193
                                                 
  Real estate held for sale ...............         -        135,043          135,043
                                             --------       --------         --------
 
  Total allowance for losses 
   on real estate held for 
   investment for sale ....................       193        135,043          135,236
                                             --------       --------         --------
 
  Total allowance for losses ..............  $ 58,389       $137,343         $195,732
                                             ========       ========         ========
</TABLE>

                                      -68-
<PAGE>
 
<TABLE>
<CAPTION>
                                                          September 30, 1994
                                           -------------------------------------------  
                                             Performing     Non-performing     Total
                                           -------------  -----------------  ---------
                                                           (In thousands)                                     
<S>                                        <C>            <C>                <C>
Allowances for losses on:
 
Loans:
  Real estate ...........................   $13,670        $    415          $ 14,085
  Credit card ...........................    32,907           1,623            34,530
  Consumer and other ....................     1,588               2             1,590
                                            -------        --------          --------
  Total allowance for losses and 
   loans ................................    48,165           2,040            50,205 
                                            -------        --------          --------

  Real estate held for investment ........    7,924           1,975             9,899
  Real estate held for sale ..............        -         109,074           109,074
                                            -------        --------          --------
 
  Total allowance for losses on real
    estate held for investment for
    sale .................................    7,924         111,049           118,973
                                            -------        --------          --------
 
  Total allowance for losses .............  $56,089        $113,089          $169,178
                                            =======        ========          ========
</TABLE>

     The allowance for losses on loans secured by real estate and real estate
held for investment or sale totaled $146.1 million at September 30, 1995, which
constituted 40.2% of total non-performing real estate assets, before valuation
allowances. This amount represented a $13.0 million increase from the September
30, 1994 level of $133.1 million, or 32.9% of total non-performing real estate
assets, before valuation allowances at that date.

     Beginning October 1, 1994, the Bank has provided additional general
valuation allowances which are equal to, or exceed, the amount of the net
earnings generated by the development and sale of land in the Communities.
During fiscal 1995, the Bank provided an additional $16.1 million of general
valuation allowances against its Communities pursuant to this policy.

     When real estate collateral securing an extension of credit is initially
recorded as REO, it is recorded at the lower of cost or written down to fair
value, less estimated selling costs, on the basis of an appraisal. Such initial
write-downs represent management's best estimate of exposure to the Bank at the
time that the collateral becomes REO and in effect substitutes for valuation
allowances that would otherwise be recorded if the collateral had not become
REO. As circumstances change, it may be necessary to provide additional
valuation allowances based on new information. Depending on the nature of the
information, these new valuation allowances may be valuation allowances, which
reflect additional impairment with respect to a specific asset, or may be
unallocated valuation allowances, which provide protection against changes in
asset valuation factors. The allowance for losses on real estate held for sale
at September 30, 1995 is in addition to approximately $57.9 million of
cumulative charge-offs previously taken against assets remaining in the Bank's
portfolio at September 30, 1995.

     The Bank from time to time obtains updated appraisals on its real estate
acquired in settlement of loans. As a result of such updated appraisals, the
Bank cold be required to increase its valuation allowances.

                                      -69-
<PAGE>
 
     Net charge-offs of credit card loans for fiscal 1995 were $39.0 million,
compared to $42.2 million for fiscal 1994. The decrease in net charge-offs
resulted primarily from increased securitization activity of such loans. The
allowance at any balance sheet date relates only to receivable balances that
exist as of that date. Because of the nature of a revolving credit card account,
the cardholder may enter into transactions (such as retail purchases and cash
advances) subsequent to a balance sheet date which increase the outstanding
balance of the account. Accordingly, charge-offs in any fiscal period relate
both to balances that existed at the beginning of the period and to balances
created during the period, and may therefore exceed the levels of valuation
allowances established at the beginning of the fiscal period.

     The allowance for losses on credit card loans increased to $46.3 million at
September 30, 1995 from $34.5 million at September 30, 1994, primarily because
of the increased volume of credit card loans. The ratios of the allowance for
such losses to non-performing credit card loans and to outstanding credit card
loans were 249.5% and 4.6%, respectively, at September 30, 1995, compared to
212.8% and 5.3%, respectively, at September 30, 1994.

     The allowance for losses on consumer and other loans increased to $3.3
million at September 30, 1995 from $1.6 million at September 30, 1994, primarily
because of the increased volume of consumer and other loans. The ratios of the
allowances for losses on consumer and other loans to non-performing consumer and
other loans and to outstanding consumer and other loans increased to 553.1% and
0.8%, respectively, at September 30, 1995 from 319.3% and 0.4%, respectively, at
September 30, 1994.

     Asset and Liability Management. A key element of Banking is the monitoring
and management of liquidity risk and interest-rate risk. The process of planning
and controlling asset and liability mixes, volumes and maturities to stabilize
the net interest spread is referred to as asset and liability management. The
objective of asset and liability management is to maximize the net interest
yield within the constraints imposed by prudent lending and investing practices,
liquidity needs and capital planning.

     The Bank is pursuing an asset-liability management strategy to control its
risk from changes in market interest rates principally by originating interest-
sensitive loans for its portfolio. In furtherance of this strategy, the Bank
emphasizes the origination and retention of ARMs, adjustable-rate home equity
credit line loans and adjustable-rate credit card loans. At September 30, 1995,
adjustable-rate loans accounted for 79.1% of total loans, of which 44.7%
(including all credit card loans) will adjust in one year or less.

     In recent periods, the Bank's policy has generally been to sell all of its
long-term fixed-rate mortgage production, thereby reducing its exposure to
market interest rate fluctuations typically associated with long-term fixed-rate
lending.

     A traditional measure of interest-rate risk within the Banking industry is
the interest sensitivity "gap," which is the sum of all interest-earning assets
minus all interest-bearing liabilities subject to repricing within the same
period. A negative gap like that shown below for the Bank implies that, if
market interest rates rise, the Bank's average cost of funds will increase more
rapidly than the concurrent increase in the average yield on interest-earning
assets. In a period of rising market interest rates, a negative gap implies that
the differential effect on the average yield on interest-earning assets and the
average cost of interest-bearing liabilities will decrease the Bank's net
interest spread and thereby adversely affect the Bank's operating results.
Conversely, in a period of declining interest rates, a negative gap may result
in an increase in the Bank's net interest spread. This analysis assumes a
parallel shift in interest rates for instruments of different

                                      -70-
<PAGE>
 
maturities and does not reflect the possibility that retail deposit pricing
changes may lag those of wholesale market funds which, in a period of rising
interest rates, might serve to mitigate the decline in net interest spread.

     The Bank views control over interest rate sensitivity as a key element in
its financial planning process and monitors its interest rate sensitivity
through its forecasting system. The Bank manages its interest rate exposure and
will narrow or widen its gap, depending on its perception of interest rate
movements and the composition of its balance sheet. For the reasons discussed
above, the Bank might take action to narrow its gap if it believes that market
interest rates will experience a significant prolonged increase, and might widen
its gap if it believes that market interest rates will decline or remain
relatively stable. A number of asset and liability management strategies are
available to the Bank in structuring its balance sheet. These include selling or
retaining certain portions of the Bank's current residential mortgage loan
production; altering the Bank's pricing on certain deposit products to emphasize
or de-emphasize particular maturity categories; altering the type and maturity
of securities acquired for the Bank's investment portfolio when replacing
securities following normal portfolio maturation and turnover; lengthening or
shortening the maturity or repricing terms for any current period asset
securitizations; and altering the maturity or interest rate reset profile of
borrowed funds, if any, including funds borrowed from the FHLB of Atlanta.

     The following table presents the interest rate sensitivity of the Bank's
interest-earning assets and interest-bearing liabilities at September 30, 1995,
which reflects management's estimate of mortgage loan prepayments and
amortization and provisions for adjustable interest rates. Adjustable and
floating rate loans are included in the period in which their interest rates are
next scheduled to adjust, and prepayment rates are assumed for the Bank's loans
based on recent actual experience. Statement savings and passbook accounts with
balances under $20,000 are classified based upon management's assumed attrition
rate of 17.5%, and those with balances of $20,000 or more, as well as all NOW
accounts, are assumed to be subject to repricing within six months or less.

                                      -71-
<PAGE>
 
                     INTEREST RATE SENSITIVITY TABLE (GAP)
                     -------------------------------------
                            (DOLLARS IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                  More than     More than    More than
                                                                  Six Months    One Year     Three Years                           
                                                   Six Months     through       through      through        More than              
                                                    or Less       One Year     Three Years   Five years     Five  Years    Total
                                                  -----------     ----------   -----------   ----------     ----------  ------------
<S>                                                <C>            <C>          <C>           <C>            <C>         <C> 
As of September 30, 1995
Mortgage loans:
  Adjustable - rate                                $  351,694     $  178,901   $   486,265   $  214,348     $   27,440  $  1,258,648
  Fixed - rate                                         10,621          9,774        36,517       52,584         75,136       184,632
  Loans held for sale                                  68,679              -             -            -              -        68,679
  Home equity credit lines and second mortgages        35,419             29            24            -              -        35,472
Credit card and other                                 763,568         26,749        65,671       32,772         20,268       909,028
Loans held for securitization and sale                500,000              -             -            -              -       500,000
Mortgage-backed securities                            125,223        182,312       550,472        6,353         15,848       880,208
Other investments                                     296,749              -         4,370            -              -       301,119
                                                  -----------     ----------   -----------   ----------     ----------  ------------
  Total interest - earning assets                   2,151,953        397,765     1,143,319      306,057        138,692     4,137,786
Total non-interest earning assets                           -              -             -            -        810,209       810,209
                                                  -----------     ----------   -----------   ----------     ----------  ------------
  Total assets                                    $ 2,151,953     $  397,765   $ 1,143,319   $  306,057     $  948,901  $  4,947,995
                                                  ===========   ============   ===========   ==========     ==========  ============

Deposits:                                                                                                              
  Fixed maturity deposits                         $   565,357     $  320,472   $   290,536   $  115,134     $        -  $  1,291,499
  NOW, statement and passbook accounts              1,310,419         39,369       131,125       89,247        190,195     1,760,355
  Money market deposit accounts                       984,257              -             -            -              -       984,257
Borrowings:                                                                                                            
  Capital notes - subordinated                         10,000              -             -            -        150,000       160,000
  Other                                               160,551            121         3,544        2,709          6,076       173,001
                                                  -----------     ----------   -----------   ----------     ----------  ------------
  Total interest - bearing liabilities              3,030,584        359,962       425,205      207,090        346,271     4,369,112
Total non-interest bearing liabilities                      -              -             -            -        250,339       250,339
Stockholders' equity                                        -              -             -            -        328,544       328,544
                                                  -----------     ----------   -----------   ----------     ----------  ------------
  Total liabilities & stockholders' equity        $ 3,030,584   $    359,962   $   425,205   $  207,090     $  925,154  $  4,947,995
                                                  ===========   ============   ===========   ==========     ==========  ============

Gap                                                 ($878,631)       $37,803      $718,114      $98,967      ($207,579)
Cumulative gap                                      ($878,631)     ($840,828)    ($122,714)    ($23,747)     ($231,326)
Cumulative gap as a percentage                      
  of total assets                                       (17.8)%        (17.0)%        (2.5)%       (0.5)%         (4.7)%
</TABLE>

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

                                     -72-
<PAGE>
 
     The one-year gap, as a percentage of total assets, was a negative 17.0% at
September 30, 1995, compared to a negative 27.1% at September 30, 1994. As noted
above, the Bank's negative one-year gap might adversely affect the Bank's net
interest spread and earnings if interest rates rise and the Bank is unable to
take steps to reduce its gap. The improvement in the Bank's one-year gap was
primarily attributable to an increase in short-term assets at September 30, 1995
resulting from the scheduled securitizations and sales of credit card and
automobile loan receivables.

     During fiscal 1995, the Bank purchased a series of interest rate caps which
management believes will limit significantly its exposure to rising short-term
interest rates during a four-year period beginning July 1, 1995 and ending June
30, 1999. The initial level of the protection was a notional principal amount of
$600 million, and such protection will decline to $200 million by March 31,
1998. The remaining $200 million of protection will expire on June 30, 1999. In
the event that the one-month London Inter-Bank Offered Rate ("LIBOR") exceeds
7.00% on certain predetermined dates, the Bank is entitled to receive
compensatory payments from the cap provider, which is a counterparty receiving
the highest investment rating from Standard & Poor's Corporation. Such payments
would be equal to the product of (a) the amount by which the one-month LIBOR
rate exceeds 7.00% and (b) the then outstanding notional principal amount for a
predetermined period of time. The Bank has no obligation to make payments to the
provider of the cap or any other party.

     In addition to gap measurements, the Bank measures and manages interest-
rate risk with the extensive use of computer simulation. This simulation
includes calculations of Market Value of Portfolio Equity and Net Interest
Margin as promulgated by the OTS's Thrift Bulletin 13.

     At September 30, 1995, the Bank would not have been required to maintain
additional amounts of risk-based capital had the interest-rate risk component of
the OTS capital regulations been in effect. See "Business - Regulation -
Regulatory Capital."

     INFLATION.  The impact of inflation on the Bank is different from the
impact on an industrial company, because substantially all of the assets and
liabilities of the Bank are monetary in nature. The most direct impact of an
extended period of inflation would be to increase interest rates, and to place
upward pressure on the operating expenses of the Bank. However, the actual
effect of inflation on the net interest income of the Bank would depend on the
extent to which the Bank was able to maintain a spread between the average yield
on interest-earning assets and the average cost of interest-bearing liabilities,
which would depend to a significant extent on its asset-liability sensitivity.
the effect of inflation on the Bank's results of operations for the past three
fiscal years has been minimal.

     DEFERRED TAX ASSET.  At September 30, 1995, the Bank recorded a net
deferred tax asset of $42.0 million, which generally represents the cumulative
excess of the Bank's actual income tax liability over its income tax expense for
financial reporting purposes. This net deferred tax asset is reported on the
Bank's financial statements in accordance with SFAS NO. 109, "Accounting for
Income Taxes" ("SFAS 109").

     TAX SHARING PAYMENTS.  During fiscal 1995, after receiving OTS approval,
the Bank made tax sharing payments totaling $20.5 million to the Trust. The Bank
made an additional tax sharing payment of $10.0 million subsequent to September
30, 1995.

     CAPITAL.  At September 30, 1995, the Bank was in compliance with all of its
regulatory capital requirements under FIRREA, and its capital ratios exceeded
the ratios established for "well capitalized" institutions under OTS

                                      -73-
<PAGE>
 
prompt corrective action regulations. On the basis of its September 30, 1995
balance sheet, the Bank also would meet the fully phased-in capital requirements
under FIRREA that will apply as certain deductions from capital are phased in
and, after giving effect to those deductions, would meet the capital standards
for "well capitalized" institutions under the prompt corrective action
regulations.

     The following table shows the Bank's regulatory capital levels at September
30, 1995 in relation to the regulatory requirements in effect at that date. The
information below is based upon the Bank's understanding of the regulations and
interpretations currently in effect and may be subject to change.

                                      -74-
<PAGE>
 
<TABLE>
<CAPTION>
                              Regulatory Capital
                              ------------------
                            (Dollars in thousands)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                     Minimum                         Excess
                                            Actual                            Capital Requirement                   Capital
                              --------------------------------         ----------------------------------    ---------------------- 

                                                    As a %                                   As a %                        As a %
                                  Amount        of Assets (4)                Amount         of Assets          Amount     of Assets
                              --------------   ---------------         ----------------  ----------------    ---------    ---------
                                                                                                                    
<S>                           <C>              <C>                     <C>               <C>                 <C>          <C>
Capital per financial             
 statements                       $  328,544
   Net unrealized                                         
    holding losses (1)                 3,112
                              -------------- 
Adjusted capital                     331,656
 
Adjustments for tangible and
 core capital:
  Intangible assets                 (45,697)
  Non-includable            
   subsidiaries  (2)                 (2,122) 
  Non-qualifying
   purchased/originated
   loan servicing                    (1,493)
                              --------------
    Total tangible capital          282,344              5.77%            $    73,438    1.50%               $  208,906       4.27%
                                                        ======             ==========   ======               ==========       =====
  Supervisory goodwill (3)           -
                              --------------
    Total core capital (4)          282,344              5.77%            $  195,835    4.00%                $   86,509       1.77% 
                              --------------            ======            ==========   ======                ==========       =====
                                               
    Tier 1 risk-based capital (4)   282,344              6.65%            $  169,873    4.00%                $  112,471       2.65% 
                              --------------            ======            ==========   ======                ==========       =====
Adjustments for risk-based
 capital:
  Subordinated                                        
    capital debentures              151,400 
  Allowance for                                   
   general loan losses               53,264
                              -------------- 
    Total supplementary                              
     capital                        204,664 
  Excess allowance                               
   for loan losses                     (176)
                              -------------- 
  Adjusted supplementary     
   capital                          204,488
                              --------------
    Total available capital         486,832
   Equity investments (2)           (25,702)
                              --------------
    Total risk-based capital
     (4)                         $  461,130             11.63%            $  339,746    8.00%                $  121,384        3.63%
                              ==============           =======            ==========    =====                ==========        =====

- ----------------------------------------------------------------------------------------------------------------------------------- 
</TABLE> 

(1)  Pursuant to OTS policy, net unrealized holding gains (losses) are excluded
     from regulatory capital.
(2)  Reflects an aggregate offset of $3.7 million representing the allowance for
     general loan losses maintained against the Bank's equity investments and
     non-includable subsidiaries which, pursuant to OTS guidelines, is available
     as a "credit" against the deductions from capital otherwise required for
     such investments.
(3)  Effective January 1, 1995, the amount of supervisory goodwill includable as
     core capital under OTS regulations decreased from 0.375% to 0% of tangible
     assets.
(4)  Under the OTS "prompt corrective action" regulations, the standards for
     classification as "well capitalized" are a leverage (or "core capital")
     ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least 6.0%
     and a total risk-based capital ratio of at least 10.0%.
      

                                     -75-
<PAGE>
 
     Regulatory Action and Requirements.  The Bank is subject to a written
     ----------------------------------

agreement with the OTS, as amended in October 1993, which imposes certain
restrictions on the Bank's operations and requires certain affirmative actions
by the Bank. Primarily because of its level of non-performing assets, the Bank
is also subject to restrictions on asset growth. Under the applicable OTS
requirements, the Bank may not increase its total assets during any calendar
quarter in excess of an amount equal to net interest credited on deposit
liabilities during such quarter without prior written approval from the OTS. The
Bank complied with these growth limitations during fiscal 1995.

     The Bank has been able to maintain capital compliance in recent periods
despite the gradual-phase-out of various assets from regulatory capital. As of
September 30, 1995, the Bank had $45.7 million in supervisory goodwill, all of
which was excluded from core capital, and $29.2 million in equity investments,
all of which was excluded from total risk-based capital, pursuant to phase-outs
that had reached 100%. In addition, at September 30, 1995, the Bank had $3.9
million, after subsequent valuation allowances, of extensions of credit to, and
investments in, subsidiaries engaged in activities impermissible to national
Banks ("non-includable subsidiaries") which were subject at that date to a 60%
phase-out from all three FIRREA capital requirements. Pursuant to OTS
guidelines, $3.7 million of general valuation allowances maintained against the
Bank's non-includable subsidiaries and equity investments is available as a
"credit" against the deduction from capital otherwise required for such
investments. The phase-out for non-includable subsidiaries will increase to 100%
on July 1, 1996.

     The Bank's level of investment in non-includable subsidiaries was reduced
from $27.2 million at September 30, 1994 to $3.9 million at September 30, 1995
largely as a result of the sale of two apartment buildings held by one of the
Bank's subsidiaries. The Bank sold these projects pursuant to its strategy of
maintaining capital compliance through the reduction of investments in non-
includable subsidiaries subject to the capital deduction.

     OTS capital regulations provide a five-year holding period (or such longer
period as may be approved by the OTS) for REO to qualify for an exception from
treatment as an equity investment. If an REO property is considered an equity
investment, its then-current book value is deducted from total risk-based
capital. Accordingly, if the Bank is unable to dispose of any REO property
(through bulk sales or otherwise) prior to the end of its applicable five-year
holding period and is unable to obtain an extension of such five-year holding
period from the OTS, the Bank could be required to deduct the then-current book
value of such REO property from total risk-based capital. In September 1995, the
Bank received from the OTS an extension through September 29, 1996 of the five-
year holding period for certain of its REO properties acquired through
foreclosure in fiscal 1990 and fiscal 1991. The following table sets forth the
Bank's REO at September 30, 1995, after valuation allowances of $135.0 million,
by the fiscal year in which the property was acquired through foreclosure.

                                      -76-
<PAGE>
 
<TABLE>
<CAPTION>
 
              Fiscal Year              (In thousands)
             --------------            --------------
             <S>                       <C>
             1990(1)(2) ...........        $ 89,070
             
             1991(2) ..............          90,207

             1992 .................          15,080

             1993 .................           4,809

             1994 .................           8,389

             1995 .................          11,679
                                           --------
               Total REO                   $219,234
                                           ========
</TABLE>

___________________________________
(1)  Includes REO with an aggregate net book value of $29.2 million, which the
     Bank treats as equity investments for regulatory capital purposes.

(2)  Includes REO, with an aggregate net book value of $153.5 million, for which
     the Bank received an extension of the five-year holding period through
     September 29, 1996.

     Under the OTS prompt corrective action regulations, an institution is
categorized as "well capitalized" if it has a leverage (or core capital) ratio
of at least 5.0%, a tier 1 risk-based capital ratio of at least 6.0%, a total
risk-based capital ratio of at least 10.0% and is not subject to any written
agreement, order, capital directive or prompt corrective action directive to
meet and maintain a specific capital level. At September 30, 1995, the Bank's
leverage, tier 1 risk-based and total risk-based capital ratios were 5.77%,
6.65% and 11.63%, respectively, which exceeded the ratios established for "well
capitalized" institutions, and the Bank was not subject to any applicable
written agreement, order or directive to meet and maintain a specific capital
level. The OTS has the discretion to reclassify an institution from one category
to the next lower category, for example from "well capitalized" to "adequately
capitalized," if, after notice and an opportunity for a hearing, the OTS
determines that the institution is in an unsafe or unsound condition or has
received and has not corrected a less than satisfactory examination rating for
asset quality, management, earnings or liquidity.

     The Bank's ability to maintain or increase its capital levels in future
periods will be subject to general economic conditions, particularly in the
Bank's local markets. Adverse general economic conditions or a renewed downturn
in local real estate markets could require further additions to the Bank's
allowances for losses and further charge-offs. Any such developments would
adversely affect the Bank's earnings and thus its regulatory capital levels. In
addition, legislation is expected to be enacted shortly which would require the
Bank to pay as early as January 1, 1996 a one-time assessment estimated to be up
to 85 basis points on its SAIF-insured deposits and thereby reduce the Bank's
regulatory capital levels. See "Business - Pending Legislation - Balanced Budget
Act of 1995."

     As a result of these factors, although the Bank's regulatory capital ratios
on a fully phased-in basis at September 30, 1995, would meet the ratios
established for "well capitalized" institutions, there can be no assurance that
the Bank will be able to maintain levels of capital sufficient to continue to
meet the standards for classification as "well capitalized" under the prompt
corrective action standards.

     LIQUIDITY.  The standard measure of liquidity in the savings industry is
the ratio of cash and short-term U.S. Government and other specified securities
to net withdrawable accounts and borrowings payable in one year or less.

                                      -77-
<PAGE>
 
     The OTS has established a minimum liquidity requirement, which may vary
from time to time depending upon economic conditions and deposit flows. The
required liquidity level is currently 5.0%. The Bank's average liquidity ratio
for the month ended September 30, 1995 was 17.5%, compared to 18.6% for the
month ended September 30, 1994. The Bank met the liquidity level requirements
for each month of fiscal 1995.

     The Bank's primary sources of funds historically have consisted of (i)
principal and interest payments on loans and mortgage-backed securities, (ii)
savings deposits, (iii) sales of loans and trading securities (iv)
securitizations and sales of loans and (v) borrowed funds (including funds
borrowed from the FHLB of Atlanta). The Bank's holdings of readily marketable
securities constitute another important source of liquidity. At September 30,
1995, the Bank's portfolio included mortgage loans, U.S. Government securities
and mortgage-backed securities with outstanding principal balances of $1.0
billion, $4.4 million and $877.6 million, respectively. The estimated borrowing
capacity against mortgage loans, U.S. Government securities and mortgage-backed
securities that are available to be pledged to the FHLB of Atlanta and various
security dealers totaled $1.4 billion at September 30, 1995, after market-value
and other adjustments.

     In recent periods, the proceeds from sales of credit card relationships and
other assets and securitization and sale of credit card, home equity credit line
and automobile loan receivables have been significant sources of liquidity for
the Bank. The Bank securitized and sold $1.6 billion of credit card receivables,
$252.2 million of automobile loan receivables and $150.5 million of home equity
credit line receivables during fiscal 1995. Additionally, during fiscal 1995,
the Bank securitized and sold $59.2 million of amounts on deposit in certain
spread accounts established in connection with certain of the Bank's outstanding
credit card securitizations. At September 30, 1995, the Bank was considering the
securitization and sale of the following receivables: (i) approximately $750.0
million of credit card receivables, including $300.0 million of receivables
outstanding at September 30, 1995 and $450.0 million of receivables which the
Bank expects to become available, either through additional fundings or
amortization of existing trusts, during the six months ending March 31, 1996;
(ii) approximately $250.0 million of automobile loan receivables, including
$200.0 million of receivables outstanding at September 30, 1995 and $50.0
million of receivables which the Bank expects to become available through
additional fundings during the six months ending March 31, 1996; and (iii)
approximately $30.0 million of amounts on deposit in certain spread accounts
during the six months ending March 31, 1996. As part of its operating strategy,
the Bank will continue to explore opportunities to sell assets and to securitize
and sell credit card, home equity credit line and automobile loan receivables to
meet liquidity and other balance sheet objectives.

     The Bank uses its liquidity primarily to meet its commitments to fund
maturing savings certificates and deposit withdrawals, fund existing and
continuing loan commitments, repay borrowings and meet operating expenses. For
fiscal 1995, the Bank used the cash provided by operating, investing and
financing activities primarily to meet its commitments to fund maturing savings
certificates and deposit withdrawals of $13.9 billion, repay borrowings of $3.3
billion, fund existing and continuing loan commitments (including real estate
held for investment or sale) of $2.9 billion, purchase investments and loans of
$195.6 million and meet operating expenses, before depreciation and
amortization, of $271.7 million. These commitments were funded primarily through
proceeds from customer deposits and sales of certificates of deposit of $14.1
billion, proceeds from borrowings of $3.4 billion, proceeds from sales of loans,
trading securities and real estate of $2.6 billion, and principal and interest
collected on investments, loans, mortgage-backed securities and securities of
$744.3 million.

                                      -78-
<PAGE>
 
     The Bank is obligated under various recourse provisions related to the
securitization and sale of credit card, home equity credit line and automobile
loan receivables. Of the $3.9 billion of outstanding trust certificate balances
at September 30, 1995, the primary recourse to the Bank was approximately $93.1
million.

     The Bank also is obligated under various recourse provisions related to the
swap of single-family residential loans for participation certificates issued to
the Bank by FHLMC. At September 30, 1995, recourse to the Bank under these
arrangements was approximately $4.4 million.

     The Bank's commitments at September 30, 1995 are set forth in the following
table:

<TABLE>
<CAPTION>
                                                           (In thousands)
      <S>                                                  <C>
      Commitments to originate loans                         $    38,762
                                                             -----------
 
      Loans in process (collateralized loans):
        Home equity ......................................       541,610
        Real estate construction .........................        21,088
        Commercial and multifamily .......................           226
                                                             -----------
 
      Loans in process (unsecured loans):                        562,924
                                                             -----------
        Credit cards .....................................    10,990,408
        Overdraft lines ..................................        63,113
        Commercial .......................................         6,833
                                                             -----------
                                                              11,060,354
                                                             -----------
 
        Total commitments to extend credit ...............    11,662,040
                                                             -----------
 
      Letters of credit ..................................        38,604
      Recourse arrangements on asset-backed 
      securitizations ....................................        93,059
  
      Recourse arrangements on mortgage-backed 
        securities .......................................         4,364
                                                             -----------
      Total commitments                                      $11,798,067
                                                             ===========
</TABLE>

     Based on historical experience, the Bank expects to fund substantially less
than the total amount of its outstanding credit card and home equity credit line
commitments, which together accounted for 97.7% of commitments at September 30,
1995.

     At September 30, 1995, repayments of borrowed money scheduled to occur
during the next 12 months were $152.7 million. Certificates of deposit maturing
during the next 12 months amounted to $885.8 million, of which a substantial
portion is expected to remain with the Bank.

     There were no material commitments for capital expenditures at September
30, 1995.

     The Bank's liquidity requirements in years subsequent to fiscal 1995 will
continue to be affected both by the asset size of the Bank, the growth of which
will be constrained by capital and other regulatory requirements, and the
composition of the asset portfolio. Management believes that the Bank's primary
sources of funds, described above, will be sufficient to meet the Bank's
foreseeable long-term liquidity needs. The mix of funding sources

                                      -79-
<PAGE>
 
utilized from time to time will be determined by a number of factors, including
capital planning objectives, lending and investment strategies and market
conditions.

RESULTS OF OPERATIONS

     The Bank's operating results historically have depended primarily on its
"net interest spread," which is the difference between the rates of interest
earned on its loans and securities investments and the rates of interest paid on
its deposits and borrowings. In the last three fiscal years, non-interest income
from securitizations of credit card, home equity credit line and automobile
receivables and gains on sales of credit card accounts (or "relationships"),
loans and mortgage-backed securities have had a significant effect on net
income. In addition to interest paid on its interest-bearing liabilities, the
Bank's principal expenses are operating expenses.

FISCAL 1995 COMPARED TO FISCAL 1994

     OVERVIEW.  The Bank recorded income before income taxes, extraordinary item
and cumulative effect of change in accounting principle of $54.7 million and net
income of $37.3 million for the year ended september 30, 1995 ("fiscal 1995"),
compared to income before income taxes, extraordinary item and cumulative effect
of change in accounting principle of $52.7 million and net income of $29.0
million for the year ended September 30, 1994 ("fiscal 1994"). The increase in
income for fiscal 1995 was primarily attributable to a $73.0 million increase in
other (non-interest) income resulting primarily from an increase in loan
servicing fees and a $7.3 million increase in net interest income. The positive
effect of these items on income was partially offset by a $52.5 million increase
in operating expenses and a $25.8 million increase in the provision for loan
losses.

     NET INTEREST INCOME.  Net interest income, before the provision for loan
losses, increased $7.3 million (or 4.3%) in fiscal 1995. The Bank would have
recorded interest income of $7.2 million in fiscal 1995 if the Bank's non-
accrual assets and restructured loans had been current in accordance with their
original terms. Interest income of $2.0 million was actually recorded on non-
accrual assets and restructured loans during the fiscal year. The Bank's net
interest income in future periods will continue to be adversely affected by the
Bank's non-performing assets. See "Financial Condition - Asset Quality - Non-
performing Assets."

     The following table sets forth, for the periods indicated, information
regarding the total amount of income from interest-earning assets and the
resulting yields, the interest expense associated with interest-bearing
liabilities, expressed in dollars and rates, and the net interest spread and net
yield on interest-earning assets.

                                      -80-
<PAGE>
 
                         NET INTEREST MARGIN ANALYSIS
                         ----------------------------
                            (Dollars in thousands)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                              -------------------------------------------
                                               September 30,                    1995                      
                                                              -------------------------------------------      
                                                   1995          Average                         Yield/        
                                                Yield/Rate       Balances         Interest       Rate          
                                               -------------  -------------------------------------------             
<S>                                            <C>            <C>                 <C>            <C> 
Assets:                                                                                                        
 Interest-earning assets:                                                                                      
  Loans receivable, net (1)                         11.06 %   $  2,968,269        $294,575         9.92 %      
  Mortgage-backed securities                         6.39          981,253          60,623         6.18        
  Federal funds sold and securities                                                                            
   purchased under agreements to resell              6.31           65,865           3,756         5.70        
  Trading securities                                 -               4,843             373         7.70        
  Investment securities                              4.37            4,405             194         4.40        
  Other interest-earning assets                      6.18          126,792           5,815         4.59        
                                                              ------------    ------------                     
   Total                                             9.70        4,151,427         365,336         8.80        
                                             ------------                     ------------      -------        
Non-interest earning assets:                                                                                   
 Cash                                                              131,345                                     
 Real estate held for investment or sale                           287,344                                     
 Property and equipment, net                                       157,426                                     
 Cost in excess of net assets acquired, net                         46,700                                     
 Other assets                                                      155,953                                     
                                                              ------------                                     
  Total assets                                                $  4,930,195                                     
                                                              ============                                     
Liabilities and stockholders' equity:                                                                          
 Interest-bearing liabilities:                                                                                 
  Deposit accounts:                                                                                            
   Demand deposits                                   2.91     $    875,551          23,721         2.71   
   Savings deposits                                  3.45        1,048,783          35,125         3.35   
   Time deposits                                     5.83        1,025,111          53,033         5.17   
   Money market deposits                             4.02        1,079,531          42,420         3.96   
                                                              ------------    ------------
   Total deposits                                    4.24        4,019,976         154,299         3.84   
  Borrowings                                         7.69          496,938          34,815         7.01   
                                                              ------------    ------------
   Total liabilities                                 4.50        4,516,914         189,114         4.19   
                                             ------------                     ------------      -------
Non interest-bearing items:                                                                                    
 Non-interest bearing deposits                                      69,734                                     
 Other liabilities                                                  48,702                                     
 Stockholders' equity                                              294,845                                     
                                                              ------------ 
   Total liabilities and stockholders' equity                 $  4,930,195                                     
                                                              ============
Net interest income                                                               $176,222                     
                                                                              ============
Net interest spread (2)                                                                            4.61 % 
                                                                                                =======
Net yield on interest-earning assets (3)                                                           4.24 % 
                                                                                                =======
Interest-earning assets to interest-bearing liabilities                                           91.91 %
                                                                                                =======

<CAPTION> 
                                                              --------------------------------------------
                                                                       Year Ended September 30,
                                                                               1994                      
                                                              -------------------------------------------      
                                                                 Average                         Yield/        
                                                                 Balances         Interest       Rate          
                                                              -------------------------------------------              
<S>                                                           <C>                 <C>            <C>  
Assets:                                                       
 Interest-earning assets:                                     $  2,706,032        $255,324         9.44 %             
  Loans receivable, net (1)                                      1,229,098          70,937         5.77               
  Mortgage-backed securities                                                                                          
  Federal funds sold and securities                              
   purchased under agreements to resell                             63,050           2,277         3.61               
  Trading securities                                                15,655           1,019         6.51               
  Investment securities                                              4,594             197         4.29               
  Other interest-earning assets                                    138,163           4,706         3.41      
                                                              ------------    ------------
   Total                                                         4,157,392         334,460         8.04    
                                                                              ------------      -------
Non-interest earning assets:                                                                        
 Cash                                                              116,388                                   
 Real estate held for investment or sale                           356,486                                   
 Property and equipment, net                                       134,574                                   
 Cost in excess of net assets acquired, net                         50,737  
 Other assets                                                      163,541         
                                                              ------------                                     
  Total assets                                                $  4,979,118                        
                                                              ============
Liabilities and stockholders' equity:                                                             
 Interest-bearing liabilities:                                       
  Deposit accounts:                                                  
   Demand deposits                                            $    847,158          23,176         2.74          
   Savings deposits                                              1,208,041          40,720         3.37          
   Time deposits                                                   751,299          29,723         3.96          
   Money market deposits                                         1,149,671          37,305         3.24          
                                                              ------------    ------------   
   Total deposits                                                3,956,169         130,924         3.31     
  Borrowings                                                       622,010          34,620         5.57     
                                                              ------------    ------------                            
   Total liabilities                                             4,578,179         165,544         3.62         
                                                                              ------------      -------
Non interest-bearing items:                                                                                     
 Non-interest bearing deposits                                      61,895                                                      
 Other liabilities                                                  37,059                                 
 Stockholders' equity                                              301,985                                 
                                                              ------------                                              
   Total liabilities and stockholders' equity                 $  4,979,118  
                                                              ============
Net interest income                                                               $168,916       
                                                                              ============ 
Net interest spread (2)                                                                            4.42 %         
                                                                                                =======  
Net yield on interest-earning assets (3)                                                           4.06 %          
                                                                                                =======   
Interest-earning assets to interest-bearing liabilities                                           90.81 %           
                                                                                                =======

<CAPTION> 
                                                              -------------------------------------------
                                                                                1993
                                                              -------------------------------------------      
                                                                 Average                         Yield/        
                                                                 Balances         Interest       Rate          
                                                              -------------------------------------------              
<S>                                                           <C>                 <C>            <C> 
Assets:                                                 
 Interest-earning assets:                                     $  2,135,869        $241,166        11.29 %                
  Loans receivable, net (1)                                      1,508,948          95,085         6.30                  
  Mortgage-backed securities                                                                                              
  Federal funds sold and securities                                          
   purchased under agreements to resell                             30,415             927         3.05                       
  Trading securities                                                 -                -            -                   
  Investment securities                                            125,255           7,929         6.33                  
  Other interest-earning assets                                    152,300           4,430         2.91                  
                                                              ------------    ------------  
   Total                                                         3,952,787         349,537         8.84                   
                                                                              ------------      -------
Non-interest earning assets:                                                                                                  
 Cash                                                              104,195                                    
 Real estate held for investment or sale                           465,841                                    
 Property and equipment, net                                       137,534                                    
 Cost in excess of net assets acquired, net                         54,583                                    
 Other assets                                                      171,951                                    
                                                              ------------                      
  Total assets                                                $  4,886,891                                    
                                                              ============                                    
Liabilities and stockholders' equity:                                                                         
 Interest-bearing liabilities:                                                                                
  Deposit accounts:                                                                                           
   Demand deposits                                            $    750,816          18,569         2.47               
   Savings deposits                                                860,280          27,980         3.25               
   Time deposits                                                   964,926          41,813         4.33               
   Money market deposits                                         1,242,175          39,430         3.17               
                                                              ------------    ------------
   Total deposits                                                3,818,197         127,792         3.35               
  Borrowings                                                       755,111          39,726         5.26               
                                                              ------------    ------------
   Total liabilities                                             4,573,308         167,518         3.66  
                                                                              ------------      -------
Non interest-bearing items:                                      
 Non-interest bearing deposits                                      46,670                                         
 Other liabilities                                                  36,145                                         
 Stockholders' equity                                              230,768                                         
                                                              ------------
   Total liabilities and stockholders' equity                 $  4,886,891                                    
                                                              ============
Net interest income                                                               $182,019                           
                                                                              ============
Net interest spread (2)                                                                            5.18 %      
                                                                                                =======
Net yield on interest-earning assets (3)                                                           4.60 %       
                                                                                                =======
Interest-earning assets to interest-bearing liabilities                                           86.43 %         
                                                                                                =======
</TABLE> 

________________________________________________________________________________
(1)  Includes loans held for sale and/or securitization. Interest on non-
     accruing loans has been included only to the extent reflected in the
     consolidated statements of operations; however, the loan balance is
     included in the average amount outstanding until transferred to real estate
     acquired in settlement of loans. Includes ($10,062), ($4,097) and $742 of
     amortized loan fees, premiums and discounts in interest income for the
     years ended September 30, 1995, 1994 and 1993.

(2)  Equals weighted average yield on total interest-earning assets less
     weighted average rate on total interest-bearing liabilities.

(3)  Equals net interest income divided by the average balances of total
     interest-earning assets.

                                      -81-
<PAGE>
 
     The following table presents certain information regarding changes in
interest income and interest expense of the Bank during the periods indicated.
For each category of interest-earning assets and interest-bearing liabilities,
information is provided on changes attributable to changes in volume (change in
volume multiplied by old rate); changes in rate (change in rate multiplied by
old volume); and changes in rate and volume.

                                      -82-
<PAGE>
 
<TABLE>
<CAPTION>
                                         Volume and Rate Changes in Net Interest Income
                               ---------------------------------------------------------------
                                                       (In thousands)
- ----------------------------------------------------------------------------------------------------------------
                                                       Year Ended September 30, 1995  Compared to
                                                              Year Ended September 30, 1994
                                                        Increase (Decrease) Due to Change in (1)
                                                ----------------------------------------------------
                                                                                           Total
                                                     Volume          Rate                  Change
                                                -------------     ------------         -------------
<S>                                             <C>               <C>                  <C>
Interest income:
         Loans (2)                                  $  25,743      $    13,508           $    39,251
         Mortgage-backed securities                   (15,094)           4,780               (10,314)
         Federal funds sold and securities
          purchased under agreements to resell             78            1,015                 1,093
         Trading securities                              (805)             159                  (646)
         Investment securities                             (8)               5                    (3)
         Other interest-earning assets                   (339)           1,834                 1,495
                                                -------------     ------------         -------------
             Total interest income                      9,575           21,301                30,876
                                                -------------     ------------         -------------

Interest expense:
         Deposit accounts                               2,139           21,236                23,375
         Borrowings                                    (7,752)           7,947                   195
                                                -------------     ------------         -------------
             Total interest expense                    (5,613)          29,183                23,570
                                                -------------     ------------         -------------

Increase (decrease) in
         net interest income                        $  15,188      $    (7,882)          $     7,306
                                                =============     ============         =============
<CAPTION>
                                                       Year Ended September 30, 1994  Compared to
                                                            Year Ended September 30, 1993
                                                        Increase (Decrease) Due to Change in (1)
                                                ----------------------------------------------------
                                                                                           Total
                                                   Volume             Rate                Change
                                                -------------     ------------         -------------
<S>                                             <C>               <C>                  <C>
Interest income:
         Loans (2)                                 $   57,741      $   (43,583)          $    14,158
         Mortgage-backed securities                   (16,598)          (7,550)              (24,148)
         Federal funds sold and securities
          purchased under agreements to resell            458               78                   536
         Trading securities                             1,019                -                 1,019
         Investment securities                         (5,794)          (1,938)               (7,732)
       Other interest-earning assets                     (152)           1,242                 1,090
                                                -------------     ------------         -------------
             Total interest expense                    36,674          (51,751)              (15,077)
                                                -------------     ------------         -------------

Interest expense:
         Deposit accounts                               4,650           (1,518)                3,132
         Borrowings                                    (7,335)           2,229                (5,106)
                                                -------------     ------------         -------------
             Total interest expense                    (2,685)             711                (1,974)
                                                -------------     ------------         -------------
Increase (decrease) in
         net interest income                       $   39,359      $   (52,462)          $   (13,103)
                                                =============     ============         =============
</TABLE>

________________________________________________________________________________
(1)  The net change attributable to the combined impact of volume and rate has
     been allocated in proportion to the absolute value of the change due to
     volume and the change due to rates.
(2)  Includes loans held for sale and/or securitization.

                                      -83-
<PAGE>
 
     Interest income in fiscal 1995 increased $30.9 million from the level in
fiscal 1994, primarily as a result of higher average balances of loans
receivable. Higher average yields earned by the Bank on all of its interest-
earning asset categories also contributed to the increase in interest income.
The effect on interest income of higher average balances of loans and higher
average yields was offset in part by lower average balances of mortgage-backed
securities.

     The Bank's net yield on interest-earning assets increased to 4.24% in
fiscal 1995 from 4.06% in fiscal 1994. The increase primarily resulted from the
upward adjustment of interest rates on certain of the Bank's adjustable-rate
products to reflect increases in market interest rates to which rates on such
products are indexed. The effect of higher yields was offset in part by an
increase in the rates paid by the Bank on its interest-bearing liabilities.

     Interest income on loans, the largest category of interest-earning assets,
increased by $39.3 million (or 15.4%) from fiscal 1994. The increase in interest
income on loans was primarily attributable to higher average balances. Average
balances of consumer loans (other than credit card loans), principally
automobile loans, increased $150.4 million (or 63.6%) in fiscal 1995. The higher
balances were largely responsible for the increase of $15.3 million (or 78.2%)
in interest income on consumer loans. Average balances of credit card loans
increased $81.4 million (or 8.9%) during fiscal 1995, largely as a result of new
account originations. The increase in balances of such loans contributed to an
$18.8 million (or 14.0%) increase in interest income from these assets. Average
balances of single-family residential permanent loans increased $68.2 million
(or 5.2%) as a result of increased originations of such loans during the current
year. Interest income on these loans increased $10.0 million (or 11.2%) from
fiscal 1994. Average balances of home equity credit line loans declined in
fiscal 1995, largely as a result of the Bank's securitization and sale activity.
The securitization and sale of $181.9 million and $150.5 million of home equity
credit line receivables in September 1994 and 1995, respectively, more than
offset the originations of $128.9 million of such loans during fiscal 1995, and
resulted in a decline of $25.9 million (or 19.1%) in average balances of home
equity credit line receivables.

     Higher average yields on the loan portfolio also contributed to the
increase in interest income on loans. The average yield on the loan portfolio in
fiscal 1995 increased by 48 basis points (to 9.92% from 9.44%) from the average
yield in fiscal 1994. An increase in the average yield on credit card loans to
15.34% from 14.65% and on consumer loans to 8.99% from 8.25% contributed to the
increase in loan portfolio interest income. Increases in the average yields on
single-family residential permanent loans (to 7.20% from 6.81%), home equity
credit line loans (to 8.74% from 6.96%), commercial permanent loans (to 6.78%
from 6.37%) and construction loans (to 10.46% from 6.98%) also contributed to
the increased income on such assets. The increase in the average yields on these
loans reflected the upward adjustment of interest rates on such loans to reflect
increases in market interest rates to which rates on such products are indexed.

     Interest income on mortgage-backed securities decreased $10.3 million (or
14.5%) primarily because of lower average balances. The reduced balances in
fiscal 1995 reflected the effects of scheduled principal paydowns and
unscheduled principal prepayments. The negative effect of the lower average
balances was offset in part by an increase in the average interest rates on
these securities to 6.18% from 5.77%, primarily as a result of higher market
interest rates in fiscal 1995.

     Other interest income increased by $2.6 million (or 37.1%) in fiscal 1995
primarily as a result of higher average yields on federal funds sold and

                                      -84-
<PAGE>
 
securities purchased under agreements to resell, and, to a lesser extent,
Federal Home Loan Bank stock.

     Interest expense increased $23.6 million in fiscal 1995 primarily because
of an increase of $23.4 million in interest expense on deposits, the largest
category of interest-bearing liabilities. Interest expense on deposits increased
as a result of an increase in average rates (to 3.84% from 3.31%), which
reflected higher market interest rates in fiscal 1995 and a shift in the
composition of the Bank's deposits to higher yielding certificates of deposit
(average rates on certificates of deposits increased 30.8%, to 5.17% from 3.96%)
as well as, to a lesser extent, an increase in average deposit balances of $63.8
million. See "Financial Condition - Asset and Liability Management."

     The increase in interest expense paid on borrowings was primarily
attributable to an increase in the average cost of these borrowings (to 7.01%
from 5.57%), which reflected higher market interest rates in fiscal 1995. This
was particularly true for securities sold under repurchase agreements for which
the weighted average interest rate increased 226 basis points over the rate for
fiscal 1994. The increase in interest expense resulting from higher interest
rates was partially offset by a $125.1 million decrease in the average balances
of borrowings from $622.0 million for fiscal 1994 to $496.9 million for fiscal
1995.

     PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses increased
to $55.0 million in fiscal 1995 from $29.2 million in fiscal 1994. the $25.8
million increase over the prior year was attributable to increases of $20.9
million in the provision for losses on credit card loans, $3.5 million in the
provision for losses on consumer loans and $1.4 million in the provision for
losses on real estate loans. The higher provisions on credit card and consumer
loans resulted from increased origination volume of such loans. See "financial
condition - Asset Quality - Allowances for Losses."

     OTHER INCOME.  The increase in other (non-interest) income to $233.5
million in fiscal 1995 from $160.5 million in fiscal 1994 was primarily
attributable to an increase in loan servicing fees.  The positive effect of this
item on other income was partially offset by decreases in most other categories
of non-interest income.

     An increase of $77.7 million in excess servicing fees and $32.6 million of
servicing fees earned by the Bank for servicing its portfolios of securitized
credit card loans contributed to an increase of $114.4 million (or 163.7%) in
loan servicing fees.  Such excess servicing fees and servicing fees have
increased in recent periods as a result of greater securitization activity by
the Bank.

     Credit card fees, consisting of membership fees, late charges, interchange
fees and cash advance charges, decreased $11.2 million (53.2%) in fiscal 1995
from the level in fiscal 1994. The decrease was primarily attributable to a $3.0
million and $9.2 million decrease in late charges and interchange fees,
respectively.  The decrease was partially offset by an increase in cash advance
charges as a result of increased account activity, which reflects the increase
in new account originations.

     Gain on sales of credit card relationships, loans and mortgage-backed
securities decreased by $17.6 million primarily because the Bank realized a
significant gain from the sale of credit card relationships (or accounts) in
fiscal 1994, but did not consummate any such sale in fiscal 1995.

     Gain on sales of mortgage servicing rights decreased by $4.4 million as a
result of a decline in the volume of mortgage servicing rights sold during the
current period.  During fiscal 1995 and 1994, the Bank sold the rights to

                                      -85-
<PAGE>
 
service mortgage loans with principal balances of approximately $148.1 million
and $383.9 million, respectively.

     The $6.0 million decrease in earnings on real estate held for investment or
sale was primarily attributable to an increase of $12.3 million in the provision
for losses on such assets and a decrease of $1.1 million in the operating income
generated by the REO properties.  See "Financial Condition - Asset Quality -
Allowances for Losses."  Partially offsetting these items was a $4.1 million
increase in partnership earnings recorded on real estate held for investment and
a $3.3 million increase in the gain recorded on sales of the Bank's REO
properties.

     The $4.0 million decline in other income was primarily a result of the
establishment of a reserve on a fixed asset.  A $6.2 million reserve, previously
established as a reserve against an REI property, was transferred with such
property to property and equipment.  See "Financial Condition - Real Estate Held
for Investment."

     OPERATING EXPENSES.  Operating expenses for fiscal 1995 increased $52.5
million (21.2%) from the level in fiscal 1994.  The main components of the
higher operating expenses were increases in salaries and employee benefits, data
processing and other expenses.  The $21.0 million increase in salaries and
employee benefits resulted primarily from the addition of staff to the Bank's
credit card operations.  The $12.5 million increase in data processing expenses
was principally attributable to an increase in the number of credit card
accounts outstanding and the activity generated by such accounts during fiscal
1995.  The $15.6 million increase in other operating expenses was primarily a
result of increased credit card fraud losses during the current period.

FISCAL 1994 COMPARED TO FISCAL 1993

     OVERVIEW.  The Bank recorded income before income taxes, extraordinary item
and cumulative effect of change in accounting principal of $52.7 million and net
income of $29.0 million for the year ended september  30, 1994 ("fiscal 1994"),
compared to income before taxes, extraordinary item and cumulative effect of
change in accounting principle of $64.0 million and net income of $37.4 million
for the year ended september 30, 1993 ("fiscal 1993").  The decline in income
for fiscal 1994 was primarily attributable to a $57.2 million increase in
operating expenses, a $13.1 million decrease in total net interest income, a
$5.0 million decrease in credit card fees and an $8.9 million decrease in gain
on sale of investment securities.  The decrease in income for the year was
offset in part by a $31.2 million decrease in the provision for loan losses and
a $29.8 million increase in other (non-interest) income resulting primarily from
a $25.0 million increase in loan and deposit servicing fees and improved results
on real estate held for investment or sale.

     The Bank's net income for the 1994 period reflected a $6.3 million
extraordinary loss, net of related income taxes, resulting from the Bank's
redemption of $128.5 million principal amount of subordinated capital debentures
in December 1993. See Note 17 to the Consolidated Financial Statements in this
report.

     The Bank adopted SFAS 109 effective October 1, 1993.  The cumulative effect
of this change in accounting principle of $5.1 million was recognized as a
benefit in the operating results for fiscal 1994.  See Note 1 to the
Consolidated Financial Statements in this report.

     NET INTEREST INCOME.  Net interest income, before the provision for loan
losses, decreased $13.1 million (or 7.2%) in fiscal 1994, as the average yield
on interest-earning assets decreased at a rate greater than the decrease in 

                                      -86-
<PAGE>
 
the average rate on interest-bearing liabilities.  See "Financial Condition
Asset and Liability Management."

     The Bank would have recorded interest income of $9.1 million in fiscal 1994
if the Bank's non-accrual assets and restructured loans had current in
accordance with their original terms.  Interest income of $2.7 million was
actually recorded on non-accrual assets and restructured loans during the fiscal
year.  The Bank's net interest income in future periods will continue to be
adversely affected by the Bank's non-performing assets.  See "Financial
Condition - Asset Quality - Non-performing Assets."

     Interest income in fiscal 1994 decreased $15.1 million from the level in
fiscal 1993 as a result of lower average yields earned by the Bank on the
principal categories of its interest-earning assets.  The effect of the lower
average yields on interest income was offset in part by higher average balances
of loans receivable and, to a lesser extent, trading securities and other
interest-earning assets.

     The Bank's net interest spread declined to 4.42% in fiscal 1994 from 5.18%
in fiscal 1993.  The decline reflected the effects of marketing strategies which
included the offering of lower introductory rates for certain loan products,
primarily credit card and home equity credit line loans, and the increased
origination of credit card loans; the higher level of asset securitization
activities; and the downward adjustment of interest rates on certain of the
Bank's adjustable-rate products to reflect previous declines in market interest
rates to which the loan rates on such products are indexed.

     Interest income on loans, the largest category of interest-earning assets,
increased by $14.2 million (or 5.9%) from fiscal 1993.  The increase in interest
income on loans was attributable to higher average balances of the loan
portfolio.  Average balances of single-family residential permanent loans
increased $326.7 million (or 33.0%) as a result of increased origination of such
loans, during the current year.  Interest income on these loans increased $17.1
million (or 23.6%) from fiscal 1993.  Average balances of credit card loans
increased $82.3 million (or 9.9%) in fiscal 1994, largely as a result of new
account originations in connection with the Bank's resumption of active national
solicitation of credit card accounts.  An increase of $11.1 million (or 132.0%)
in interest income on consumer loans (other than credit card loans) was
attributable to increased originations of automobile loans, which resulted in an
increase in the average balances of such consumer loans to 236.5 million from
$89.7 million.  Average balances of commercial permanent loans increased $14.4
million (or 18.0%), primarily as a result of an increase in loans made to
purchasers of certain of the Bank's REO in connection with the sales of such
REO.  Average balances of home equity credit line loans declined in fiscal 1994,
largely as a result of the Bank's securitization and sale activity.  The
securitization and sale of $194.2 million, $146.2 million and $181.9 million of
home equity credit line receivables in december 1992, september 1993 and
september 1994, respectively, contributed to a decline of $19.5 million (or
12.6%) in average balances of home equity credit line receivables, which was
largely responsible for a $1.5 million decline in interest income.

     Lower average yields on the loan portfolio partially offset the effect of
higher average balances.  The average yield on the loan portfolio in fiscal 1994
decreased by 185 basis points (to 9.44% from 11.29%) from the average yield in
fiscal 1993.  Special introductory and promotional interest rates to new and
existing credit card holders contributed to a decline in the average yield on
credit card loans to 14.65% from 17.68% and to a decline of $13.2 million in
interest income on these loans.  The average yield on home equity credit line
loans decreased to 6.96% from 7.05%, primarily as a result of introductory rates
offered on new home equity credit line loans.  The average 

                                      -87-
<PAGE>
 
yield on single-family residential loans declined to 6.81% from 7.33%, as
customers continued to refinance higher rate mortgage loans into mortgage loans
with lower rates.

     Interest income on mortgage-backed securities decreased $24.1 million
because of lower average interest rates and lower average Balances.  The reduced
mortgage-backed security balances in fiscal 1994 reflected the effects of the
sale of $127.8 million of such securities during fiscal 1993.  Average interest
rates on these securities declined to 5.77% from 6.30%, primarily as a result of
the prepayment of higher rate mortgage-backed securities and the purchase of
mortgage-backed securities with lower rates.

     Interest income on investment securities decreased $7.7 million as a result
of the sale in June 1993 of U.S. Government securities with a book balance of
$172.9 million, which resulted in lower average, balances of such securities in
fiscal 1994.

     Interest expense decreased $2.0 million (or 1.2%) for the year ended
September 30, 1994 because of a decline of $5.1 million in interest expense on
borrowings.  The decrease in interest paid on borrowings was primarily
attributable to a $4.2 million decrease in interest expense on repurchase
agreement transactions and a $2.0 million decrease interest expense on the
Bank's subordinated debentures.  A decrease of $160.8 million (or 60.6%) in the
average balances of repurchase agreements contributed to the reduced interest
expense on repurchase agreement transactions.  The decline in interest expense
on the Bank's subordinated debentures reflected the effects of the refinancing
of two outstanding debenture issues in the first quarter of fiscal 1994 with the
proceeds of a new, lower-rate debenture issue.  As a result of such refinancing,
the annual interest rate paid by the Bank on its debentures decreased to 10.02%
in fiscal 1994 from 13.55% in fiscal 1993.  See Note 17 to the Consolidated
Financial Statements in this report.

     The decrease in interest expense on borrowings was partially offset by a
$3.1 million increase in interest expense on deposits, the largest category of
interest-bearing liabilities.  Interest expense on deposits increased
principally as a result of an increase of $138.0 million in average deposit
balances.  See "Financial Condition - Asset And Liability Management."

     PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses decreased
to $29.2 million in fiscal 1994 from $60.4 million in the prior fiscal year.
the decrease was primarily attributable to a decrease of $20.5 million in the
provision for losses on credit card loans.  the lower provision resulted in part
from a decline in net charge-offs of credit card loans in fiscal 1994.  In
addition, the securitization and sale of $850 million of credit card receivables
in the fourth quarter of fiscal 1994 and of $200.0 million and $300.0 million of
credit card receivables in the march 1994 and june 1994 quarters, respectively,
reduced the amount of such receivables against which the Bank maintains the
reserve.  The provision for losses on real estate loans decreased $10.2 million,
reflecting the Bank's implementation of sop 92-3 during the december 1992
quarter.  See "Financial Condition - Asset Quality .Valuation Allowances For
Losses."

     OTHER INCOME.  The increase in other (non-interest) income to $160.5
million in fiscal 1994 from $130.7 million in fiscal 1993 was primarily
attributable to an increase in loan and deposit servicing fees.  In addition,
the Bank recorded earnings on real estate held for investment or sale, compared
to a loss in fiscal 1993.  The positive effect of these items on other income
was partially offset by a decrease in credit card fees and a decrease in gain on
sale of investment securities.

                                      -88-
<PAGE>
 
     An increase of $21.8 million in excess servicing fees and $4.4. million of
servicing fees earned by the Bank for servicing its portfolios of securitized
credit card loans contributed to an increase of $25.0 million (or 38.4%) in loan
and deposit servicing fees. such excess servicing fees and servicing fees have
increased in recent periods as a result of greater securitization activity by
the Bank.  The increase in loan and deposit servicing fees also reflected a $4.6
million increase in excess servicing fees related to home equity credit line
securitizations.  The excess servicing fee level rose because of a decrease in
the average prepayment rate with respect to the underlying home equity credit
line receivables.  See "Excess Servicing Assets" in Note 1 to the Consolidated
Financial Statements in this report.

     The improved results on real estate held for investment or sale were
primarily attributable to a decrease of $16.4 million in the provision for
losses on such assets.  The Bank's implementation of sop 92-3 in the quarter
ended december 31, 1992 resulted in $19.0 million of additional provisions for
real estate losses in that period which was required to reduce the book value of
the Bank's foreclosed assets to fair value.  An increase of $2.0 million in the
gain recorded on sales of the Bank's REO properties also contributed to the
earnings on real estate held for investment or sale.  These results were
partially offset by a $3.0 million decrease in the operating income generated by
the Bank's REO properties.

     Credit card fees, consisting of membership fees, late charges, inter-change
fees and cash advance charges, decreased $5.0 million (19.4%) in fiscal year
1994 from the level in fiscal 1993).  The decrease was primarily attributable to
a $7.3 million increase in rebate expense on credit card retail purchases, which
the Bank incurred in connection with promotional activities undertaken beginning
in 1993.  The decrease was partially offset by an increase in interchange fees
and cash advance charges as a result of increased account activity.  The
increased number of accounts reflected the increase in new account originations
in connection with the Bank's resumption of active national solicitation of new
credit card accounts.

     Gain on sale of investment securities decreased by $8.9 million as a result
of the sale in the June 1993 quarter of U.S. Government securities with a book
value of $172.9 million.

     OPERATING EXPENSES.  Operating expenses for the year ended september 30,
1994 increased $59.2 million (31.4%) from the level in fiscal 1993.  The main
components of the higher operating expenses were increases in marketing
expenses, salaries and employee benefits, and data processing expenses.  The
$31.3 million increase in marketing expenses was primarily incurred in
connection with the Bank's expanded marketing program for its credit card
products and services initiated in june 1993 with the resumption of active
national solicitation of new credit card accounts.  See "Business - Lending -
Credit Card Lending." The $17.7 million increase in salaries and employee
benefits resulted primarily from the addition of staff to the Bank's credit card
operations and discretionary bonuses paid to substantially all employees in
december 1993.  The $8.5 million increase in data processing expense was
principally attributable to an increase in the number of credit card accounts
outstanding and the activity generated by such accounts during fiscal 1994.  in
order to take advantage of additional opportunities to enhance profitability,
the Bank may be required to incur increased expenditures for salaries and
employee benefits, loan expenses and marketing expenses, which will contribute
to higher operating expenses in future periods.

                                      -89-
<PAGE>
 
ITEM 8.        FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

                                   CONTENTS


Page
- ----

(a)  Report of Independent Public Accountants..............................  F-2

(b)  Consolidated Statements of Financial Condition
     at September  30, 1995 and 1994.......................................  F-3

(c)  Consolidated Statements of Operations for the
     Years Ended September  30, 1995, 1994 and 1993........................  F-4

(d)  Consolidated Statements of Stockholders' Equity
     for the Years Ended September  30, 1995,
     1994 and 1993.........................................................  F-6

(e)  Consolidated Statements of Cash Flows for
     the Years Ended September  30, 1995, 1994 and 1993....................  F-7

(f)  Notes to Consolidated Financial Statements............................ F-10

                                      F-1
<PAGE>
 
                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
                   ----------------------------------------


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

We have audited the accompanying consolidated statements of financial condition 
of Chevy Chase Bank, F.S.B. and subsidiaries as of September 30, 1995 and 1994, 
and the related consolidated statements of operations, stockholders' equity and 
cash flows for each of the three years in the period ended September 30, 1995. 
These financial statements are the responsibility of the Bank's management. Our 
responsibility is to express an opinion on these 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 an 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 financial statements referred to above present fairly, in
all material respects, the financial position of Chevy Chase Bank, F.S.B. and
subsidiaries as of September 30, 1995 and 1994, and the results of their
operations and their cash flows for each of the three years in the period ended
September 30, 1995, in conformity with generally accepted accounting principles.

As explained in Note 1 to the financial statements, effective December 31, 1992,
the Bank changed its method of accounting for foreclosed assets. Also, as 
explained in Note 1 to the financial statements, effective October 1, 1993, the 
Bank changed its method of accounting for income taxes, impaired loans, and 
investments in securities and mortgage-backed securities. Also, as explained 
in Note 1 to the financial statements, effective July 1, 1995, the Bank changed 
its method of accounting for mortgage servicing rights.


                                                         /s/ Arthur Andersen LLP


Washington, D.C.
October 20, 1995, except with respect to Note 26 and
the last paragraph of Note 21, as to which the dates are
November 13, 1995 and November 20, 1995, respectively.

<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           -----------------------
                CONSOLIDATED  STATEMENTS OF FINANCIAL CONDITION
                -----------------------------------------------
                                (IN  THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                                          September 30,           
                                                                               -----------------------------------
                                                                                    1995                 1994    
                                                                               --------------      ---------------
                                                       ASSETS                                                    
                                                       ------                                                     
<S>                                                                            <C>                 <C>              
Cash and due from banks                                                        $      198,096      $       166,752 
Interest-bearing deposits                                                              51,186               14,345 
Federal funds sold and securities purchased under                                                                  
     agreements to resell                                                             110,000              191,000 
Loans held for sale                                                                    68,679               33,598 
Loans held for securitization and sale                                                500,000              115,000 
Investment securities (market value of $4,371 and                                                                  
     $4,364, respectively)                                                              4,370                4,364 
Mortgage-backed securities (market value of                                                                       
     $879,720 and $1,025,525, respectively)                                           880,208            1,025,525 
Loans receivable (net of reserve for losses of                                                                    
     $60,496 and $50,205, respectively)                                             2,327,286            2,357,721
Federal Home Loan Bank stock                                                           31,940               31,940
Real estate held for investment or sale (net of reserve                                                           
     for losses of $135,236 and $118,973, respectively)                               222,860              330,032
Property and equipment, net                                                           174,673              138,274
Cost in excess of net assets acquired, net                                             44,528               48,637
Excess servicing assets, net                                                           25,640               25,198
Mortgage servicing rights, net                                                         28,369               15,075
Other assets                                                                          280,160              206,327
                                                                               --------------      --------------- 
     Total assets                                                              $    4,947,995      $     4,703,788
                                                                               ==============      =============== 

                    LIABILITIES AND STOCKHOLDERS' EQUITY   
                    ------------------------------------
Liabilities:                                                                                                       
Deposit accounts                                                               $    4,159,252      $     4,008,761 
Securities sold under repurchase agreements                                                                        
     and other short-term borrowings                                                   10,435                8,907  
Bonds payable                                                                             -                 24,030  
Notes payable                                                                           7,514                7,729  
Federal Home Loan Bank advances                                                       155,052              100,000  
Custodial accounts                                                                      7,413               19,523  
Amounts due to banks                                                                   32,240               30,373  
Other liabilities                                                                      87,545               54,509  
                                                                               --------------      --------------- 
                                                                                    4,459,451            4,253,832 
Capital notes-subordinated                                                            160,000              160,000 
                                                                               --------------      ---------------  
     Total liabilities                                                              4,619,451            4,413,832 
                                                                               --------------      --------------- 
                                                                                                                   
Stockholders' equity:                                                                                              
13% Noncumulative Perpetual Preferred Stock, Series A,                                                             
     $0.01 par value, 3,000,000 shares authorized, issued                                                          
     and outstanding                                                                       30                   30 
Common stock, $1 par value, 10,000,000 shares                                                                    -       
     authorized, 510,000 shares issued, 10,000 shares                                                              
     outstanding                                                                           10                   10  
Capital contributed in excess of par                                                  165,704              165,704  
Retained earnings                                                                     165,912              138,340  
Net unrealized holding gains (losses)                                                  (3,112)             (14,128) 
                                                                               --------------      --------------- 
     Total stockholders' equity                                                       328,544              289,956 
                                                                               --------------      --------------- 
     Total liabilities and stockholders' equity                                $    4,947,995      $     4,703,788 
                                                                               ==============      ===============  
</TABLE> 

- --------------------------------------------------------------------------------
The Notes to Consolidated Financial Statements are an integral part of these
statements.

                                      F-3
<PAGE>
 
                           CHEVY CHASE  BANK, F.S.B.
                           ------------------------   
                    CONSOLIDATED STATEMENTS OF OPERATIONS 
                    -------------------------------------
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

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

<TABLE> 
<CAPTION>
                                                                                   Year Ended September 30,
                                                           ---------------------------------------------------------------
                                                                 1995                   1994                     1993
                                                           -----------------      ------------------       ---------------
<S>                                                        <C>                    <C>                   <C>         
Interest income
   Loans                                                    $    294,575          $    255,324          $    241,166
   Mortgage-backed securities                                     60,623                70,937                95,085
   Trading securities                                                373                 1,019                     -
   Investment securities                                             194                   197                 7,929
   Other                                                           9,571                 6,983                 5,357
                                                            ------------          ------------          ------------    
      Total interest income                                      365,336               334,460               349,537
                                                            ------------          ------------          ------------    
Interest expense
   Deposit accounts                                              154,299               130,924               127,792          
   Short-term borrowings                                          18,094                11,439                13,333          
   Long-term borrowings                                           16,721                23,181                26,393           
                                                            ------------          ------------          ------------    
      Total interest expense                                     189,114               165,544               167,518
                                                            ------------          ------------          ------------    
      Net interest income                                        176,222               168,916               182,019
Provision for loan losses                                         54,979                29,222                60,372
                                                            ------------          ------------          ------------    
      Net interest income after provision
       for loan losses                                           121,243               139,694               121,647
                                                            ------------          ------------          ------------    
Other income
   Credit card fees                                                9,855                21,054                26,010
   Loan servicing fees                                           184,275                69,878                46,631
   Deposit servicing fees                                         24,442                20,347                18,575
   Gain on sale of investment securities, net                          -                     -                 8,895
   Gain (loss) on sales of trading securities, net                  (600)                1,695                     -     
   Earnings (loss) on real estate held for                  
      investment or sale, net                                     (4,672)                1,326               (12,722)
   Gain on sales of credit card relationships, loans        
      and mortgage-backed securities, net                         12,882                30,522                31,338
   Gain on sales of mortgage servicing rights, net                 1,397                 5,833                 4,828
   Other                                                           5,923                 9,885                 7,161
                                                            ------------          ------------          ------------    
      Total other income                                         233,502               160,540               130,716
                                                            ------------          ------------          ------------    
Operating expenses
   Salaries and employee benefits                                108,432                87,390                69,739
   Loan                                                           15,720                14,915                19,985
   Property and equipment                                         29,062                25,493                23,793
   Marketing                                                      46,117                46,441                15,138
   Data processing                                                43,270                30,766                22,249
   Deposit insurance premiums                                     10,749                11,527                11,273
   Amortization of cost in excess of net          
     assets acquired                                               4,110                 4,013                 3,698
   Other                                                          42,633                27,025                22,494
                                                            ------------          ------------          ------------    
     Total operating expenses                                    300,093               247,570               188,369
                                                            ------------          ------------          ------------    
</TABLE> 

- --------------------------------------------------------------------------------
Continued on the following page.

                                      F-4
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                            -----------------------
               CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
               ------------------------------------------------
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

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

<TABLE> 
<CAPTION> 
                                                                  Year Ended September 30,
                                                       --------------------------------------------------------------
                                                              1995                  1994                    1993
                                                       -----------------      -------------------     ---------------
<S>                                                 <C>                       <C>                     <C> 
Income before income taxes, extraordinary                                                           
   item and cumulative effect of change in                                                          
   accounting principle                                 54,652                    52,664                    63,994
                                                                                                    
Provision for income taxes                              17,330                    22,394                    26,603
                                                       -------                   -------                   -------
                                                                                                    
Income before extraordinary item and cumulative                                                     
   effect of change in accounting principle             37,322                    30,270                    37,391
                                                                                                    
Extraordinary loss on early extinguishment of debt,                                                 
    net of tax benefit of $4,143                             -                    (6,333)                        -
                                                        -------                   -------                   -------
Income before cumulative effect of change in                                                        
   accounting principle                                 37,322                    23,937                    37,391
                                                                                                    
Cumulative effect of change in accounting for                                                       
    income taxes                                             -                     5,103                         -
                                                      --------                  --------                  --------
NET INCOME                                          $   37,322                $   29,040                $   37,391
                                                      ========                  ========                  ========
PREFERRED STOCK DIVIDENDS                                9,750                     9,750                     1,896
                                                      --------                  --------                  --------
                                                                                                    
EARNINGS AVAILABLE TO                                                                               
   COMMON STOCKHOLDERS                              $   27,572                $   19,290                $   35,495
                                                      ========                  ========                  ========       
EARNINGS PER COMMON SHARE:                                                                          
   Before extraordinary item and cumulative                                                         
      effect of change in accounting principle      $ 2,757.20                $ 2,052.00                $ 3,549.50
                                                                                                    
   Extraordinary item                                        -                   (633.30)                        -
                                                                                                    
   Cumulative effect of change in accounting                                                        
      for income taxes                                       -                    510.30                         -
                                                    ----------                ----------                ----------       
   Earnings per common share                        $ 2,757.20                $ 1,929.00                $ 3,549.50
                                                    ==========                ==========                ==========             
</TABLE> 

- --------------------------------------------------------------------------------
The Notes to Consolidated Financial Statements are an integral part of these
statements.

                                      F-5
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           -----------------------
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                -----------------------------------------------
                                (IN THOUSANDS)

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

<TABLE> 
<CAPTION> 
                                                                                                          Net
                                                                        Capital                        Unrealized         
                                                                       Contributed                      Holding            Total
                                       Preferred         Common         in Excess        Retained        Gains         Stockholders'

                                         Stock            Stock           of Par         Earnings       (Losses)          Equity
                                     ------------     -----------     --------------   ------------   -------------    -------------
<S>                                  <C>              <C>             <C>              <C>            <C>              <C> 
Balance, September 30, 1992                    -              10             93,865         83,555              -           177,430
   Net income                                  -               -                  -         37,391              -            37,391
   Sale of 13% Noncumulative                                                                                           
     Perpetual Preferred Stock,                                                                                        
     Series A                                 30               -             71,839              -              -            71,869
   Cash dividends on 13%                                                                                               
     Noncumulative Perpetual                                                                                           
     Preferred Stock, Series A                 -               -                  -         (1,896)             -            (1,896)
                                                                                                                       
                                     ------------     -----------     --------------   ------------   -------------    -------------
                                                                                                                       
                                                                                                                       
Balance, September 30, 1993                   30              10            165,704        119,050              -           284,794
   Cumulative effect of change                                                                                                    
     in accounting for securities              -               -                  -              -         16,262            16,262
   Net income                                  -               -                  -         29,040              -            29,040 
   Cash dividends on 13%                                                                                                            
     Noncumulative Perpetual                                                                                                        
     Preferred Stock, Series A                 -               -                  -         (9,750)             -            (9,750)
   Decrease in net unrealized                                                                                                       
     holding gains (losses)                    -               -                  -              -        (30,390)          (30,390)
                                     ------------     -----------     --------------   ------------   -------------    -------------
                                                                                                                       
Balance, September 30, 1994                   30              10            165,704        138,340        (14,128)          289,956 
   Net income                                  -               -                  -         37,322              -            37,322 
   Cash dividends on 13%                                                                                                            
     Noncumulative Perpetual                                                                                                        
     Preferred Stock, Series A                 -               -                  -         (9,750)             -            (9,750)
   Increase in net unrealized                                                                                                       
     holding gains (losses)                    -               -                  -              -         11,016            11,016 
                                     ------------     -----------     --------------   ------------   -------------    -------------
                                                                                                                       
Balance, September 30, 1995          $        30      $       10      $     165,704    $   165,912    $    (3,112)     $    328,544 
                                     ============     ===========     ==============   ============   =============    =============
</TABLE> 

- --------------------------------------------------------------------------------
The Notes to Consolidated Financial Statements are an integral part of these
statements.

                                      F-6
<PAGE>
 
                           Chevy Chase Bank, F.S.B.
                           -----------------------
                     Consolidated Statements of Cash Flows
                     -------------------------------------
               Increase (Decrease) in Cash and Cash Equivalents
                                (In thousands)

<TABLE> 
<CAPTION> 
- -------------------------------------------------------------------------------------------------------------------------
                                                                                   Year Ended September 30,                        
                                                                       --------------------------------------------------       
                                                                            1995              1994              1993              
                                                                       ---------------   --------------    --------------       
<S>                                                                    <C>                <C>                <C>                   
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                                              
Net income                                                             $       37,322     $      29,040    $       37,391          
Adjustments to reconcile net income to net cash                                                                                    
 provided by (used in) operating activities:                                                                                       
 Accretion of premiums, discounts and net deferred loan fees                     (457)           (1,299)           (8,619)          

 Depreciation and amortization                                                 21,461            18,056            15,945           

 Amortization of cost in excess of net assets acquired and                                                                         
 purchased mortgage servicing rights                                            6,264            10,114            15,763          
 Loss on extinguishment of debt                                                     -            10,476                 -           

 Provision for loan losses                                                     54,979            29,222            60,372           

 Net fundings of loans held for sale and/or securitization                   (390,634)         (874,917)         (903,941)          

 Proceeds from sales of trading securities                                    239,147           688,811                 -           

 Proceeds from sales of loans and securities held                                                                                  
  for sale and/or securitization                                            2,188,531         2,276,391         1,946,826           

 Equity earnings from investments in limited partnerships                      (4,470)             (391)           (1,694)          

 Gain on sales of real estate held for investment or sale, net                (14,797)          (11,466)           (9,503)          

 Provision for losses on real estate held for investment or sale               26,321            14,052            30,415          
 Gain on sale of investment securities, net                                         -                 -            (8,895)         
 (Gain) loss on sales of trading securities, net                                  600            (1,695)                -          
 Gain on sales of credit card relationships, loans and                                                                              
  mortgage-backed securities, net                                             (12,882)          (30,522)          (31,338)
                                                                
 Gain on sales of mortgage servicing rights, net                               (1,397)           (5,833)           (4,828)          
                                                                                                                          
 (Increase) decrease in excess servicimg assets                                  (442)            2,375             1,976           
                                                                                                                          
 (Increase) decrease in other assets                                          (81,040)           45,456           (23,726)          
                                                                                                                          
 Increase in other liabilities and accrued expenses                            23,981            18,125             9,635           
                                                                                                                          
 Other, net                                                                     3,176            10,278             6,907          
                                                                        --------------     -------------     -------------  
NET CASH PROVIDED BY OPERATING ACTIVITIES                                   2,095,663         2,226,273         1,132,686          
                                                                        --------------     -------------     -------------
Cash flows from investing activities:                                                                                              

 Proceeds from maturities of investment sercurities                               100               300                 -          
 Proceeds from sales of loans                                                       8                 -             4,954          
 Net proceeds from sales of real estate                                       133,300            94,308           150,115          
 Net proceeds from sales of mortgage servicing rights                           2,232             5,833             5,978          
 Net fundings of loans receivable                                          (2,295,077)       (1,700,831)         (463,919)         
 Principal collected on mortgage-backed securities                            183,166           447,666           447,951          
 Purchases of investment securities                                                 -                 -            (4,682)         
 Purchases of mortgage-backed securities                                     (107,127)         (291,335)         (664,284)         
 Purchases of loans receivable                                                (88,518)         (256,608)         (259,770)         
 Purchases of property and equipment                                          (55,924)          (22,503)           (4,602)         
 Purchases of mortgage servicing rights                                        (3,847)             (888)          (20,716)         
 Disbursements for real estate held for investment or sale                    (37,346)          (58,063)          (74,320)         
 Other investing activities, net                                                 (411)            4,840             4,117          
                                                                       ---------------    --------------    --------------          
 NET CASH USED IN INVESTING ACTIVITIES                                     (2,269,444)       (1,777,281)         (879,178)         
                                                                       ---------------    --------------    --------------        
</TABLE>

- --------------------------------------------------------------------------------
Continued on the following page.

                                      F-7

<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           -----------------------
              CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) 
              ------------------------------------------------
               INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                (IN THOUSANDS)

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

<TABLE> 
<CAPTION> 
                                                                    Year Ended September 30,              
                                                           -------------------------------------------    
                                                               1995           1994            1993        
                                                           ------------   ------------    ------------    
<S>                                                        <C>            <C>             <C>             
Cash flows from financing activities:                                                                     
                                                                                                          
 Proceeds from customer deposits and sales of                                                             
  certificates of deposit                                    14,086,575     12,308,342      10,801,085    
 Customer withdrawals of deposits and payments                                                            
  for maturing certificate                                  (13,936,084)   (12,169,604)    (10,847,020)   
 Net increase (decrease) in securities sold under                                                         
  repurchase agreements                                             777        (81,504)       (363,216)   
 Advances from the Federal Home Loan Bank                       992,073        824,300         744,000    
 Repayments of advances from the Federal Home Loan             (937,021)    (1,136,300)       (607,000)   
 Proceeds from other borrowings                                 793,261        461,385          59,580    
 Repayments of other borrowings                                (816,755)      (460,011)        (59,658)   
 Net proceeds from sale of preferred                                -              -            71,869    
 Cash dividends paid on preferred stock                          (9,750)        (9,750)         (1,896)   
 Repayment of capital note - subordinated                           -         (134,153)            -     
 Net proceeds received from capital                                 -          143,603             -    
 Other financing activities, net                                (12,110)        (6,402)         11,406    
                                                           ------------   ------------    ------------    
 Net cash provided by (used in) finanacing activities           160,966       (260,094)       (190,850)   
                                                           ------------   ------------    ------------    
Net increase (decrease) in cash and cash equivalents            (12,815)       188,898          62,658)   
Cash and cash equivalents at beginning of year                  372,097        183,199         120,541    
                                                           ------------   ------------    ------------    
Cash and cash equivalent at end of year                    $    359,282   $    372,097    $    183,199     
                                                           ============   ============    ============
</TABLE> 

- --------------------------------------------------------------------------------
Continued on the following page.

                                      F-8
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           -----------------------
              CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) 
              ------------------------------------------------
               INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                (IN THOUSANDS)

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

<TABLE> 
<CAPTION> 
                                                                            Year Ended September 30,                           
                                                                   -------------------------------------------------           
                                                                       1995              1994               1993               
                                                                   ------------      ------------       ------------           
<S>                                                                <C>               <C>                <C>                    
Supplemental disclosures of cash flow information:                                                                             
 Cash paid during the year for:                                                                                                
  Interest (net of amount capitalized)                             $    189,717      $    172,339       $    169,867           
  Income taxes                                                     $     19,133      $      9,462       $     11,496           
                                                                                                                               
Supplemental disclosures of non-cash investing and                                                                             
 financing activities:                                                                                                         
  Loans receivable exchanged for mortgage-backed securities        $          -      $          -       $     51,956           
  Loans held for sale                                              $    133,014      $    396,189       $          -           
  Loans held for sale exchanged for mortgage-backed                                                                            
    securities held for sale                                       $          -      $          -       $    442,017           
  Mortgage-backed securities available-for-sale transferred                                                                    
    mortgage-backed securities held-to-maturity                    $    942,085      $          -       $          -           
  Mortgage-backed securities transferred to                                                                                    
    mortgage-backed securities available for sale                  $          -      $  1,501,192       $          -           
  Mortgage-backed securities transferred to loans and                                                                          
    securities held for sale                                       $          -      $          -       $    131,390           
  Investment securities transferred to loans and securities                                                                    
    held for sale                                                  $          -      $          -       $    173,036           
  Investment securities transferred to investment securities                                                                   
    available-for-sale                                             $          -      $      4,789       $          -           
  Investment securities available-for-sale transferred to                                                                      
    investment securities hel-to-maturity                          $      4,354      $          -       $          -           
  Real estate acquired in settlement of loans transferred                                                                      
    to loans receivable                                            $          -      $     15,008       $          -           
  Real estate held for investment transferred to real                                                                          
    estate held for sale                                           $      9,273      $          -       $          -           
  Loans receivable transferred to loans held for sale and/or                                                                   
    securitization                                                 $  2,387,690      $  1,446,924       $    440,361           
  Loans made in connection with the sale of real estate            $     10,826      $     16,401       $     54,061           
  Loans receivable transferred to real estate acquired in                                                                      
    settlement of loans                                            $      9,822      $      4,106       $     23,158           
  Loans receivable exchanged for mortgage-backed securities                                                                    
    held-to-maturity                                               $     23,155      $          -       $          -           
  Loans held for sale and/or securitization transferred to                                                                     
    to loans receivable                                            $     50,000      $      3,507       $          -           
  Loans classified as in-substance foreclosed transferred to                                                                   
    loans receivable                                               $          -      $     15,008       $          -            
</TABLE> 
                                                       
- --------------------------------------------------------------------------------
The Notes to Consolidated Financial Statements are an integral part of these
statements.

                                      F-9
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES:

Chevy Chase Bank, F.S.B. is a federally chartered and federally insured stock
savings bank and, as such, is subject to comprehensive regulation, examination
and supervision by the Office of Thrift Supervision ("OTS") and by the Federal
Deposit Insurance Corporation ("FDIC"). The Bank is principally engaged in the
business of attracting deposits from the public and using such deposits,
together with borrowings and other funds, to make loans secured by real estate,
primarily residential mortgage loans, and various types of consumer loans,
primarily credit card loans.

A summary of significant accounting policies of Chevy Chase Bank, F.S.B. and 
subsidiaries (collectively the "Bank") is as follows:

     Affiliation of Corporations and Basis of Presentation:

     All of the outstanding common stock of the Bank is owned by an affiliated
     group of companies, with the majority (80%) owned by B. F. Saul Real Estate
     Investment Trust (the "Trust").

     The accompanying consolidated financial statements include the accounts of
     the Bank and all subsidiaries. All significant intercompany balances and
     transactions have been eliminated in consolidation.

     Cash and Cash Equivalents:

     For the purposes of reporting cash flows, cash and cash equivalents include
     cash and due from banks, interest-bearing deposits, federal funds sold and 
     securities purchased under agreements to resell.

     The Bank is required to maintain reserve balances with the Federal Reserve
     Bank. Average reserves maintained at the Federal Reserve Bank were $11,616,
     $20,560 and $21,837 during the years ended September 30, 1995, 1994 and
     1993, respectively.

     Loans Held for Sale:

     The Bank engages in mortgage banking activities. At September 30, 1995 and 
     1994, loans held for sale are composed of single-family residential loans
     originated or purchased for sale in the secondary market and are carried at
     aggregate cost which is lower than aggregate market value. Single-family
     residential loans held for sale will either be sold or will be exchanged
     for mortgage-backed securities and then sold. Gains and losses on sales of
     whole loans held for sale are determined using the specific identification
     method. See "Trading Securities" and Note 23.

                                     F-10

     
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Loans Held for Securitization and Sale:

     The Bank periodically securitizes and sells certain pools of loan
     receivables in the public and private markets. These securitizations are
     recorded as sales. Gains on the sale of loans are limited to amounts
     related to loans existing at the date of sale and do not include amounts
     related to future loans expected to be sold during the reinvestment period,
     if any. In the case of credit card receivables, because of the relatively
     short average life of the loans, no gain or loss is recorded at the time of
     sale. Rather, loan servicing fees are recognized monthly over the life of
     the transaction when earned and transaction expenses are deferred and
     amortized over the reinvestment period of the transaction as a reduction of
     loan servicing fees. In the case of home equity credit line and automobile
     loan receivables, gains or losses, net of related transaction expenses, are
     recorded at the time of the sale and the resultant excess servicing assets
     are amortized over the life of the transaction.

     Loans held for securitization and sale are the lesser of loans eligible for
     securitization or loans that management contemplates to securitize within
     six months. Such loans held for securitization and sale are reported at the
     lower of aggregate cost or aggregate market value for each asset type.

     Investment Securities and Mortgage-backed Securities:

     Prior to October 1, 1993, the Bank's investment and mortgage-backed
     securities were held for investment and stated at cost, adjusted for
     amortization of premiums and accretion of discounts. These securities were
     carried at amortized cost because the Bank had the ability to hold such
     securities until maturity and it was management's intent to hold such
     securities for the foreseeable future. When management determined that
     certain securities might be sold in response to changes in interest rates,
     changes in prepayment risks or the need to increase regulatory capital,
     such securities were transferred from the held for investment category to
     the held for sale category. Such held for sale securities were transferred
     in and carried at the lower of aggregate cost or aggregate market value.
     Gains and losses resulting from the sale of investment and mortgage-backed
     securities were determined using the specific identification method.

     Prior to October 1, 1993, securities to be held for indefinite periods of
     time, including securities that management intended to use as part of its
     asset-liability management, or that could be sold in response to changes in
     interest rates, changes in prepayment risks, the need to increase
     regulatory capital or other similar factors, were classified as held for
     sale and were carried at the lower of aggregate cost or aggregate market
     value. Gains and losses on sales of securities held for sale were
     determined using the specific identification method.

                                     F-11
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Investment Securities and Mortgage-backed Securities (Continued):

     Effective October 1, 1993, the Bank adopted Statement of Financial
     Accounting Standards ("SFAS") No. 115, "Accounting for Certain Investments
     in Debt and Equity Securities" ("SFAS 115") which was issued in May 1993.
     SFAS 115 required institutions to classify and account for debt and equity
     securities as either "held-to-maturity", "available-for-sale" or "trading."
     Simultaneous with the adoption of SFAS 115, the Bank classified all of the
     investment securities and mortgage-backed securities it held on October 1,
     1993, as available-for-sale.

     During fiscal 1995, the Bank transferred all of its investment securities
     and mortgage-backed securities previously classified as available-for-sale
     to held-to-maturity and, as a result, all investment securities and 
     mortgage-backed securities are classified as held-to-maturity at September
     30, 1995. These securities were transferred at their fair value. Net
     unrealized holding losses, net of the related income tax effect, amounting
     to $3,476 as of the date of the transfer, and $3,112 as of September 30,
     1995, continue to be reported as a separate component of stockholders'
     equity and are being amortized to income over the remaining lives of the
     securities using the level-yield method.

     Premiums and discounts on investment securities and mortgage-backed
     securities are amortized or accreted using the level-yield method. Realized
     gains and losses are determined using the specific identification method.

     Trading Securities:

     As part of its mortgage banking activities, the Bank exchanges loans held
     for sale for mortgage-backed securities and then sells the mortgage-backed
     securities to third party investors in the month of issuance. In accordance
     with SFAS 115, these mortgage-backed securities are classified as trading
     securities. Proceeds from sales of trading securities were $239,147 and
     $688,811 during the years ended September 30, 1995 and 1994, respectively.
     The Bank realized a net loss of $600 and a net gain of $1,695 on the sales
     of trading securities for the years ended September 30, 1995 and 1994,
     respectively. Gains and losses on sales of trading securities are
     determined using the specific identification method. There were no
     securities classified as trading securities at September 30, 1995 and 1994.

     Loan Origination and Commitment Fees:

     Nonrefundable loan fees, such as origination and commitment fees, and
     incremental loan origination costs relating to loans originated or
     purchased are deferred. Net deferred fees (costs) related to loans held for
     investment are amortized over the life of the loan using the level-yield or
     straight-line method. Net fees (costs) related to loans held for sale are
     deferred until such time as the loan is sold, at which time the net
     deferred fees (costs) become a component of the gain or loss on sale.

                                     F-12
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Credit Card Fees and Costs:

     Credit card membership fees are deferred and recognized as income on a 
     straight-line basis over the period the fee entitles the cardholder to use
     the card, which is one year. Credit card origination costs are deferred and
     recognized as a reduction of income on straight-line basis over the
     privilege period which is generally one year.

     Impaired Loans:

     A loan is considered impaired when, based on all current information and
     events, it is probable that the Bank will be unable to collect all amounts
     due according to the contractual terms of the agreement, including all
     scheduled principal and interest payments. Such impaired loans are measured
     based on the present value of expected future cash flows, discounted at the
     loan's effective interest rate or, as a practical expedient, impairment may
     be measured based on the loan's observable market price, or, if the loan is
     collateral-dependent, the fair value of the collateral. When the measure of
     the impaired loan is less than the recorded investment in the loan, the
     impairment is recorded through a valuation allowance. Loans for which
     foreclosure is probable continue to be accounted for as loans. Certain
     credit card loans for which customers have agreed to modified payment terms
     are also classified as impaired loans.

     Each impaired real estate loan is evaluated individually to determine the
     income recognition policy. Generally, payments received are applied in
     accordance with contractual terms of the note or as a reduction of
     principal.

     Interest income on impaired credit card loans is recognized using the
     current interest rate of the loan and the accrual method. When loans
     become 90 days past due, all accrued interest is reserved and the loan is
     placed on non-accrual status. Interest income on non-accrual credit card
     loans is recognized when received.

     At September 30, 1995, the Bank had one impaired real estate loan with a
     book value of $698. At September 30, 1994, the Bank had no impaired real
     estate loans. At September 30, 1995 and 1994, the Bank had impaired credit
     card loans with a carrying value of $36,738, before the related allowance
     for losses of $3,674, and $35,299, before the related allowance for losses
     of $3,530, respectively. The Bank calculates its allowance for losses on
     all credit card loans based upon historical charge-offs and repayment
     experience and the age of the portfolio. The average recorded investment in
     impaired credit card and real estate loans for the year ended September 30,
     1995 and 1994 was $33,525 and $39,021, respectively. The Bank recognized
     interest income of $5,261 and $2,441 on its impaired loans for the years
     ended September 30, 1995 and 1994, respectively.

                                     F-13
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Allowances for Losses:

     Management reviews the loan, real estate held for investment and real
     estate held for sale portfolios to establish allowances for estimated
     losses. The allowances for losses are reviewed periodically, and allowances
     are provided after consideration of the borrower's financial condition
     and/or the estimated value of collateral, including estimated selling and
     holding costs. Allowances are also provided by management after considering
     such factors as the economy in lending areas, delinquency statistics, past
     loss experience and estimated future loss experience.

     The allowances for losses are based on estimates, and ultimate losses may 
     vary from current estimates. As adjustments to the allowances become 
     necessary, provisions for losses are reported in operations in the periods 
     they are determined to be necessary.

     Accrued Interest Receivable on Loans:

     Loans are reviewed on a monthly basis and are placed on non-accrual status
     when, in the opinion of management, the full collection of principal or
     interest has become unlikely. Uncollectible accrued interest receivable on 
     non-accrual loans is charged against current period interest income.

     Real Estate Held for Investment or Sale:

     Real Estate Held for Investment:
     --------------------------------

     At September 30, 1995, real estate held for investment consists of
     developed land, which is owned by one of the Bank's subsidiaries. At
     September 30, 1994, real estate held for investment consisted of an office
     building, two apartment buildings, developed land and an investment in
     limited partnership all of which were owned by one of the Bank's
     subsidiaries. Also included in real estate held for investment at September
     30, 1994, was a loan to a developer with a 50% profit participation
     feature. This investment in a real estate venture, which was non-performing
     at September 30, 1994, was accounted for as an acquisition, development and
     construction ("ADC") arrangement. Real estate held for investment is
     carried at the lower of aggregate cost or net realizable value. See Note 6.

                                     F-14
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Real Estate Held for Investment or Sale (Continued):

     Real Estate Held for Sale:
     --------------------------

     Real estate held for sale consists of real estate acquired in settlement of
     loans ("REO") and is recorded at the lower of cost or fair value at
     acquisition. Effective December 31, 1992, OTS regulations required that
     foreclosed assets be carried at the lower of cost or fair value which
     required the Bank to adopt Statement of Position 92-3, "Accounting for
     Foreclosed Assets" ("SOP 92-3"), issued by the Accounting Standards
     Division of the American Institute of Certified Public Accountants. Prior
     to December 31, 1992, real estate acquired in settlement of loans was
     carried at the lower of adjusted cost or net realizable value. Costs
     relating to the development and improvement of property, including
     interest, are capitalized, whereas costs relating to the holding of
     property are expensed. Capitalized interest amounted to $4,512, $4,386 and
     $10,208 for the years ended September 30, 1995, and 1994 and 1993,
     respectively.

     Property and Equipment:

     Property and equipment is stated at cost, net of accumulated depreciation
     and amortization. Depreciation and amortization are computed using the
     straight-line method which allocates the cost of the applicable assets over
     their estimated useful lives. Major improvements and alterations to office
     premises and leaseholds are capitalized. Leasehold improvements are
     amortized over the shorter of the terms of the respective leases (including
     renewal options that are expected to be exercised) or 20 years. Maintenance
     and repairs are charged to operating expenses as incurred.

     Cost in Excess of Net Assets Acquired:

     Cost in excess of net assets acquired is stated net of accumulated 
     amortization and is being amortized using the straight-line method 
     generally over a period of 25 years. Accumulated amortization was $42,730 
     and $38,620 at September 30, 1995 and 1994, respectively.

     Mortgage Servicing Rights:

     Effective July 1, 1995, the Bank adopted SFAS No. 122, "Accounting for 
     Mortgage Servicing Rights" ("SFAS 122"), an amendment of SFAS No. 65,
     "Accounting for Certain Mortgage Banking Activities." SFAS 122 requires
     that a mortgage banking enterprise recognize, as separate assets, rights to
     service mortgage loans for others, however those servicing rights are 
     acquired. Under previous accounting guidance, separate mortgage servicing 
     assets were generally recognized only when purchased. A mortgage banking 
     enterprise that acquires mortgage servicing rights through either purchase
     or origination of mortgage loans and sells or securitizes those loans with
     servicing rights retained must allocate the total cost of the mortgage
     loans to the mortgage servicing rights and the loans (without the mortgage
     servicing rights) based on their relative fair values.

                                     F-15
<PAGE>
 
                           CHEVY CHASE, BANK, F.S.B.
                           -------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Mortgage Servicing Rights (Continued):

     Mortgage servicing rights, which are stated net of accumulated 
     amortization, are being amortized in proportion to the remaining net 
     revenues estimated to be generated by the underlying mortgage servicing 
     rights. Amortization of these assets amounted to $2,154, $6,101 and $12,065
     for the years ended September 30, 1995, 1994 and 1993, respectively. 
     Accumulated amortization was $37,733 and $35,579 at September 30, 1995 and 
     1994, respectively. During fiscal 1995, 1994 and 1993, the Bank capitalized
     $16,283, $888 and $20,716, respectively, related to the acquisition of
     mortgage servicing rights. In fiscal 1993, the Bank sold approximately
     $1,150 of rights previously purchased to service mortgage loans with
     principal balances of approximately $76,062 and recognized a loss of $380. 
     There  were no sales of previously purchased mortgage servicing rights 
     during the years ended September 30, 1995 and 1994.

     In fiscal 1995, 1994 and 1993, the Bank sold the rights to service mortgage
     loans with principal balances of approximately $148,149, $383,854 and
     $476,111, respectively, which were originated by the Bank in connection
     with its mortgage banking activities, and recognized gains of $1,397,
     $5,833, and $5,208, respectively.

     SFAS 122 requires that a mortgage banking enterprise evaluate its mortgage
     servicing rights for impairment based upon fair value. To measure fair
     value of its mortgage servicing rights, the Bank uses either quoted market
     prices or discounted cash flow analyses using appropriate assumptions for
     servicing fee income, servicing fee costs, prepayment rates and discount
     rates. Additionally, the Bank stratifies its capitalized mortgage servicing
     rights for purposes of evaluating impairment taking into consideration
     relevant risk characteristics including loan type, note rate and date of
     acquisition. The fair value of capitalized mortgage servicing rights at
     September 30, 1995 was $31,191 and no impairment allowance was required.

     Excess Servicing Assets:

     When loans are sold with the servicing rights retained by the Bank, the net
     present value of estimated future servicing income in excess of normal
     servicing income is recorded as an adjustment to the sales price of the
     loans. Estimated future losses are deducted in the computation of such
     excess servicing income. The resulting assets are amortized using the 
     level-yield ("interest") method over the estimated lives of the underlying
     loans. Amortization of these assets amounted to $14,549, $13,492 and
     $21,447 for the years ended September 30, 1995, 1994 and 1993,
     respectively. Accumulated amortization was $80,498 and $65,949 at September
     30, 1995, 1994 and 1993, respectively. Excess servicing assets capitalized
     in fiscal 1995, 1994 and 1993 of $14,991, $11,117 and $19,471 respectively,
     were the result of the servicing retained upon the securitization and sale
     of home equity credit line receivables and automobile loan receivables. See
     Note 9.

                                     F-16
<PAGE>
 
                           CHEVY CHASE, BANK, F.S.B.
                           -------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (Continued):

     Excess Servicing Assets (Continued): 

     Management periodically evaluates the carrying value of excess servicing
     assets taking into consideration current portfolio factors such as
     prepayment rates. The Bank's analyses are performed on a discounted basis 
     based on pools of loans with similar characteristics. Any adjustments to 
     the carrying value of such assets as a result of this evaluation are 
     included in the amortization for the respective period.

     Interest Rate Cap Agreements:

     Premiums paid for interest rate cap agreements are included in other assets
     in the Consolidated Statements of Financial Condition and are amortized to
     expense over the terms of the interest rate caps on a straight-line basis.
     Funds payable to the Bank are recognized as income in the month such funds
     are earned. At September 30, 1995, unamortized premiums amounted to $9,986.
     There were no interest rate cap agreements in effect at September 30, 1994.

     Income Taxes:

     Effective October 1, 1993, the Bank adopted SFAS No. 109, "Accounting for 
     Income Taxes" ("SFAS 109") which was issued in February 1992. SFAS 109 
     established financial accounting and reporting standards for the effects of
     income taxes that result from the Bank's activities during the current and 
     preceding years. The asset and liability approach of accounting for income 
     taxes required by SFAS 109 replaces the deferred method previously used 
     under Accounting Principles Board Opinion No. 11, "Accounting for Income 
     Taxes" ("APB 11").

     Deferred income taxes are recorded using enacted tax laws and rates for the
     years in which taxes are expected to be paid. To the extent that 
     realization of deferred tax assets is more likely than not, such assets are
     recognized.

     The effect of adoption of SFAS 109 was to increase the Bank's net deferred
     tax asset by $5,103. This increase was due to the reversal of temporary
     differences related to the Bank's base year tax bad debt reserve and the
     impact of the increase in statutory Federal income tax rates. The income
     tax provision for fiscal 1993 was determined under APB 11 and has not been
     restated to reflect adoption of SFAS 109. The Bank's net deferred tax asset
     at September 30, 1995 and 1994 under SFAS 109 was $42,000 and $38,430,
     respectively, and is included in other assets in the Consolidated
     Statements of Financial Condition. At September 30, 1995 and 1994, there
     was no valuation allowances recorded for gross deferred tax assets.

     Earnings Per Common Share:

     Dividends on preferred stock are deducted from earnings in the computation 
     of earnings per common share when declared by the Bank's Board of 
     Directors.

                                     F-17
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                (Dollars in thousands, except per share data):

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

     Reclassifications:

     Certain reclassification have been made to the consolidated financial
     statements for the years ended September 30, 1994 and 1993 to conform with
     the presentation used for the year ended September 30, 1995.

     Adoption of Recently Issued Accounting Standards:

     SFAS No. 119, "Disclosure about Derivative Financial Instruments and Fair
     Value of Financial Instruments" ("SFAS 119"), was issued in October 1994.
     This new statement requires certain disclosures about financial
     derivatives, including amounts, nature and terms of the instruments. The
     disclosure requires the description of the objectives, strategies and
     classes of derivatives and related gains and losses in the financial
     statements or in the notes thereto. It also requires that a distinction be
     made between financial instruments held or issued for trading purposes and
     those held or issued for purposes other than trading. Disclosures required
     by SFAS 119 are effective for fiscal years ended after December 15, 1994.
     The Bank has presented such disclosures in Note 23.

     Accounting Standards Issued but not yet Adopted:

     SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
     Long-Lived Assets to Be Disposed Of" ("SFAS 121"), was issued in March
     1995. SFAS 121 establishes accounting standards for the impairment of long-
     lived assets, certain identifiable intangibles, and goodwill related to
     those assets, to be held and used and for long-lived assets and certain
     identifiable intangibles to be disposed of. It addresses how impairment
     losses should be measured and when such losses should be recognized. Under
     SFAS 121, long-lived assets and certain identifiable intangibles to be held
     and used shall be reviewed for impairment whenever events or changes in
     circumstances indicate that carrying amount of an asset may not be
     recoverable. If the sum of the expected cash flows (undiscounted and
     without interest charges) it less than the carrying amount of the asset,
     the entity shall recognize an impairment loss. Measurement of an impairment
     loss for long-lived assets and identifiable intangibles that an entity
     expects to hold and use should be based on the fair value of the asset.
     Long-lived assets and certain identifiable intangibles to be disposed of
     should generally be reported at the lower of carrying amount or fair value
     less the cost to sell. SFAS 121 is effective for financial statements for
     fiscal years beginning after December 15, 1995. The adoption of SFAS 121 is
     not anticipated to have a material impact on the Bank's financial condition
     or the results of operations.

                                     F-18
<PAGE>
 

                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                (Dollars in thousands, except per share data):

NOTE 1 - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

     Accounting Standards Issued but not yet Adopted (Continued):

     Statement of Position 94-6, "Disclosures of Significant Risks and
     Uncertainties" ("SOP 94-6"), was issued in January 1995. SOP 94-6 requires
     an entity to disclose certain information about the nature of its
     operations and use of estimates in the preparation of its financial
     statements. In addition, if specified criteria are met, it requires an
     entity to disclose certain information about certain significant estimates
     and current vulnerability to risk due to certain concentrations. SOP 94-6
     is effective for financial statements for fiscal years ending after 
     December 15, 1995, and for financial statements for interim periods in 
     fiscal years subsequent to the year for which SOP 94-6 is first applied.

NOTE 2 - LOANS HELD FOR SECURITIZATION AND SALE.

Loans held for securitization and sale are composed of the following:

<TABLE> 
<CAPTION> 
                                 September 30,       September 30,  
                                     1995                1994       
                                 -------------       -------------   
<S>                              <C>                 <C>            
Credit card receivables          $   300,000         $   115,000 
Automobile loan receivables          200,000                  -      
                                 -------------       ------------- 
 Total                           $   500,000         $   115,000
                                 =============       =============   
</TABLE> 

NOTE 3 - INVESTMENT SECURITIES:

At September 30, 1995, all investment securities are classified as 
held-to-maturity. Gross unrealized holding gains and losses on the Bank's 
investment securities at September 30, 1995 are as follows:

<TABLE> 
<CAPTION> 
                                                          Gross          Gross                      
                                                       Unrealized     Unrealized     Aggregate      
                                        Amortized       Holding        Holding          Fair        
                                           Cost          Gains          Losses         Value        
                                        ---------      ----------     ----------     ---------       
<S>                                     <C>            <C>            <C>            <C>           
September 30, 1995                                                                                  
- ------------------                                                                                  
  U.S. Government securities                                                                        
    Maturing within one year            $   4,370      $        1     $        -     $   4.371       
                                        =========      ==========     ==========     =========       
</TABLE> 

                                     F-19
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 3 - INVESTMENT SECURITIES (Continued):

As discussed in Note 1, at September 30, 1994, investment securities were 
classified as available-for-sale and carried at fair value. Gross unrealized 
holding gains and losses on the Bank's investment securities at September 30, 
1994 are as follows:

<TABLE> 
<CAPTION> 
                                                   Gross             Gross              
                                                Unrealized        Unrealized        Aggregate  
                                 Amortized        Holding           Holding           Fair     
                                   Cost            Gains             Losses           Value    
                                -----------     ----------      -------------      ------------ 
<S>                             <C>             <C>             <C>                <C>      
September 30, 1994                                                                          
- ------------------
  U.S. Government securities    $     4,399     $        -      $       (135)      $      4,264  
  Other securities                      100              -                 -                100  
                                -----------     ----------     --------------      ------------
   Total                        $     4,499     $        -      $       (135)      $      4,364   
                                ===========     ==========      =============      ============
</TABLE> 

Proceeds from sales of investment securities, including securities held for 
sale, during fiscal 1993 were $181,819. Gross gains of $8,895 and gross losses 
of $0 were realized on sales during fiscal 1993. There were no sales of 
investment securities during the years ended September 30, 1995 and 1994.

At September 30, 1995, certain investment securities were pledged as collateral 
for certain letters of credit. See Note 23.

NOTE 4 - MORTGAGE-BACKED SECURITIES:

At September 30, 1995, all mortgage-backed securities are classified as 
held-to-maturity. Gross unrealized holding gains and losses on the Bank's 
mortgage-backed securities at September 30, 1995 are as follows:

<TABLE> 
<CAPTION> 
                                              Gross        Gross
                                            Unrealized   Unrealized     Aggregate
                              Amortized      Holding      Holding         Fair
                                Cost          Gains       Losses         Value
                             ----------    ----------  -----------    -----------
<S>                          <C>           <C>         <C>            <C> 
September 30, 1995
- ------------------
  FNMA                       $   27,182    $       50  $      (13)    $    27,219
  FHLMC                         718,640           833      (1,689)        717,784
  Private label, AA-rated       134,386           364         (33)        134,717
                             ----------    ----------  -----------    -----------
   Total                     $  880,208    $    1,247      (1,735)    $   879,720
                             ==========    ==========  ===========    ===========
</TABLE> 
                                                                        
                                     F-20
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 4 - MORTGAGE-BACKED SECURITIES (Continued):

As discussed in Note 1, at September 30, 1994, mortgage-backed securities were 
classified as available-for-sale and carried at fair value. Gross unrealized 
holding gains and losses on the Bank's mortgage-backed securities at September 
30, 1994 are as follows:

<TABLE> 
<CAPTION> 
                                                     Gross            Gross                        
                                                   Unrealized       Unrealized      Aggregate      
                                 Amortized          Holding           Holding          Fair        
                                   Cost              Gains            Losses          Value        
                                -----------        ---------       ------------   -------------
<S>                             <C>               <C>              <C>            <C> 
September 30, 1994                                                                                 
- ------------------
  FNMA                          $    34,896       $       39       $      (454)   $      34,481    
  FHLMC                             834,516              545           (24,143)         810,918    
  Private label, AA-rated           179,349              798               (21)         180,126    
                                -----------        ---------       ------------   -------------
     Total                      $ 1,048,761       $    1,382       $   (24,618)   $   1,025,525     
                                ===========       ==========       ============   =============
</TABLE> 

Proceeds from sales of mortgage-backed securities, including mortgage-backed 
securities held for sale, were $810,771 during the year ended September 30, 
1993. Gross gains of $10,166 and gross losses of $4,379 were realized on the 
sale of mortgage-backed securities, including mortgage-backed securities held 
for sale, during the year ended September 30, 1993. There were no sales of 
mortgage-backed securities from the available-for-sale or the held-to-maturity 
portfolios during the years ended September 30, 1995 and 1994. See NOte 1 - 
"Trading Securities."

Accrued interest receivable on mortgage-backed securities totaled $5,733 and 
$6,342 at September 30, 1995 and 1994, respectively, and is included in other 
assets in the Consolidated Statements of Financial Condition.

At September 30, 1995, certain mortgage-backed securities were pledged as 
collateral for securities sold under repurchase agreements, other short-term 
borrowings and other recourse arrangements. See Notes 13 and 23. Other 
mortgage-backed securities with a book value of $22,284 were pledge as 
collateral primarily for credit card settlement obligations.

                                     F-21


<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   -----------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 5 - LOANS RECEIVABLE:

Loans receivable is composed of the following:

<TABLE> 
<CAPTION> 
                                                 September 30,
                                        -----------------------------
                                            1995              1994
                                        ------------      ------------
  <S>                                   <C>               <C> 
  Single-family residential             $ 1,322,772       $ 1,335,645
  Home equity                                29,024            34,708
  Commercial and multifamily                 86,007            84,639
  Real estate construction                   46,848            66,909
  Ground                                      6,892            18,935
  Credit card                               712,548           535,199
  Automobile                                 39,217           289,346
  Overdraft lines of credit                  15,049             8,365
  Home improvement                          112,705            37,526
  Other                                      31,975            22,572
                                        ------------      ------------
                                          2,403,037         2,433,844
                                        ------------      ------------
  Less:                               
   Undisbursed portion of loans              28,147            35,535
   Unearned discounts                           872             1,108
   Net deferred loan origination costs      (13,764)          (10,725)
   Reserve for losses on loans               60,496            50,205
                                        ------------      ------------
                                             75,751            76,123
                                        ------------      ------------
    Total                               $ 2,327,286      $ 2,2357,721
                                        ============     =============
</TABLE> 

The Bank serviced loans owned by others amounting to $5,250,817 and $3,943,846 
at September 30, 1995 and 1994, respectively.

Accrued interest receivable on loans totaled $21,853 and $17,087 at September 
30, 1995 and 1994, respectively, and is included in other assets in the 
Consolidated Statements of Financial Condition.

                                     F-22
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 6 - REAL ESTATE HELD FOR INVESTMENT OR SALE:

Real estate held for investment or sale is composed of the following:

<TABLE> 
<CAPTION> 
                                                                        September 30,           
                                                              --------------------------------
                                                                   1995              1994       
                                                              --------------     -------------  
  <S>                                                         <C>                <C>                               
  Land, development, construction                                                               
    and rental properties                                     $       3,819      $     69,586   
  Investment in limited partnership                                      -             (2,920)  
  Investment in real estate venture                                      -              8,915   
                                                              --------------     -------------
    Total real estate held for investment                             3,819            75,581   
                                                              --------------     -------------                                  

  Real estate held for sale                                         354,277           387,024   
                                                              --------------     -------------                                  
  Less:                                                                                         
   Reserve for losses on real estate held                                                       
    for investment                                                      193             9,899   
   Reserve for losses on real estate held for sale                  135,043           109,074   
   Accumulated depreciation and amortization                             -             13,600   
                                                              --------------     -------------
                                                                    135,236           132,573
                                                              --------------     -------------

    Total real estate held for investment or sale             $     222,860      $    330,032    
                                                              ==============     =============
</TABLE> 

Earnings (loss) on real estate held for investment or sale is composed of the 
following:

<TABLE> 
<CAPTION> 
                                                          September 30,                
                                          -----------------------------------------
                                               1995           1994          1993       
                                          ------------  ------------   ------------
  <S>                                     <C>           <C>            <C> 
  Provision for losses                    $   (26,321)  $   (14,052)   $   (30,415)     
  Net income from operating properties          2,382         3,521          6,496     
  Equity earnings from investments in                                                  
   limited partnerships                         4,470           391          1,694     
  Net gain on sales                            14,797        11,466          9,503     
                                          ------------  ------------   ------------
   Total                                       (4,672)        1,326    $   (12,722)     
                                          ============  ============   ============
</TABLE> 

During fiscal 1995, the Bank sold two residential apartment buildings which were
previously classified as real estate held for investment and had an aggregate
net book value of $25,333 and recognized a net gain of $5,318. Also during
fiscal 1995, an office building, previously classified as real estate held for
investment, which had a book value of $24,469 at September 30, 1995, was
transferred to property and equipment as management plans to use a significant
portion of the building to satisfy the Bank's current and anticipated need for
additional office space. In addition, during fiscal 1995, the investment in real
estate venture was transferred to REO and the Bank sold its limited partnership
interest in an office building at an amount that exceeded its net carrying
value.

During fiscal 1994, the Bank sold its interest in three limited partnerships to 
other partners at an aggregate amount that exceeded the net carrying values of 
these assets.

                                     F-23


<PAGE>
 
                            CHEVY CHASE BANK, F.S.B
                            -----------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 6 - REAL ESTATE HELD FOR INVESTMENT OR SALE:

At September 30, 1994, the Bank had an ADC arrangement with, and held a
partnership interest in, a limited partnership. As discussed above, the Bank
sold its limited partnership interest and transferred its ADC arrangement to REO
during fiscal 1995. The partnership and ADC arrangement were initially formed
for the purpose of acquiring, developing, operating and selling real estate and
were accounted for under the equity method with profits and losses allocated
proportionately among the partnership interests. At September 30, 1994, there
were no outstanding commitments, lines of credit or other arrangements between
the Bank and the partnership relating to these investments other than reflected
below. Combined, condensed financial information for the partnerships and ADC
arrangements is presented below:

                       STATEMENTS OF FINANCIAL CONDITION

<TABLE> 
<CAPTION> 
                                                   September 30,
                                                       1994
                                                   -------------
<S>                                                <C> 
ASSETS
- ------
 Land, buildings, construction in progress
  and other assets                                 $   49,567    
                                                   =============
                                                                 
LIABILITIES AND PARTNERSHIP EQUITY                               
- ----------------------------------
  Notes payable to the Corporations                $    8,915    
  Other liabilities                                    46,546    
  Partnership (deficit) equity:                                  
  -Corporations                                        (2,920)   
  -Others                                              (2,974)   
                                                   -------------
                                                   $   49,567    
                                                   =============
</TABLE> 
                                                                 
                          STATEMENTS OF OPERATIONS/(1)/            

<TABLE> 
<CAPTION> 
                                                       Year Ended September 30, 
                                                     ---------------------------
                                                         1994           1993    
                                                     -----------    ------------
  <S>                                                <C>            <C>         
  Income                                             $    7,280     $    12,492  
  Expenses                                           $   (7,360)    $   (13,669)   
  Gain on sales of property                                  -            4,892  
                                                     -----------    ------------        
   Net income (loss)                                 $      (80)    $     3,715  
                                                     ===========    ============ 
</TABLE> 

______________________________________________________________
/(1)/ There were no significant operations during fiscal 1995.

Prior to fiscal 1995, with respect to the ADC arrangement, the limited 
partnership classified the Bank's investment in the real estate project as a 
liability payable to the Bank rather than as equity.

                                     F-24
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 7 - ALLOWANCES FOR LOSSES:

Activity in the allowances for losses on loans receivable and real estate held 
for investment or sale is summarized as follows:

<TABLE> 
<CAPTION> 
                                                          Real Estate
                                                            Held for
                                           Loans           Investment
                                         Receivable         or Sale
                                         -----------      -------------
<S>                                      <C>              <C> 
Balance, September 30, 1992              $   78,818       $    109,044
 Provision for losses                        60,372             30,415
 Charge-offs                                (84,890)           (27,815)
 Recoveries                                  13,740                 -
                                         -----------      -------------
Balance, September 30, 1993                  68,040            111,644
 Provison for losses                         29,222             14,052
 Charge-offs                                (61,039)             6,723
 Recoveries                                  13,982                 -
                                         -----------      -------------
Balance, September 30, 1994                  50,205            118,973
 Provision for losses                        54,979             26,321
 Charge-offs                                (56,577)           (10,058)
 Recoveries                                  11,889                 -
                                         -----------      -------------
Balance, September 30, 1995              $   60,496       $    135,236 
                                         ===========      =============
</TABLE> 

The allowances for losses at September 30, 1995 are based on management's 
estimates of the amount of allowances required to reflect the risks in the loan 
and real estate portfolios based on circumstances and conditions known at the 
time. As adjustments to the allowances become necessary, provisions for losses 
are reported in operations in the periods they are determined to be necessary.

                                     F-25
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 8 - NON-PERFORMING ASSETS:

Non-performing assets are composed of the following at September 30, 1995:

<TABLE> 
<CAPTION> 
                                                         Non-accrual
                                                            Loans              Real Estate (1)          Total
                                                       ----------------       ---------------      --------------
<S>                                                    <C>                    <C>                  <C> 
Single-family residential                              $        8,593         $       3,532        $     12,125
Residential land, development and construction                     -                197,424             197,424
Office building                                                   194                    -                  194
Commercial land                                                    -                 18,278              18,278
                                                       ----------------       ---------------      --------------
 Total real estate assets                                       8,787               219,234             228,021
Credit card                                                    18,569                    -               18,569
Other                                                             595                    -                  595
                                                       ----------------       ---------------      --------------
 Total non-performing assets                           $       27,951         $     219,234        $    247,185
                                                       ================       ===============      ==============

Reserves for Losses
- -------------------
 Real estate                                           $       10,880         $     135,236        $    146,116
 Credit card                                                   46,325                    -               46,325
  Other                                                         3,291                    -                3,291
                                                       ----------------       ---------------      --------------
   Total                                               $       60,496         $     135,236        $    195,732
                                                       ================       ===============      ==============
Reserves for Losses as a Percentage of
- --------------------------------------
Non-Performing Assets (2)
- ------------------------
 Real estate                                                   123.82%                38.17%             40.25%
 Credit card                                                   249.47%                    -             249.47%
 Other                                                         553.11%                    -             553.11%
                                                       ----------------       ---------------      --------------
  Total                                                        216.44%                38.17%             51.21%
                                                       ================       ===============      ==============
</TABLE> 

- --------------------------------------------------------------------------------
(1)  Real estate acquired in settlement of loans is shown net of valuation 
     allowances.
(2)  The ratio of reserves for losses to non-performing assets is calculated 
     before the deduction of such reserves.

Approximately 24.7% of the Bank's non-performing credit card loans are located 
in the Washington, D.C. metropolitan area. In general, the Bank's remaining 
non-performing assets are located in the Washington, D.C. metropolitan area, 
including approximately 58.4% located in Loudoun County, Virginia.

The ultimate collection or realization of the Bank's non-performing assets will 
be primarily dependent on the general economic conditions in the Washington, 
D.C. metropolitan area. Based upon current economic conditions and other 
factors, the Bank has provided loss allowances and initial write-downs for real 
estate acquired in settlement of loans. See Note 7. As circumstances change, it 
may be necessary to provide additional allowances based on new information.

                                     F-26

<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                 (Dollars in thousands, except per share data)

NOTE 8 - NON-PERFORMING ASSETS (Continued):

At September 30, 1995 and 1994, the Bank had $17,344 and $29,141, respectively, 
of loans accounted for as troubled debt restructurings, all of which were 
included as performing loans. At September 30, 1995, the Bank had commitments to
lend $1,079 of additional funds on loans which have been restructured.

The amount of interest income that would have been recorded if non-accrual 
assets and restructured loans had been current in accordance with their original
terms was $7,234, $9,067 and $10,451 for the years ended September 30, 1995, 
1994 and 1993, respectively.  The amount of interest income that was recorded on
these loans was $2,035, $2,742 and $3,007 for the years ended September 30, 
1995, 1994 and 1993, respectively.

NOTE 9 - SIGNIFICANT SALES TRANSACTIONS:

The Bank periodically sells credit card receivables through asset-backed
securitizations, in which credit card receivables are transferred to trusts, and
the Bank sells certificates to investors representing ownership interests in the
trusts. The Bank sold and received gross proceeds of $1,550,000, $1,350,000 and
$350,000 for these asset-backed certificates during the years ended September
30, 1995, 1994 and 1993, respectively. No gains or losses were recorded on the
transactions; however, excess servicing fees are recognized over the related
lives of the transactions. Outstanding trust certificate balances related to
these and previous securitizations were $3,226,316 and $1,953,792 at September
30, 1995 and 1994, respectively. The related receivable balances contained in
the trusts were $3,776,893 and $2,330,930 at September 30, 1995 and 1994,
respectively. The Bank continues to service the underlying loans and is
contingently liable under various credit enhancement facilities related to these
transactions. See Note 23.

During fiscal 1995, the Bank sold amounts on deposit in certain spread accounts
associated with certain outstanding credit card securitizations through an 
asset-backed securitization, in which amounts on deposit in such spread accounts
were transferred to a trust, and the Bank sold certificates to investors
representing ownership interests in the trust. The amount of the asset-backed
certificates sold and gross proceeds received was $59,200. No gain or loss was
recorded on the transaction. The outstanding trust certificate balance related
to this securitization was $58,688 at September 30, 1995.

During fiscal 1994, the Bank sold credit card relationships with related 
outstanding receivable balances of $96,493. Gains of $16,934 were recorded in 
connection with this sale for the year ended September 30, 1994, and the Bank is
no longer servicing these relationships. No such sales occurred during the years
ended September 30, 1995 and 1993.

                                     F-27
<PAGE>
 
                            CHEVY CHASE BANK, F.S.B
                            -----------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 9 - SIGNIFICANT SALES TRANSACTIONS (Continued):

The Bank periodically sells home equity credit line receivables through 
asset-backed securitizations, in which home equity credit line receivables are
transferred to trusts, and the Bank sells certificates to investors representing
ownership interests in the trusts. The amount of asset-backed certificates sold
and gross proceeds received was $150,455, $181,924 and $340,362, during the
years ended September 30, 1995, 1994 and 1993, respectively. Gains recognized on
these transactions were $7,606, $9,530 and $16,773, during the years ended
September 30, 1995, 1994 and 1993, respectively, and the Bank continues to
service the underlying loans. The outstanding trust certificate balances and the
related receivable balances contained in the trusts were $455,791 and $464,668,
respectively, at September 30, 1995. The outstanding trust certificate balances
and the related balances contained in the trusts were $485,428 at September 30,
1994. The Bank is contingently liable under various credit enhancement
facilities related to these transactions. See Note 23.

During the fiscal 1995, the Bank sold automobile loan receivables through an 
asset-backed securitization, in which automobile loan receivables were 
transferred to a trust, and the Bank sold certificates to investors representing
ownership interests in the trust. The amount of asset-backed certificates sold 
and gross proceeds received was $252,235. The gain recognized on this 
transaction was $3,988, and the Bank continues to service the underlying loans. 
The outstanding trust certificate balances and the related receivable balances 
contained in the trust were $218,287 at September 30, 1995. The Bank is 
contingently liable under a credit enhancement facility related to this 
transactions. See Note 23.

NOTE 10 - PROPERTY AND EQUIPMENT:

Property and equipment is composed of the following:

<TABLE> 
<CAPTION> 
                                    Estimated                                  
                                      Useful                           September 30,            
                                                                ----------------------------
                                      Lives                         1995           1994         
                                    -----------                 -----------     ------------     
  <S>                               <C>                         <C>             <C>             
  Land                                  -                       $    38,616     $    24,035     
  Construction in progress              -                             6,446           1,532     
  Buildings and improvements        10-45 years                      62,519          47,741     
  Leasehold improvements            5-20 years                       56,674          43,618     
  Furniture and equipment           5-10 years                      131,001         121,947     
  Automobiles                       3-5 years                         1,801           1,366     
                                                                -------------   -------------
                                                                    297,057         240,239     
                                                                                                
  Less:                                                                                         
   Accumulated depreciation and amortization                         122,384         101,965     
                                                                -------------   -------------
    Total                                                       $    174,673    $    138,274      
                                                                =============   =============
</TABLE> 

Depreciation expense amounted to $18,836, $18,278 and $14,531 for the years 
ended September 30, 1995, 1994 and 1993, respectively.

                                     F-28


<PAGE>
 
                           CHEVY CHASE BANK. F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 10 - PROPERTY AND EQUIPMENT (Continued):

During fiscal 1995, an office building previously classified as real estate held
for investment was transferred to property and equipment as management plans to
use a significant portion of the building to satisfy the Bank's current and
anticipated need for additional office space. This asset had a book value of
$24,469 at September 30, 1995.

NOTE 11 - LEASES:

The Corporations have noncancelable, long-term leases for office premises and 
retail space, which have a variety of terms expiring from 1996 to 2019 and 
ground leases which have terms expiring from 2029 to 2080. These leases are 
accounted for as operating leases. Some of the leases are subject to rent 
adjustments in the future based upon changes in the Consumer Price Index and
some also contain renewal options. The following is a schedule by years of
future minimum lease payments required at September 30, 1995:

<TABLE> 
<CAPTION> 
           Year Ending
           September 30,
           -------------
           <S>                  <C> 
              1996              $   14,772  
              1997                  11,954  
              1998                  10,020  
              1999                   8,028  
              2000                   6,763  
              Thereafter            54,934  
                                -----------
               Total            $  106,471   
                                ===========
</TABLE> 

Rent expense totaled $11,228, $9,677 and $9,162 for the years ended September 
30, 1995, 1994 and 1993, respectively.

                                     F-29
<PAGE>
 
                           CHEVY CHASE BANK. F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 12 - DEPOSIT ACCOUNTS:

An analysis of deposit accounts and the related weighted average effective 
interest rates at year-end are as follows:

<TABLE> 
<CAPTION> 
                                                                  September 30,                         
                                              --------------------------------------------------------  
                                                         1995                        1994               
                                              --------------------------------------------------------  
                                                                Weighted                     Weighted   
                                                                Average                      Average   
                                                  Amount          Rate          Amount          Rate    
                                              --------------    ---------   -------------    ---------  
  <S>                                         <C>               <C>         <C>              <C>        
  Demand accounts                             $     123,141          -      $     94,600           -     
  MOW accounts                                      826,977       2.91%          823,627        2.95%    
  Money market deposit accounts                     984,257       4.02%        1,104,730        3.84%    
  Statement savings accounts                        872,366       3.48%        1,201,141        3.49%    
  Other deposit accounts                             61,011       2.98%           57,696        2.99%    
  Certificate accounts, less than $100            1,112,817       5.80%          657,134        4.13%    
  Certificate accounts, $100 or more                178,683       5.99%           69,833        4.52%    
                                              --------------                --------------               
   Total                                       $  4,159,252       4.11%     $  4,008,761        3.51%    
                                              ==============                ==============                
</TABLE> 

Interest expense on deposit accounts is composed of the following:

<TABLE> 
<CAPTION> 
                                                             Year Ended September 30,                   
                                              --------------------------------------------------------
                                                  1995                1994                  1993        
                                              -------------      --------------         --------------  
  <S>                                         <C>                <C>                    <C>             
  NOW accounts                                $     23,692       $      23,147          $      18,523   
  Money market deposit accounts                     42,420              37,305                 39,430   
  Statement savings accounts                        33,394              39,147                 26,598   
  Other deposit accounts                             1,731               1,573                  1,381   
  Certificate accounts                              53,033              29,723                 41,813   
                                              -------------      --------------         --------------  
                                                   154,270             130,895                127,745   
  Custodial accounts                                    29                  29                     47   
                                              -------------      --------------         --------------  
   Total                                      $    154,299       $     130,924          $     127,792   
                                              =============      ==============         ==============   
</TABLE> 

Outstanding certificate accounts at September 30, 1995 mature in the years 
indicated as follows:

<TABLE> 
<CAPTION> 
        Year Ending                          
        September 30,                        
        -------------
        <S>                    <C> 
            1996               $     885,430 
            1997                     224,455 
            1998                      66,429 
            1999                      29,078 
            2000                      86,108 
                               ==============
             Total             $   1,291,500 
                               ============== 
</TABLE> 

                                     F-30
<PAGE>
 
 
                           CHEVY CHASE BANK. F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 12 - DEPOSIT ACCOUNTS: (Continued)

At September 30, 1995, certificate accounts of $100 or more have contractual 
maturities as indicated below:

<TABLE> 
<CAPTION> 
    <S>                                       <C>           
    Three months or less                      $    75,571   
    Over three months through six months           31,405   
    Over six months through 12 months              36,596   
    Over 12 months                                 35,111   
                                              ------------  
     Total                                    $   178,683   
                                              ============   
</TABLE> 

NOTE 13 - SECURITIES SOLD UNDER REPURCHASE AGREEMENTS AND OTHER SHORT-TERM 
          BORROWINGS:

Short-term borrowings are summarized as follows:

<TABLE> 
<CAPTION> 
                                                                             September 30,                                   
                                                         ---------------------------------------------------                 
                                                              1995               1994            1993                        
                                                         ---------------------------------------------------                 
  <S>                                                    <C>                 <C>            <C>                              
  Securities sold under repurchase agreements:                                                                               
     Balance at year-end                                 $            -      $          -   $         83,151                  
     Average amount outstanding during the year                  159,044           103,299           265,176                  
     Maximum amount outstanding at any month-end                 353,615           202,256           278,534                  
     Amount maturing within 30 days                                   -                 -             83,151                  
     Weighted average interest rate during the year                6.02%             3.78%             3.28%                 
     Weighted average interest rate on year-end balances                                                              
      balances                                                        -                 -              3.23%                        

  Other short-term borrowings                                                                                                
     Balances at year-end                                $        10,435     $       8,907  $          5,115                  
     Average amount outstanding during the year                   20,451            13,336             2,212                  
     Maximum amount outstanding at any month-end                  53,242            51,992             5,115                  
     Amount maturing within 30 days                               10,435             8,907             5,115                  
     Weighted average interest rate during the year                5.59%             3.42%             2.77%                 
     Weighted average interest rate on year-end balances          
      balances                                                     5.70%             4.87%             3.71%
</TABLE> 

The investment and mortgage-backed securities underlying the repurchase
agreements were delivered to the dealers who arranged the transactions. The
dealers may have loaned such securities to other parties in the normal course of
their operations and agreed to resell to the Bank the identical securities at
the maturities of the agreements.

At September 30, 1995, the Bank had pledged mortgage-backed securities with a 
book value of $18,849 to secure certain other short-term borrowings.

                                     F-31
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)


NOTE 14 - BONDS PAYABLE:

At September 30, 1994, bonds payable represented bonds (term and serial) issued
through a local housing finance agency secured by land and two residential
apartment buildings having an aggregate net book value of $25,659. The assets
securing these bonds were included in real estate held for investment or sale.
During fiscal 1995, the Bank sold the apartment buildings. See Note 6. In
connection with the sale, the bonds were assumed by the purchaser.

The term bonds amounting to $23,725 at September 30, 1994 bore interest at 9.7%
The serial bonds amounting to $305 at September 30, 1994 bore interest at 9.3%.

Deferred debt issuance costs, net of accumulated amortization, amounted to $504
at September 30, 1994 and were included in other assets in the Consolidated
Statements of Financial Condition. These amounts were amortized using the 
level-yield method over the life of the related debt. In connection with the
sale discussed above, the remaining unamortized amounts became a component of
the gain on sale during fiscal 1995.

At September 30, 1994, $2,955 of bond proceeds were held in a restricted cash
account by the trustee for the purpose of paying principal and interest on the
bonds in the event that the Corporation were unable to fund payments. This
amount was included in interest-bearing deposits in the Consolidated Statements
of Financial Condition. In connection with the sale discussed above, the
proceeds were released from the restrictions during fiscal 1995.

NOTE 15 - NOTES PAYABLE

Notes payable bear interest at rates ranging from 8.9% to 13.0% and are due in
varying installments through 2004.

Scheduled repayments of notes payable at September 30, 1995 are as follows:

<TABLE> 
<CAPTION> 
          Year Ending
         September 30,
         -------------
         <S>                  <C> 
              1996            $    236            
              1997                 260
              1998                 286
              1999                 314
              2000                 346
               Thereafter        6,072  
                              ---------
                Total         $  7,514
                              =========
</TABLE> 

                                     f-32
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                      September 30, 1995, 1994, and 1993
                      ----------------------------------
                 (Dollars in thousands, except per share data)


NOTE 16 - FEDERAL HOME LOAN BANK ADVANCES:

At September 30, 1995, the advances from the Federal Home Loan Bank of Atlanta
totaled $155,052. Of the total advances at September 30, 1995, (a) $50,000 have
a current interest rate of 6.75%, reprice daily and mature in October 1995, and
(b) $100,000 have a current interest rate of 5.77%, adjust quarterly based on
the three-month London Interbank Offered Rate ("LIBOR") and mature in August
1996. The weighted average interest rate on the remaining $5,052 is 7.51% which
is fixed for the term of the advances and matures over varying periods ending
between December 1996 and September 2000.

Under a Specific Collateral Agreement with the FHLB, advances are secured by all
of the Bank's stock, qualifying first mortgage loans with a total principal
balance of $309,656 and mortgage-backed securities with a book value of
$138,603. The FHLB requires that members maintain qualifying collateral at least
equal to 100% of the member's outstanding advances at all times. The collateral
held by the FHLB in excess of the September 30, 1995 advances is available to
secure additional advances from the FHLB, subject to its collateralization
guidelines.

NOTE 17 - CAPITAL NOTES - SUBORDINATED:

Capital notes, which are subordinated to the interest of deposit account
holders, are composed of the following:

<TABLE> 
<CAPTION> 
                                        September 30,     Interest
                                   ---------------------
                                     1995       1994        Rate
                                   ---------- ---------- --------------
<S>                                <C>        <C>        <C>  
Private placement:
   BACOB Bank, a.c,
    due 1996                       $  10,000  $  10,000  LIBOR + 3.0%

Public placement:
Subordinated debentures due 2005     150,000    150,000       91/4%
                                   ---------- ----------
Total                              $ 160,000  $ 160,000
                                   ========== ==========
</TABLE> 

On November 23, 1993, the Bank sold $150.0 million 9 1/4% Subordinated
Debentures due 2005 (the "Debentures"). The Bank received net proceeds of
$143,603 from the sale of the Debentures, of which approximately $134,200 was
used to redeem $78,500 of debentures due in 2002 and $50,000 of debentures due
2003 on December 23, 1993 and December 24, 1993, respectively. The remaining net
proceeds were used for general corporate purposes. The Bank incurred a loss of
$6,333, after related income taxes, in connection with the redemption of these
debentures. The OTS approved the inclusion of the principal amount of the
Debentures in the Bank's supplementary capital for regulatory capital purposes.

                                     F-33

<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------   
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)


NOTE 17 - CAPITAL NOTES - SUBORDINATED (Continued)

The indenture pursuant to which the Debentures were sold ("the Indenture")
provides that the Bank may not pay dividends on its capital stock unless, after
giving effect to the dividend, no event of default shall have occurred and be
continuing and the Bank is in compliance with its regulatory capital
requirements. In addition, the amount of the proposed dividend may not exceed
the sum of (i) $15,000, (ii) 66 2/3% of the Bank's consolidated net income (as
defined in the Indenture) accrued on a cumulative basis commencing on October 1,
1993 and (iii) the aggregate net cash proceeds received by the Bank after
October 1, 1993 from the sale of qualified capital stock or certain debt
securities, minus the aggregate amount of any restricted payments made by the
Bank. Notwithstanding the above restrictions on dividends, provide no event of
default has occurred or is continuing, the Indenture does not restrict the
payment of dividends on the Preferred Stock or any payment-in-kind preferred
stock issued in lieu of cash dividends on the Preferred Stock or the redemption
of any such payment-in-kink preferred stock.

Deferred debt issuance costs, net of accumulated amortization, amounted to
$5,898 and $6,223 at September 30, 1995 and 1994, respectively, and are included
in other assets in the Consolidated Statements of Financial Condition.

NOTE 18 - PREFERRED STOCK:

In April 1993, the Bank sold $75,000 of its Noncumulative Perpetual Preferred
Stock, Series A ("Preferred Stock") in a private offering. Cash dividends on the
Preferred Stock are payable quarterly in arrears at an annual rate of 13%. If
the Board of Directors does not declare the full amount of the noncumulative
cash dividend accrued in respect of any quarterly dividend period, in lieu
thereof the Board of Directors will be required to declare (subject to
regulatory and other restrictions) a stock dividend in the form of a new series
of payment-in-kind preferred stock of the Bank.

The OTS has approved the inclusion of the Preferred Stock as tier 1 or core
capital and has approved the payment of dividends on the Preferred Stock,
provided certain conditions are met. The Preferred Stock is not redeemable until
May 1, 2003 and is redeemable thereafter at the option of the Bank. The holders
of the Preferred Stock have no voting rights, except in certain limited
circumstances.

Holders of the Preferred Stock will be entitled to receive a liquidating
distribution in the amount of $25 per share, plus accrued and unpaid dividends
for the then-current dividend period in the event of any voluntary liquidation
of the Bank, after payment of the deposit accounts and other liabilities of the
Bank, and out of the assets available for distribution to shareholders. The
Preferred Stock ranks superior and prior to the issued and outstanding common
stock of the Bank with respect to dividend and liquidation rights.

                                     F-34



<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 19 - RETIREMENT PLAN:

The Bank participates in a defined contribution profit sharing retirement plan
(the "Plan") which covers those full-time employees who meet the requirements as
specified in the Plan. The Plan, which can be modified or discontinued at any
time, requires participating employees to contribute 2.0% of their compensation.
Corporate contributions, at the discretionary amount of three times the employee
contribution, were $3,920, $3,507 and $3,081 for the years ended September 30,
1995, 1994 and 1993, respectively. There are no part service costs associated
with the Plan and the Bank has no liability under the Plan other than its
current contributions. The Plan owns 4.0% of the Bank's common stock.

NOTE 20 - INCOME TAXES:

As discussed in Note 1, the Bank adopted SFAS 109 effective October 1, 1993. For
fiscal 1993, the Bank accounted for income taxes in accordance with APB 11. The 
provision for income taxes for the years ended September 30, 1995, 1994 and 
1993, consists of the following:

<TABLE> 
<CAPTION> 
                                                            Year Ended September 30,        
                                                         ------------------------------- 
                                                           1995       1994       1993    
                                                         ---------  ---------  --------- 
<S>                                                      <C>        <C>        <C>       
Current provision (benefit):                                                             
   Federal                                               $  25,661  $  17,141  $  14,189 
   State                                                    (4,761)     4,391      3,625 
                                                         ---------  ---------  --------- 
                                                            20,900     21,532     17,814 
                                                         ---------  ---------  --------- 
Deferred provision (benefit)                                                             
  Federal                                                   (3,046)     1,348      8,795 
  State                                                       (524)      (486)        (6)
                                                         ---------  ---------  --------- 
                                                            (3,570)       862      8,789 
                                                         ---------  ---------  --------- 
  Provisions for income taxes                               17,330     22,394     26,603 
                                                                                         
Tax effect of other items:                                                               
   Cumulative effect of adoption of SFAS 109                   -       (5,103)        - 
   Extraordinary item                                          -       (4,143)        -  
   Tax effect of net unrealized holding gains (losses)       
    reported in stockholders' equity                         7,207     (9,243)        -
                                                      ------------  ---------  --------- 
      Total                                           $     24,537  $   3,905  $  26,603
                                                      ============  =========  =========
</TABLE> 


                                     F-35
 
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------   
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)


NOTE 20 - INCOME TAXES (Continued):

The Bank's effective income tax rate varies from the statutory Federal income
tax rate as a result of the following factors:

<TABLE> 
<CAPTION> 
                                                            Year Ended September 30,
                                                       ---------------------------------
                                                         1995       1994        1993
                                                       ---------- ---------- -----------
 <S>                                                   <C>        <C>        <C> 
 Computed tax at statutory Federal income tax rate     $  19,129  $  18,432  $   22,238 
 Increase (decrease) in taxes resulting from:
  Goodwill and other purchase accounting
   adjustments                                             1,463      1,494       1,915
  State franchise tax effect                              (3,451)     2,540       2,359 
   Other                                                     187        (72)         91
                                                       ---------- ---------- -----------  
    Total                                              $  17,330  $  22,394  $   26,603
                                                       ========== ========== ===========
</TABLE>

On August 10, 1993, Congress passed the Tax Revenue Reconciliation Act of 1993,
retroactively increasing the Federal corporate income tax rate from 34% to 35%
effective January 1, 1993. As a result, the Bank's Federal corporate income tax
rate for the years ended September 30, 1995, 1994 and 1993 was 35.00%, 35.00%
and 34.75%, respectively.

The net deferred tax asset is composed of the following :

<TABLE> 
<CAPTION> 
                                                        September 30,
                                                  --------------------------
                                                      1995          1994
                                                  ------------  ------------
  <S>                                             <C>           <C> 
  Deferred tax assets:
   Provision for losses in excess of deductions   $  65,072     $  54,903
   Deferred loan fees                                    -          3,309
   Real estate mortgage investment conduit              675         3,655
   State net operating losses                           725         1,333
   Unrealized losses on real estate owned             2,744            -
   Other                                              2,600         1,210
                                                  ----------    ---------- 
    Gross deferred tax assets                        71,816        64,410
                                                  ----------    ----------

  Deferred tax liabilities:
   Net unrealized holding gains                       8,833        10,324 
   Deferred loan fees                                 4,691            -
   Depreciation                                       8,970         7,639
   FHLB stock dividends                               5,376         5,658
   Other                                              1,946         2,359
                                                  ----------    ----------     
    Gross deferred tax liabilities                   29,816        25,980
                                                  ----------    ----------
    Net deferred tax asset                        $  42,000     $  38,430      
                                                  ==========    ==========
</TABLE> 

                                     F-36








<PAGE>
 
                           CHEVY CHASE BANK. F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)


NOTE 20 - INCOME TAXES (Continued):

The net deferred tax asset, along with current taxes payable, is included in 
other assets in the Consolidated Statements of Financial Condition. The 
components are as follows:

<TABLE> 
<CAPTION> 
                                                           September 30,
                                                       -------------------------
                                                           1995         1994
                                                       -----------   -----------
<S>                                                    <C>           <C> 
Current taxes payable                                  $  (18,609)   $  (10,129)
Net deferred tax assets                                    42,000        38,430
                                                       -----------   -----------
  Total                                                $   23,391    $   28,301
                                                       ===========   ===========
</TABLE> 

Under APB 11, the following represents the tax effects of timing differences 
resulting in a deferred income tax provision:

<TABLE> 
<CAPTION> 
                                                       Year Ended
                                                     September 30,
                                                         1993
                                                    --------------
<S>                                                 <C> 
Provisions for losses in excess of deductions       $   14,437
Depreciation                                            (2,864)
Deferred loan fees                                        (938)
Valuation allowances                                        19
Real estate mortgage investment conduit                 (1,454)     
State taxes                                               (211)
State net operating losses                              (1,577)
Other                                                    1,377
                                                    --------------
  Total                                             $    8,789)
                                                    ==============
</TABLE> 

NOTE 21 - REGULATORY MATTERS:

Under the Financial Institution Reforms, Recovery and Enforcement Act of 1989
("FIRREA"), the Bank's regulatory capital requirements at September 30, 1995
were a 1.5% tangible capital requirement, a 3.0% core capital requirement and an
8.0% total risk-based capital requirement. Under the OTS "prompt corrective
action" regulations, the Bank must maintain minimum leverage, tier 1 risk-based
and total risk-based capital ratios of 4.0%, 4.0% and 8.0%, respectively, to
meet the ratios established for "adequately capitalized" institutions. At
September 30, 1995, the Bank was in compliance with its tangible, core and total
risk-based regulatory capital requirements. In addition, on the basis of its
balance sheet at September 30, 1995, the Bank met the FIRREA-mandated fully
phased-in capital requirements and, on a fully phased-in basis, met the capital
standards established for "well capitalized" institutions under the "prompt
corrective action" regulations. The information below is based upon the Bank's
understanding of the applicable FIRREA and "prompt corrective action"
regulations and related interpretations.


                                     F-37
<PAGE>
 
                           CHEVY CHASE BANK F.S.B.
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 
                      September 30, 1995, 1994,and 1993 
                 (Dollars in thousands, except per share data)

NOTE 21 - REGULATORY MATTERS (CONTINUED):

<TABLE> 
<CAPTION> 
                                                                              MINIMUM                           EXCESS
                                                ACTUAL                   CAPITAL REQUIREMENTS                   CAPITAL
                                     ------------------------------  -----------------------------  ------------------------------
                                                        As a % of                      As a % of                        As a % of
                                          Amount        Assets/4/       Amount          Assets           Amount           Assets
                                     ---------------  -------------  --------------  -------------  -----------------   ----------
<S>                                  <C>              <C>            <C>             <C>            <C>                 <C> 
Capital per financial statements     $      328,544                                                                                 
 Net unrealized holding losses/(1)/           3,112                                                                                 
                                     ---------------
Adjusted capital                            331,656                                                            
Adjustments for tangible and                                                                                                        
 core capital:                                                                                                                      
 Intangible assets                          (45,697)                                                                                
 Non-includable subsidiaries/(2)/            (2,122)                                                                                
 Non-qualifying purchases/                                                                                                          
  originated loan servicing                  (1,495)                                                                                
                                     ---------------
Total tangible capital                      282,344          5.77%   $     73,438          1.50%    $        208,906        4.27% 
                                     ---------------  =============  ==============  ============   =================   ==========
 Supervisory goodwill/(3)/                        -                                                                               
                                     ---------------  =============  ==============  ============   =================   ==========
Total core capital/(4)/                     282,344          5.77%   $    195,835          4.09%    $         86,509        1.77% 
                                     ---------------  =============  ==============  ============   =================   ==========

Tier 1 risk-based capital/(4)/              282,344          6.65%   $    169,873          4.00%    $        112,471        2.65% 
                                     ---------------  =============  ==============  ============   =================   ==========
Adjustments for risk-based                                                                                                        
 capital:                                                                                                                         
 Subordinated capital debentures            151,438                                                                               
 Allowances for general loan losses          53,264                                                                               
                                     ---------------
  Total supplementary capital               204,664                                                                               
                                     ---------------
  Excess allowances for loan losses            (176)                                                                               
                                     ---------------
  Adjusted supplementary capital            204,498                                                                               
                                     ---------------
  Total available capital                   486,832                                                                               
  Equity investments/(2)/                   (25,702)                                                                              
                                     ---------------
Total risk-based capital/(4)/        $      461,130         11.63%   $    339,746          8.00%    $        121,394        3.63% 
                                     ===============  =============  ==============  ============   =================   ==========
</TABLE> 

________________________________________________________________________________
/1/  Pursuant to OTS policy, net unrealized holding gains (losses) are excluded
     from regulatory capital.

/2/  Reflects an aggregate offset of $3,695 representing the allowance for
     general loan losses maintained against the Bank's equity investments and
     non-includable subsidiaries which, pursuant to OTS guidelines, is
     available as a "credit" against the deductions from capital otherwise
     required for such investments.

/3/  Effective January 1, 1995, the amount of supervisory goodwill includable as
     core capital under OTS regulations, decreased from 0.37% to 0% of tangible
     assets.

/4/  Under the OTS "prompt corrective action" regulations, the standards for
     classification as "well capitalized" are a leverage (or "core capital")
     ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least 6.0%
     and a total risk-based capital ratio of at least 10.0%.

At September 30, 1995, the Bank had $3,859 in loans to and investments in
subsidiaries engaged in activities impermissible for national banks ("non-
includable subsidiaries") which are required to be phased-out from all three
capital requirements according to the following schedule (which reflects OTS
approval of the Bank's use of a delayed phase-in period pursuant to legislation
enacted in October 1992): 60% beginning July 1, 1995, and 100% beginning July 1,
1996. At September 30, 1995, the Bank also had two equity investments with an
aggregate balance, after subsequent valuation allowances, of $29,204 which were
full phased-out from total risk-based capital.

                                     F-38

<PAGE>
 
                           CHEVY CHASE, BANK, F.S.B.
                           -------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 21 - REGULATORY MATTERS (CONTINUED):

As of September 30, 1995, the Bank had $45,697 in supervisory goodwill, all of 
which was excluded from core capital pursuant to statutory provisions.

OTS capital regulations provide a five-year holding period (or such longer
period as may be approved by the OTS) for REO to qualify for an exception from
treatment as an equity investment. If an REO property is considered an equity
investment, its then-current book value is deducted from total risk-based
capital. Accordingly, if the Bank is unable to dispose of any REO property
(through bulk sales or otherwise) prior to the end of its applicable five-year
holding period and is unable to obtain an extension of such five-year holding
period from the OTS, the Bank could be required to deduct the then-current book
value of such REO property from total risk-based capital. In September 1995, the
Bank received from the OTS a one-year extension of the five-year holding period
for certain of its REO properties. The following table sets forth the Bank's REO
at September 30, 1995, after valuation allowances of $135,043, by the fiscal
year in which the property was acquired through foreclosure.

<TABLE> 
<CAPTION> 
     Fiscal Year          (In thousands)
     -----------          --------------  
     <S>                  <C> 
         1990             $  89,070 (1)(2)
         1991                90,207 (2)
         1992                15,080
         1993                 4,809
         1994                 8,389
         1995                11,679
                         ----------
            Total REO    $  219,234
                         ==========
</TABLE> 
____________________________________
/(1)/ Includes REO with an aggregate net book value of $29,204, which the Bank 
      treats as equity investments for regulatory capital purposes.
/(2)/ Includes REO, with an aggregate net book value of $153,457, for which the
      Bank received an extension of the five-year holding period through 
      September 29, 1996.

Under the OTS "prompt corrective action" regulations, an institution is 
categorized as "well capitalized" if it has a leverage ratio of at least 5.0%, a
tier 1 risk-based capital ratio of at least 6.0% and a total risk-based capital
ratio of at least 10.0%. The Bank's regulatory capital ratios exceeded the 
requirements for a "well capitalized" institution at September 30, 1995. 
Additionally, on a fully phased-in basis at September 30, 1995, the Bank's 
regulatory capital ratios would exceed the ratios established for "well 
capitalized" institutions.

The Bank is subject to a written agreement with the OTS dated September 30, 
1991. The agreement, which was amended on October 29, 1993, addresses, among 
other things, transactions with affiliates, reductions of real estate acquired 
in settlements of loans and asset quality. Specifically, the Bank agreed that, 
without receiving the prior approval of the OTS, it would not increase its 
investment in certain real estate projects beyond specified levels. In addition,
the Bank must provide the OTS with 15 days notice prior to selling certain 
significant business assets.


                                     F-39
 


 

<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)


NOTE 21 - REGULATORY MATTERS (Continued):

In November 1995, Congress passed and presented to President Clinton, the
Balanced Budget Act of 1995 (the "Budget Act") which could, among other things,
capitalize the Savings Association Insurance Fund ("SAIF") and either reduce or
eliminate the anticipated disparity between Bank Insurance Fund ("BIF") and SAIF
insurance premiums. Under the Budget Act: (i) thrift institutions would pay a
one-time assessment estimated to be up to 85 basis points on their SAIF-insured
deposits to increase the SAIF's reserve ratio to 1.25%; and (ii) effective
January 1, 1996, the assessment base for interest payments on Financing
Corporation bonds, which were issued in the late 1980s to resolve troubled
thrifts, would be expanded to cover all of FDIC-insured institutions, including
members of both the BIF and SAIF. If the legislation is enacted in its current
form, the Bank would be required to pay a one-time assessment of up to $35
million in the first quarter of calendar year 1996; however,the Bank's semi-
annual risk-based deposit insurance premiums should be reduced in future years.

NOTE 22 - TRANSACTIONS WITH RELATED PARTIES:

   Loans Receivable:

   From time to time, in the normal course of business, the Bank make loans to
   executive officers and directors, their immediate family members or companies
   with which they are affiliated. These loans are on substantially the same
   terms as similar loans with unrelated parties. An analysis of activity with
   respect to these loans for the year ended September 30, 1995 is as follows:

<TABLE> 
<S>                                    <C> 
     Balance, September 30, 1994       $   4,702
      Additions                            1,553
      Reductions                          (2,350)
                                       ---------
     Balance, September 30, 1995       $   3,905
                                       =========
</TABLE> 

Services:

B.F. Saul Company, which is a shareholder of the Trust, and its subsidiaries 
provide certain services to the Bank. These services include property
management, cafeteria management, insurance brokerage and leasing. Fees for
these services were $460, $548 and $630 for the years ended September 30, 1995,
1994 and 1993, respectively.

The law firm in which one director of the Bank is a partner received $2,756, 
$2,430 and $2,704 for legal services rendered to the Bank during the years ended
September 30, 1995, 1994 and 1993, respectively.

For the years ended September 30, 1995, 1994 and 1993, one of the directors of 
the Bank was paid $30, $30 and $28, respectively, for consulting services 
rendered to the Bank. Another director of the Bank was paid total fees of $75
and $50 for the years ended September 30, 1995 and 1994, respectively, for
consulting services.


                                     F-40
<PAGE>
 
                            CHEVY CHASE BANK F.S.B.
                            -----------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)


NOTE 22 - TRANSACTIONS WITH RELATED PARTIES (Continued):

     Services (Continued):
     
     A former director of the Bank and his wife are entitled to $125 per year in
     supplemental retirement benefits under an agreement entered into by the
     Bank in 1990 in connection with the director's former employment as a Vice
     Chairman of the Bank. The director also received compensation under an
     agreement for ongoing services provided to the Bank. Amounts paid to the
     director under these agreements totaled $165, $167 and $165 in fiscal 1995,
     1994 and 1993, respectively.

     Tax Sharing Agreement:

     The Bank and the other companies in the Trust's affiliated group are
     parties to a tax sharing agreement dated June 28, 1990 (the "Tax Sharing
     Agreement"). The Tax Sharing Agreement provides for payments to be made by
     members of the Trust's affiliated group to the Trust based on their
     separate company tax liabilities. The Tax Sharing Agreement also provides
     that, to the extent net operating losses or tax credits of a particular
     member are used to reduce the overall tax liability of the Trust's
     affiliated group that have taxable income in an amount equal to such tax
     reduction. The Bank paid $20,500, $9,585 and $5,000 to the Trust during
     fiscal 1995, 1994 and 1993, respectively, under the Tax Sharing Agreement.
     OTS approval of the tax sharing payments during fiscal 1995, 1994 and 1993
     was conditioned on a pledge by the Trust of certain assets to secure
     certain of its obligations under the Tax Sharing Agreement. Under the terms
     of the Bank's written agreement with the OTS dated september 30, 1991, as
     amended, the Bank has agreed not to make any tax sharing payments to the
     Trust unless such payments are approved by the OTS. However, the Bank
     continues to account for income taxes in accordance with the Tax Sharing
     Agreement. At September 30, 1995 and 1994, the estimated tax sharing
     payment payable to the Trust by the Bank was $17,700 and $12,015,
     respectively.

     Other:

     The Bank paid $4,210, $3,899 and $3,476 for office space leased from or
     managed by companies affiliated with the Bank or its directors during the
     years ended September 30, 1995, 1994 and 1993, respectively.

     The Trust, the B.F. Saul Company and Chevy Chase Lake Corporation ("Lake"),
     an affiliate of the Bank, from time to time maintain interest-bearing
     deposit accounts with the Bank. Those accounts totaled $26,577 at September
     30, 1995. The Bank paid interest on the accounts amounting to $1,125 in
     fiscal 1995.

     During fiscal 1995, the Bank purchased land and building plans from Lake
     for $1,332 for the purpose of constructing a building to house some of the
     Bank's operations.


                                     F-41









<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 22 - TRANSACTIONS WITH RELATED PARTIES (Continued):

 Other (Continued):

 During fiscal 1994, the Bank sold 12.70 acres of retail land to Saul Holdings, 
 L.P., at an amount equal to its net carrying value.

 The Bank owned approximately 45% of Avenel Associates Limited Partnership
 ("Avenel"), which owned a commercial property. The general partner in the
 partnership was a subsidiary of the B.F. Saul Company. In August 1993, Avenel
 sold this property and the Bank sold two real estate properties to Saul
 Holdings, L.P., a newly formed partnership in which the Trust, other affiliated
 entities of the Trust and public shareholders, directly and indirectly, own
 partnership interests. These assets were sold at amounts that exceeded their
 net carrying values. During fiscal 1994, upon payment of a final distribution
 to its partners, Avenel was dissolved.

NOTES 23 - FINANCIAL INSTRUMENTS:

The Bank in the normal course of business, is a party to financial instruments 
with off-balance-sheet risk and other derivative financial instruments to meet 
the financing needs of its customers and to reduce its own exposure to 
fluctuations in interest rates. These financial instruments include commitments 
to extend credit at both fixed and variable rates, letters of credit, interest- 
rate cap agreements and assets sold with limited recourse. All such financial 
instruments are held or issued for purposes other than trading.

These instruments involve, to varying degrees, elements of credit and interest- 
rate risk in excess of the amount recognized in the Consolidated Statement of 
Financial Condition.

The contract or notional amounts of these instruments reflect the extent of
involvement the Bank has in particular classes of financial instruments. The
Bank's exposure to credit loss in the event of nonperformance by the other party
is represented by the contractual notional amount of these instruments. The Bank
uses the same credit policies in making commitments and conditional obligations
as it does for on-balance-sheet instruments. The Bank is also a party to
derivative financial instruments that do not have off-balance-sheet risk (e.g.
interest-rate cap agreements).

 Commitments to Extend Credit:

 The Bank had $11,662,040 of commitments to extend credit at September 30, 1995.
 Commitments to extend credit are agreements to lend to a customer as long as
 there is no violation of any condition established in the contract. Commitments
 generally have fixed expiration dates or other termination clauses and may
 require payment of a fee. Because many of the commitments are expected to
 expire without being drawn upon, the total commitment amounts do not
 necessarily represent future cash requirements. These commitments are subject
 to the Bank's normal underwriting and credit evaluation policies and
 procedures.

                                     F-42
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B. 
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       SEPTEMBER 30, 1995, 1994 AND 1993
                       ---------------------------------
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

NOTE 23 - FINANCIAL INSTRUMENTS (Continued):

  Commitments to Extend Credit (Continued):

  Loans approved but not closed are commitments for fixed or adjustable-rate
  residential loans which are secured by real estate. The Bank currently
  requires borrowers to obtain private mortgage insurance on all loans where the
  loan-to-value ratio exceeds 80%.

  Forward Commitments:

  To manage the potentially adverse impact of interest rate movements on the
  fixed-rate mortgage loan pipeline, the Bank hedges its pipeline by entering
  into whole loans and mortgage-backed security forward sale commitments.
  Forward sale commitments are used to sell specific financial instruments
  (whole loans or mortgage-backed securities) at a future date for a specified
  price. Forward sale commitments generally settle within 90 days. Gains and
  losses are deferred and recorded as a component of the gain on sales of loans
  at the time the forward sale commitment matures. At September 30, 1995, the
  Bank had whole loans and mortgage-backed security forward sale commitments of
  $8,950 and $87,565, respectively. In addition, at September 30, 1995, the Bank
  had $9,370 in mortgage-backed security forward purchase commitments related to
  its hedging activities.

  Letters Of Credits:

  Letters of credit are conditional commitments issued by the Bank to guarantee
  the performance of a customer to a third party. At September 30, 1995, the
  Bank had written letters of credit in the amount of $38,604, which were issued
  to guarantee the performance of and irrevocably assure payment by customers
  under construction projects.

  Of the total $21,670 will expire in fiscal 1996 and the remainder will expire
  over time though fiscal 1999. The credit rink involved in issuing letter of
  credit is essentially the same as that involved in extending loan commitments
  to customers. Investment and mortgage-backed securities with a book value of
  $10,866 were pledged as collateral for certain of these letters of credit at
  September 30, 1995.

  Resource Arrangements:

  The Bank is obligated under various recourse provisions (primarily related to
  credit losses) related to the securitization and sale of credit card
  receivables, home equity credit line receivables, automobile loan receivables
  and amounts on deposit in certain spread accounts through the asset-backed
  securitization described in Note 9. At September 30, 1995 and 1994, the
  primary recourse to the Bank was $93,059 and 65,907, respectively. As a result
  of these recourse provisions the Bank maintained restricted cash accounts
  amounting to $98,420 and $71,251, at September 30, 1995 and 1994,
  respectively, which are included in other assets in the Consolidated
  Statements of Financial Condition.

                                     F-43
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 23 - FINANCIAL INSTRUMENTS (Continued):

     Recourse Arrangements (Continued):

     The Bank is obligated under various recourse provisions related to the swap
     of single-family residential loans for participation certificates and
     mortgage-backed securities issued to the Bank by FHLMC and FNMA. At
     September 30, 1995, recourse to the Bank under these arrangements was
     $4,364. As security for the payment of funds due under certain of the FHLMC
     recourse obligations, the Bank is required to post collateral. At September
     30, 1995, mortgage-backed securities pledged as collateral under these
     obligations had a book value of $5,102.

     Interest Rate Cap Agreements:

     Interest rate cap agreements are used to limit the Bank's exposure to 
     rising short-term interest rates related to certain of its asset-backed
     securitizations. At September 30, 1995, the Bank was a party to nine
     interest rate cap agreements with an aggregate notional amount of $600,000 
     with maturity dates ranging from June 30, 1996 through June 30, 1999. The 
     interest rate cap agreements entitle the Bank to receive compensatory 
     payments from the cap provider, which is a AAA-rated (by Standard & Poor's)
     counterparty, equal to the product of (a) the amount by which the one-month
     LIBOR exceeds 7.00% and (b) the then outstanding notional principal amount
     for a predetermined period of time. The Bank has no obligation to make
     payments to the provider of the cap or any other party. The Bank is exposed
     to credit losses in the event of nonperformance by the counterparty, but
     does not expect the counterparty to fail to meet its obligation given its
     credit rating.

     Concentrations of Credit:

     The Bank's principal real estate lending market is the metropolitan 
     Washington, D.C. area. In addition, approximately 17.6% of the Bank's 
     outstanding credit card loans at September 30, 1995 were generated by 
     cardholders residing in the metropolitan Washington, D.C. area. Service 
     industries and Federal, state and local governments employ a significant 
     portion of the Washington, D.C. area labor force. Adverse changes in 
     economic conditions could have a direct impact on the timing and amount of 
     payments by borrowers.

                                     F-44
<PAGE>
 
                           CHEVY CHASE BANK. F.S.B.
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                      September 30, 1995, 1994 and 1993
                      ---------------------------------
                (Dollars in thousands, except per share data)


NOTE 24 - ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS:

The majority of the Bank's assets and liabilities are financial instruments;
however, certain of these financial instruments lack an available trading
market. Significant estimates, assumptions and present value calculations were
therefore used for the purposes of the following disclosure, resulting in a
great degree of subjectivity inherent in the indicated fair value amounts.
Comparability among financial institutions may be difficult due to the wide
range of permitted valuation techniques and the numerous estimates and
assumptions which must be made. The estimated fair values of the Bank's
financial instruments at September 30, 1995 and 1994 are as follows:


<TABLE> 
<CAPTION> 

                                                            September 30, 1995              September 30, 1994  
                                                       ---------------------------     ----------------------------
                                                          Carrying         Fair            Carrying         Fair  
                                                           Amount         Value             Amount          Value  
                                                       -------------   -----------     ----------------  ----------
<S>                                                    <C>             <C>             <C>               <C>     
Financial assets:                                                                                               
  Cash, due from banks,                                                                                         
  interest-bearing deposits, Federal                                                                           
  funds sold and securities purchased                                                                           
  under agreements to resell                            $  359,282      $  359,282      $  372,097    $  372,097
 Loans held for sale                                        68,697          68,729          33,598        33,771 
 Loans held for securitization and sale                    500,000         500,000         115,000       115,000
 Investment securities                                       4,370           4,371           4,364         4,364
 Mortgage-backed securities                                880,208         879,720       1,025,525     1,025,525
 Loans receivable, net of reserve                        2,327,286       2,351,729       2,357,721     2,334,515
 Interest rate cap agreements                                9,986           3,255             --            -- 
 Other financial assets                                    298,077         299,561         236,934       238,417
                                                                                                                
Financial liabilities:                                                                                          
 Deposit accounts with                                                                                          
  no stated maturities                                   2,867,752       2,867,752       3,281,794     3,281,794
Deposit accounts with                                                                                           
 stated maturities                                       1,291,500       1,295,816         726,967       734,547
Securities sold under                                                                                            
 repurchase agreements and other                                                                                
 short-term borrowings, bonds payable,                                                                          
 notes payable and Federal Home Loan                                                                            
 Bank advances                                             173,001         173,813         140,162/(1)/  142,027
Capital notes-subordinated                                 154,102/(1)/    159,250         153,777/(1)/  146,500 
Other financial liabilities                                 80,149          80,149          72,111        72,111
</TABLE> 
________________________________________________________________________________
/(1)/ Net of deferred debt issuance costs which are included in other assets in
the Consolidated Statements of Financial Condition. 
                                     F-45

<PAGE>
 
                           CHEVY CHASE BANK, F.S.B. 
                           ------------------------
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       SEPTEMBER 30, 1995, 1994 AND 1993
                       ---------------------------------
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

NOTE 24 - ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED):

The following methods and assumptions were used to estimate the fair value 
amounts at September 30, 1995 and 1994:

CASH DUE FROM BANKS, INTEREST-BEARING DEPOSITS AND FEDERAL FUNDS SOLD: Carrying 
amount approximates fair value.

LOANS HELD FOR SALE: Fair value is determined using quoted prices for loans, or
securities backed by loans with similar characteristics, or outstanding 
commitment prices from investors.

LOANS HELD FOR SECURITIZATION SALE: The carrying value of loans held for
securitization and sale approximates fair value because such receivables are
sold at face value.

INVESTMENT SECURITIES: Fair value is based on quoted market prices.

MORTGAGE-BACKED SECURITIES: Fair value is based on quoted market prices, dealer
quotes or estimates using dealer quoted market prices for similar securities.

LOANS RECEIVABLE, NET OF RESERVE: Fair value of certain homogeneous groups of 
loans (e.g., single-family residential, automobile loans, home improvement loans
and fixed-rate commercial and multifamily loans) is estimated using discounted
cash flow analyses based on contractual repayment schedules. The discount
rates used in these analyses are based on either the interest rates paid on U.S.
Treasury securities of comparable maturities adjusted for credit risk and non-
interest operating costs, of the interest rates currently offered by the Bank
for loans with similar terms to borrowers of similar credit quality. For loans
which reprice frequently at market rates (e.g., home equity, variable-rate
commercial and multifamily, real estate construction and ground loans), the
carrying amount approximates fair value. Because credit card receivables are
generally sold at face value through the Bank's securitization program, such
face value is used as the estimated fair value of these receivables. The fair
value of the Bank's loan portfolio as presented above does not include the value
of established credit card and home equity credit line customer relationships,
or the value relating to estimated cash flows from future receivables and the
associated fees generated from existing customers.

INTEREST RATE CAP AGREEMENTS: FAIR VALUE IS BASED ON DEALER QUOTES

OTHER FINANCIAL ASSETS: The carrying amount of Federal Home Loan Bank stock, 
accrued interest receivable, excess servicing assets, interest-bearing deposits 
maintained pursuant to various asset securitizations and other short-term 
receivable approximates fair value.  The fair value of one of the Bank's 
investments is based on quoted market prices.

DEPOSIT ACCOUNTS WITH NO STATED MATURITIES: Deposit liabilities payable on 
demand, consisting of NOW accounts, money market deposits, statement savings and
other deposit accounts, are assumed to have an estimated fair value equal to
carrying value. The indicated fair value does not consider the value of the
Bank's established deposit customer relationships.



<PAGE>
 
                            CHEVY CHASE BANK, F.S.B
                            ----------------------- 
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------
                       September 30, 1995, 1994 and 1993
                       ---------------------------------
                 (Dollars in thousands, except per share data)

NOTE 24 - ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued):

Deposit accounts with stated maturities: Fair value of fixed-rate certificates 
of deposit is estimated based on discounted cash flow analyses using the 
remaining maturity of the underlying accounts and interest rates currently 
offered on certificates of deposit with similar maturities.

Borrowings: These instruments consist of securities sold under repurchase 
agreements and other short-term borrowings, bonds payable, notes payable and 
Federal Home Loan Bank advances. For borrowings which either reprice frequently 
to market interest rates or are short-term in duration, the carrying amount 
approximates fair value. Fair value of the remaining amounts borrowed is 
estimated based on discounted cash flow analyses using interest rates currently 
charged by the lender for comparable borrowings with similar remaining 
maturities.

Capital notes-subordinated: Fair value of the Debentures is based on quoted 
market prices. The carrying amount of the $10,000 private placement capital note
approximates fair value.

Other financial liabilities: The carrying amount of custodial accounts, amounts 
due to banks, accrued interest payable and other short-term payables 
approximates fair value.

Off-balance sheet instruments: The difference between the original fees charged 
by the Bank for commitments to extend credit and letters of credit and the 
current fees charged to enter into similar agreements is immaterial. Fair value 
of forward commitments is based on the estimated amount that the Bank would pay
to terminate the arrangements at the reporting date, taking into account the 
remaining terms of the arrangements and the counterparties' credit standing 
where applicable, which is immaterial.

NOTE 25 - LITIGATION:

During the normal course of business, the Bank is involved in certain 
litigation, including litigation arising out of the collection of loans, the 
enforcement or defense of the priority of its security interests, the continued 
development and marketing of certain of its real estate properties and certain 
employment claims. Although the amounts claimed in some of these suits in which 
the Bank is a defendant are material, the Bank denies liability and, in the 
opinion of management, litigation which is currently pending will not have a 
material impact on the financial condition of future operations of the Bank.

NOTE 26 - SUBSEQUENT EVENTS:

On November 13, 1995, the Bank sold approximately 2,000 residential lots in its 
Planned Unit Developments at an amount that approximated its net carrying value.
The impact of the transaction was to reduce real estate held for sale, net of 
allowance for losses, by approximately $49,200.


                                     F-47
<PAGE>
 
ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE

     None.

                                   PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS

DIRECTORS

     The following table sets forth certain information with respect to each
director of Chevy Chase as of November  30, 1995.

<TABLE>
<CAPTION>
                                                Director  Position(s) Held
     Name                                  Age  Since     with Chevy Chase
     ----                                  ---  --------  ----------------
<S>                                        <C>  <C>       <C>
     B. Francis Saul II (1)(2)(7)           63  1969      Chairman of the Board 
                                                          and Chief Executive 
                                                          Officer         
                                                                                                                    
     Alexander R. M. Boyle (1)(5)           58  1985      Vice Chairman of the 
                                                          Board                                
                                                                                                                    
     Vincent C. Burke, Jr. (3)(5)           73  1989      Director                                                  
                                                                                                                    
     Donald G. Conrad (6)                   65  1988      Director                                                  
                                                                                                                    
     Gavin Malloy Farr (5)                  52  1970      Director                                                  
                                                                                                                    
     Gilbert M. Grosvenor (4)(7)            64  1988      Director                                                  
                                                                                                                    
     Penne Percy Korth (4)(7)               53  1994      Director                                                  
                                                                                                                    
     LaSalle D. Leffall (4)(6)              65  1994      Director                                                  
                                                                                                                    
     William F. McSweeny (3)(4)(7)          66  1985      Director                                                  
                                                                                                                    
     Garland P. Moore, Jr. (1)(2)(3)(6)     63  1983      Director                                                  
                                                                                                                    
     Jesse F. Nicholson (3)(6)              83  1978      Director                                                  
                                                                                                                    
     George M. Rogers, Jr. (1)(2)(5)        62  1969      Director                                                  
                                                                                                                    
     Leonard L. Silverstein (4)(5)          73  1994      Director                                                  
</TABLE> 

- ----------------
(1)  Member of the Executive Committee.
(2)  Member of the Compensation Committee.
(3)  Member of the Audit Committee.
(4)  Member of the Community Relations Advisory Committee.
(5)  Term as director expires in 1996.
(6)  Term as director expires in 1997.
(7)  Term as director expires in 1998.

     The Board of Directors currently consists of 13  directors divided into
three classes of directors, with each class as nearly equal in number to the
other classes as possible.  The members of each class are elected for a term of
three years and until their successors shall be elected and shall qualify.

                                     -90-
<PAGE>
 
     The business experience of each director during the past five years is as
follows:

     B. Francis Saul II serves as Chairman of the Board and Chief Executive
Officer of the Bank.  He also has been President and Chief Operating Officer of
B. F. Saul Company since 1969 and President and Chief Executive Officer of Manor
Investment Company, a wholly-owned subsidiary of Chevy Chase, since 1971.  Mr.
Saul has served as the Chairman of B.F. Saul Real Estate Investment Trust since
1969 and as a trustee since 1964.  He is also a director of Derwood Investment
Corporation.  At September 30, 1995, B.  F. Saul Real Estate Investment Trust
and Derwood Investment Corporation owned of record 80% and 16%, respectively, of
the Bank's outstanding common stock.  Mr. Saul is also Chairman of the Board of
Directors of Chevy Chase Financial Limited and Chevy Chase Property Company
Limited and a past Chairman of Financial General Bankshares.  He serves as
Chairman of the Board and Chief Executive Officer of Saul Centers, Inc., a
public real estate investment trust.  He also serves as a Trustee of the
National Geographic Society, a member of the Trustees Council of the National
Gallery of Art and an Honorary Trustee of the Brookings Institute.  In addition,
Mr. Saul is a director of Colonial Williamsburg Hotel Properties, Inc., a member
of the Folger Shakespeare Library and the Board of Visitors and Governors of
Washington College.

     Alexander R. M. Boyle has been Vice Chairman of the Board of Directors
since 1985.  Prior to beginning service in this position, Mr. Boyle was the
President and a member of the Board of Directors of Government Services Savings
and Loan, Inc. from 1975 until its merger with the Bank in 1985.  He has served
as a director of the U.S. League of Savings Institutions and as chairman of the
Maryland League of Financial Institutions.  He currently serves as a director of
the Association of Financial Services Holding Companies and serves on the
Chancellor's Advisory Council of the University of Maryland and is a member of
the Rotary Club of Bethesda-Chevy Chase.

     Vincent C. Burke, Jr. is currently retired.  Prior to his retirement, he
completed over 30 years service with The Riggs National Bank of Washington,
D.C., where he served as Trust Officer, President of the Bank and Chairman of
the Board of Directors.

     Donald G. Conrad is currently Chairman of Lang Capital Associates, Inc.
Prior to assuming this position, he served as Executive Vice President and a
director of Aetna Life & Casualty, one of the Country's largest insurance and
financial services organizations and also served as its Chief Financial and
Investment Officer.  Mr. Conrad is a member of the Board of Directors of
Commercial Union Insurance Co. and Lebenthal Mutual Funds, and is Chairman
Emeritus of the National Board of Directors of the American Council for the
Arts.

     Gavin Malloy Farr has been President and a director of Chevy Chase Land Co.
since July 1981, prior to which date he served as Vice President and Treasurer.
In 1992, Mr. Farr was elected Chairman of the Board of Chevy Chase Land Co.  Mr.
Farr is the Vice President and a director of Newlands Company, Chevy Chase,
Maryland, a company engaged in real estate investment, and is a director of
Columbia Hospital for Women, Washington, D.C.

     Gilbert M. Grosvenor has served as Editor of National Geographic since
1970, and became its President in 1980.  He has been a member of the National
Geographic Society's Board of Trustees since 1966 and has served as Chairman
since 1987.  Mr. Grosvenor is a trustee of the Wildlife Conservation Society,
National Wildflower Research Center and B. F. Saul Real Estate Investment
Trust.  He also serves as a director for Saul Centers, Inc., the World Wildlife
Fund, Ethyl Corp., Charles Allman Trust, Marriott International, Inc., American
Farmland Trust and Federal City Council.

                                     -91-
<PAGE>
 
     Penne Percy Korth is a principal of the consulting firm of Firestone and
Korth, Ltd.  Prior to forming this firm, Mrs. Korth was nominated by President
Bush to the position of United States Ambassador Extraordinary and
Plenipotentiary to Mauritius in August 1989 and served in this position until
December 9, 1992.  Mrs. Korth was the first woman to be appointed by President
Bush when she was named as Co-Chair of the American Bicentennial Presidential
Inaugural Committee in 1988-1989.  Mrs. Korth serves on the boards of Meridien
International Center, the Van Cliburn Foundation and the Council of American
Ambassadors.

     LaSalle D. Leffall, Jr., M.D., F.A.C.S. has been the chairman of the
Department of Surgery at Howard University College of Medicine since 1970.  He
is a diplomat of the American Board of Surgery and fellow of the American
College of Surgeons and the American College of Gastroenterology.  He was
recently named President of the American College of Surgeons.  Dr. Leffall has
served as an officer or board member of numerous professional and civil
organizations.  In 1987, the Biennial LaSalle D. Leffall Jr. Award was
established by the M.D. Anderson Hospital and Tumor Institute, Houston, Texas
recognizing Dr. Leffall's contributions to cancer prevention, treatment and
education in minority and economically disadvantaged communities.  In 1992, Dr.
Leffall was named the Charles R. Drew Professor, occupying the first endowed
Chair in the Department of Surgery at Howard University.  In addition, Dr.
Leffall has served as a director of Columbia First Federal Savings and Loan
Association.

     William F. McSweeny is currently retired.  He served as President of
Occidental International Corporation, a subsidiary of the Occidental Petroleum
Corporation, from 1969 until his retirement in March 1991.  He also served as
Executive Vice President and a member of the Board of Directors of the
Occidental Petroleum Corporation.  Mr. McSweeny is currently the Chairman of The
Ford's Theater, a trustee of the Kennedy Center for the Performing Arts, and is
active in a number of other cultural, educational and philanthropic
organizations in Washington, D.C.

     Garland P. Moore, Jr., since 1977, has been President and a director of
Moore and Company, Inc., a company engaged in financial consulting, real estate
development, and mortgage and real estate brokerage.  Mr. Moore is a director of
Realty Investment Co., Inc., a company engaged in real estate development.  Mr.
Moore served as Vice President of Equitable Trust Company, Baltimore, Maryland,
from 1956 to 1976.

     Jesse F. Nicholson is currently retired, Mr. Nicholson formerly served as
Vice President of Maryland National Bank, Silver Spring, Maryland, and as
Executive Director and Secretary/Treasurer of the Maryland-National Capital Park
and Planning Commission.  Mr. Nicholson is a trustee emeritus of Suburban
Hospital Association, Bethesda, Maryland.

     George M. Rogers, Jr., a practicing attorney admitted to practice in the
District of Columbia, has been a partner at Shaw, Pittman, Potts & Trowbridge,
Washington, D.C., since 1970.  Mr. Rogers is a director of the B.F. Saul
Company, and a director and officer of Chevy Chase Property Company Limited and
Chevy Chase Lake Corporation.  He also serves as a director of Derwood
Investment Corporation and as a Trustee of B. F. Saul Real Estate Investment
Trust.

     Leonard L. Silverstein, a practicing attorney admitted to practice in
Pennsylvania and the District of Columbia, is a partner at the Washington, D.C.
law firm of Silverstein and Mullens.  Mr. Silverstein currently serves as Member
and Vice Chairman, Board of Trustees, John F. Kennedy Center for the Performing
Arts; Member, Board of Directors, National Symphony Orchestra Association;
Trustee, The French-American Foundation; President, Alliance Francaise de
Washington; Member, Board of Directors, White House Historical 

                                     -92-
<PAGE>
 
Association; and Chairman, The Fund for Arts and Culture of Central and Eastern
Europe.

BOARD MEETINGS AND COMMITTEES

     The Board of Directors held a total of 11 regular meetings during fiscal
1995.  During fiscal 1995, all members attended at least 75% of the aggregate
number of Board meetings and meetings of the Board committees on which they
served.

     The Board has four standing committees.  The Audit Committee annually
reviews and recommends to the Board of Directors the firm to be engaged to audit
the accounts and records of the Bank.  The Committee reviews with such
independent auditors the plan and results of the audit engagement and the scope
and results of the Bank's procedures for internal auditing, inquires as to the
adequacy of internal accounting controls and considers each professional service
that may be provided by the independent auditors with a view to whether the
providing of such service may affect the independence of the auditors.  In
addition, the Committee is directly responsible for the operations of the
internal audit staff.  The Audit Committee held five meetings during fiscal
1995.

     The Executive Committee may exercise all of the authority of the Board of
Directors, with certain limited exceptions, when the Board of Directors is not
in session.

     The Compensation Committee has the responsibility for determining the
compensation of the Bank's senior officers, in accordance with the guidelines
and requirements of the OTS.

     The Community Relations Advisory Committee oversees the Bank's involvement
within the community and identifies programs which deserve the Bank's support.

     All directors who are not executive officers of the Bank receive an annual
base fee of $14,000 and $800 for each meeting of the Board of Directors
attended.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

     The following sets forth information, as of November 30, 1995, with respect
to executive officers of the Bank who do not serve on the Bank's Board of
Directors.

     Guy F. Campbell III, age 51, serves as Senior Vice President of the Bank
and President of Manor Investment Company, a wholly-owned subsidiary of the
Bank.  Prior to joining Chevy Chase in 1983, Mr.  Campbell was a Vice President
of Chemical Bank with responsibilities in lending and strategic planning.

     George P. Clancy, Jr., age 52, joined Chevy Chase in March 1995 as
Executive Vice President/Commercial and Consumer Lending and Credit
Administration.  Before joining Chevy Chase, Mr.  Clancy was Senior Executive
Vice President of Signet Banking Corp. and President and Chief Executive Officer
of Signet Bank N.A.  Prior to Signet Banking Corp., Mr.  Clancy was with the
Riggs National Corporation for 19 years, where he served in various capacities
including President and Chief Operating Officer.

     Stephen R. Halpin, Jr., age 40, serves as Executive Vice President and
Chief Financial Officer.  Mr. Halpin is also the Chief Financial Officer for the
B. F. Saul Company and B. F. Saul Real Estate Investment Trust.  He is a
Trustee of the B. F. Saul Employees Profit Sharing Retirement Trust.  In
addition, Mr. Halpin is a Trustee for Hospice Caring, Inc.  Before joining the
Bank in 1983, Mr. Halpin was with a regional accounting firm.

                                     -93-
<PAGE>
 
     Paul N. Jackman, age 54, currently serves as Senior Vice President and
Treasurer.  Mr. Jackman joined the Bank in 1972 as Controller, and was appointed
Vice President in 1973.  Prior to joining the Bank, Mr.  Jackman had 13 years of
diversified experience in commercial banking and real estate.

     David W. Larson, age 45, joined Chevy Chase in February 1989 as Senior Vice
President/Residential Lending, the position he currently holds.  Mr.  Larson is
also President of the B. F. Saul Mortgage Company, a wholly-owned subsidiary of
the Bank.  Prior to joining Chevy Chase, Mr. Larson was with Citicorp for seven
years, where he served in various capacities.

     Robert H. Spicer II, age 51, serves as Executive Vice President/Chief
Information Officer.  Prior to joining Chevy Chase in 1984, Mr. Spicer had over
20 years of experience in data processing.  He has served as Vice President of
Data Processing for Honolulu Federal Savings and Loan, Senior Systems Engineer
for McDonnell Douglas and as a member of the Senior Advisory Group for Computer
Data Systems.

ITEM 11.  EXECUTIVE COMPENSATION

SUMMARY OF CASH AND CERTAIN OTHER COMPENSATION

     GENERAL.  The following table sets forth the cash compensation paid by the
Bank and its subsidiaries for or with respect to fiscal 1995, 1994 and 1993, to
the Chief Executive Officer of the Bank and to each of the four other most
highly compensated executive officers of the Bank during fiscal year 1995, for
all capacities in which they served.

                                     -94-
<PAGE>
 
                          SUMMARY COMPENSATION TABLE

<TABLE> 
<CAPTION> 
                              Annual Compensation
                              -------------------
                                                    Other
Name and Principal                                  Annual          All Other
Position                  Year  Salary    Bonus     Compensation    Compensation
- --------------------------------------------------------------------------------
<S>                       <C>   <C>       <C>       <C>             <C>
B. Francis Saul II        1995  $830,441  $400,000  $     -         $228,138(1)
Chairman and Chief        1994   682,966   300,000        -          109,860(2)
 Executive Officer        1993   432,504         -        -          128,048(3)
                                                                               
Alexander R.M. Boyle      1995  $307,701  $ 45,000  $     -         $ 78,808(1)
Vice Chairman of          1994   292,945    42,900        -           45,622(2)
 the Board                1993   212,480         -        -           45,813(3)
                                                                               
Stephen R. Halpin, Jr.    1995  $304,627  $ 44,250  $     -         $ 51,830(1)
Executive Vice            1994   281,369    41,400        -           31,993(2)
                                                                               
 President and Chief      1993   183,877         -        -           23,354(3)
 Financial Officer                                                             
                                                                               
David W. Larson           1995  $290,702  $ 43,200  $     -         $ 42,961(1)
Senior Vice President     1994   283,330    41,400        -           28,063(2)
                          1993   212,480         -        -           19,532(3)
                                                                               
Robert H. Spicer II       1995  $272,694  $ 39,750  $     -         $ 63,704(1)
Executive Vice            1994   261,325    38,200        -           32,094(2)
  President               1993   196,136         -        -           35,483(3)
</TABLE>

_____________________

(1)  The total amounts shown in the "All Other Compensation" column for fiscal
     1995 consist of the following:  (i)  contributions made by the Bank to the
     Bank's Supplemental Executive Retirement Plan on behalf of Mr.  Saul
     ($73,847), Mr.  Boyle ($5,308), Mr.  Halpin ($5,193), Mr. Larson ($4,454)
     and Mr. Spicer ($3,692); (ii)  the taxable benefit of premiums paid by the
     Bank for group term insurance on behalf of Mr.  Boyle ($9,589), Mr.  Halpin
     ($1,450), Mr. Larson ($2,211) and Mr. Spicer ($5,411); (iii)  contributions
     to the B.  F. Saul Company Employees Profit Sharing Retirement Plan (the
     "Retirement Plan"), a defined contribution plan, on behalf of Mr.  Boyle
     ($15,993), Mr.  Halpin ($15,763), Mr.  Larson ($15,580) and Mr. Spicer
     ($15,054); and (iv)  accrued earnings on awards previously made under the
     Bank's Deferred Compensation Plan on behalf of Mr.  Saul ($154,291), Mr.
     Boyle ($47,918), Mr.  Halpin ($29,424), Mr.  Larson ($20,716) and Mr.
     Spicer ($39,547).

(2)  The total amounts shown in the "All Other Compensation" column for fiscal
     1994 consist of the following:  (i)  contributions made by the Bank to the
     Bank's Supplemental Executive Retirement Plan on behalf of Mr. Saul
     ($42,337), Mr. Boyle ($6,389), Mr. Halpin ($4,177), Mr. Larson ($5,722) and
     Mr.  Spicer ($3,488); (ii)  the taxable benefit of premiums paid by the
     Bank for group term life insurance on behalf of Mr. Boyle ($2,876), Mr.
     Halpin ($500), Mr. Larson ($815) and Mr. Spicer ($1,183); (iii)
     contributions to the Retirement Plan, on behalf of Mr. Boyle ($13,762), Mr.
     Halpin ($15,189), Mr. Larson ($13,762) and Mr. Spicer ($9,000); and (iv)
     accrued earnings on awards previously made under the Bank's Deferred
     Compensation Plan on behalf of Mr. Saul ($67,523), Mr. Boyle ($22,595), Mr.
     Halpin ($12,127), Mr. Larson ($7,764) and Mr.  Spicer ($18,423).

                                     -95-
<PAGE>
 
(3)  The total amounts shown in the "All Other Compensation" column for fiscal
     1993 consist of the following:  (i)  contributions made by the Bank to the
     Bank's Supplemental Executive Retirement Plan on behalf of Mr. Saul
     ($25,740) (no contributions were made on behalf of any of the other named
     executive officers); (ii)  the taxable benefit of premiums paid by the Bank
     for group term life insurance on behalf of Mr. Boyle ($6,102), Mr.  Halpin
     ($765), Mr. Larson ($1,383) and Mr.  Spicer ($2,165), and (iii)
     contributions to the Retirement Plan, on behalf of Mr. Boyle ($12,749), Mr.
     Halpin ($11,033), Mr. Larson ($12,749) and Mr. Spicer ($11,768); and (iv)
     accrued earnings on awards previously made under the Bank's Deferred
     Compensation Plan on behalf of Mr. Saul ($102,308), Mr.  Boyle ($26,962),
     Mr. Halpin ($11,556), Mr. Larson ($5,400) and Mr. Spicer ($21,550).

     LONG-TERM INCENTIVE PLAN AWARDS.  The following table sets forth certain
information concerning the principal contributions (the "Principal
Contributions") credited by the Bank to the accounts (the "Accounts") of the
executive officers of the Bank named above for fiscal 1995 under the Bank's
Deferred Compensation Plan (the "Plan").

     LONG-TERM INCENTIVE PROGRAM - AWARDS IN LAST FISCAL YEAR

<TABLE> 
<CAPTION> 
                                                    Estimated Future Payouts(1)
                                 Performance      Under Non-Stock Price-Based Plans
                                                  ------------------------------------
                               or Other Period            
                               Until Maturation           
Name                              or Payout       Threshold           Target(2)           Maximum
- ----                           -----------------  ---------           ------              -------
<S>                            <C>                <C>               <C>                  <C>
B. Francis Saul II (3)(4)           1995           $  -             $1,037,497           $2,476,695   
Alexander R. M. Boyle(3)            1997              -                233,437              557,256   
wStephen R. Halpin, Jr.             2005              -                233,437              557,256   
David W. Larson                     2005              -                181,562              433,422   
Robert H. Spicer II                 2005              -                233,437              557,256    
</TABLE> 

_____________________
(1)  The estimated future payouts shown in the table are based on assumed
     performance rates for the Bank during each year in the ten-year performance
     period.  The actual payouts under the Plan may vary substantially from the
     payouts shown in the table, depending upon the Bank's actual rate of return
     on average assets for each fiscal year in the ten-year performance period
     ending September 30, 2005.

(2)  The Plan does not establish any target performance levels.  The payout
     amounts shown in this column have been calculated assuming that the Bank's
     rate of return on average assets during each of the years in the
     performance period are the same as the Bank's rate of return during the
     fiscal year ended September 30, 1995.

(3)  The payout amounts shown for Mr. Saul and  Mr. Boyle are the estimated
     amounts that would be payable to such participants if their employment
     continued with the Bank for the entire ten-year performance period of the
     Plan.  Mr. Boyle will attain the age of 60 in 1997, at which time he will
     become fully vested.  Under the Plan, if Mr. Boyle were to retire after
     that date, he could elect to have the Bank pay out the Net Contribution (as
     defined) in his Account prior to the year 2005.  As of September  30, 1995,
     Mr. Saul was fully vested in the Account maintained for his benefit under
     the Plan.  As of September  30, 1995, the Account balance maintained for
     Mr. Saul's benefit under the Plan was $1,312,424.

(4)   In addition, in fiscal 1995, the Bank also credited Mr. Saul's Account
     under the plan with a Principal Contribution with respect to fiscal 1993.
     Mr. Saul had previously elected to forego a Principal 

                                     -96-
<PAGE>
 
     Contribution to his Account for such fiscal year. The threshold, target and
     maximum estimated future payouts under the Plan with respect to such
     Principal Contribution are $-, $749,827 and $1,378,736.  The payout amounts
     have been calculated using the Bank's actual rate of return on average
     assets during each of fiscal years 1993, 1994 and 1995 and assuming that
     the Bank's rate of return on average assets during each of the remaining
     years in the performance period is the same as the Bank's rate of return
     during the fiscal year ended September 30, 1995.

     The Plan provides that, as of the end of each fiscal year in the ten-year
period ending September 30, 2005 (or the executive officer's earlier termination
of employment with the Bank), the Bank will add to or deduct from each executive
officer's Account a contribution or deduction, as the case may be, which
represents the hypothetical interest (which may be positive or negative) earned
on the Principal Contribution, based on the Bank's rate of return on average
assets (as computed under the Plan) for the fiscal year then ended.  (The
Principal Contribution, plus or minus any interest credited or deducted, is
referred to as the "Net Contribution.")

     Executive officers are entitled to receive the Net Contribution in their
respective Account only upon full or partial vesting.  Plan participants become
fully vested in their Account under the Plan, provided that they remain
continuously employed by the Bank during the vesting period, upon the earliest
to occur of any of the following:  (i)  September  30,  2005; (ii)  attainment
of age 60; (iii)  death; (iv)  total and permanent disability; or (v)  a change
in control of the Bank (as defined in the Plan).  Plan participants become
partially vested, to the extent of 50% of the Net Contribution in the Account,
upon the termination of their employment by the Bank without cause (as defined
in the Plan) after September 30, 2000.

     Payouts are made under the Plan within 120 days after September 30, 2005,
or the earlier termination of the executive officer's employment with the Bank,
provided that vesting or partial vesting has occurred under the Plan.

     COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION.  Mr. B.
Francis Saul II, Mr. Garland P. Moore, Jr. and Mr. George M. Rogers, Jr. are the
current members of the Compensation Committee of the Board of Directors of the
Bank.  All of the current members also served as members of the Compensation
Committee during fiscal 1994 and fiscal 1993.  Mr. Saul is the Chairman of the
Board and Chief Executive Officer of the Bank.

     The Saul Company and its subsidiaries provide certain services to the Bank
and its subsidiaries.  These services have included property management,
cafeteria management, leasing, insurance brokerage and data processing.  The
Bank paid the Saul Company fees for these services totaling $460,000 in fiscal
1995.  Subject to certain restrictions under applicable OTS conflict of interest
rules, the Bank intends to continue using the Saul Company and its subsidiaries
for many of these services, provided that the fees remain competitive with fees
charged for similar services by unrelated parties.

     The Bank or a wholly-owned subsidiary leases certain branch offices from
affiliates of which Mr. Saul is an officer, director and may be deemed to own
beneficially more than 10% of the equity.  In fiscal 1995, total payments under
such leases were $951,000.

     The Bank leases its operations center from Chevy Chase Lake Corporation
("Lake"), an affiliate of which Mr. Saul is an officer, director and may be
deemed to own beneficially more than 10% of the equity.  Payments under this
lease totaled approximately $1.5 million in fiscal 1995.

                                     -97-
<PAGE>
 
     Lake, the Trust and the Saul Company from time to time maintain interest-
bearing deposit accounts with the Bank.  Those accounts totaled $26.6 million at
September  30, 1995.  The Bank paid interest on the accounts amounting to $1.1
million in fiscal 1995.

     The law firm of Shaw, Pittman, Potts & Trowbridge, of which the
professional corporation of Mr. Rogers is a member, has rendered legal services
to the Bank, for which the firm received $2.8 million during fiscal 1995,
excluding reimbursement of expenses.

     Mr. Moore was paid $30,000 in fiscal 1995 for consulting services rendered
to the Bank.

     During fiscal 1995, the Bank purchased land and building plans from Lake
for $1.3 million for the purpose of constructing a building to house some of the
Bank's operations.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The Bank's charter (the "Charter") authorizes the Bank to issue 10,000,000
shares of common stock, of which 10,000 shares were outstanding at November 30,
1995, and 10,000,000 shares of preferred stock in series, of which 3,000,000
shares were outstanding at November 30, 1995.

     The following table sets forth information, at November  30, 1995, with
respect to those persons known to the Bank who own, or who may be deemed to own,
beneficially more than 5% of the common stock of the Bank.

<TABLE>
<CAPTION>
                                 Shares        As a Percentage
                           of Common Stock     of Common Stock
Name and Address (1)(2)    Beneficially Owned    Outstanding
- -------------------------  ------------------  ---------------
<S>                        <C>                 <C>
B. F. Saul Real Estate
  Investment Trust (3)           8,000                  80%
                                              
Derwood Investment                            
  Corporation (3)                1,600                  16
                                 -----                  --
                                              
  Total                          9,600                  96%
                                 =====                  ===
</TABLE>

________________
(1)  The address of each shareholder listed above is 8401 Connecticut Avenue,
     Chevy Chase, Maryland 20815.

(2)  Pursuant to Rule 13d-3 under the Securities Exchange Act of 1934, Mr. B.
     Francis Saul II, Chairman of the Board and Chief Executive Officer of the
     Bank, may be deemed to possess beneficial ownership of some or all of the
     common stock of the Bank owned by B.  F. Saul Real Estate Investment Trust
     and Derwood Investment Corporation because he has, or may be deemed to
     have, sole or shared voting and/or investment power of such shares of
     common stock.

(3)  All of the shares of the Bank's common stock currently owned by B.  F. Saul
     Real Estate Investment Trust and all of the shares of the Bank's common
     stock currently owned by Derwood Investment Corporation are pledged to
     secure various obligations.

     The B. F. Saul Company Employees' Profit Sharing and Retirement Trust
beneficially owns the remaining 400 shares, or 4%, of the Bank's outstanding
common stock.

                                     -98-
<PAGE>
 
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Set forth below are certain transactions between the Bank and its executive
officers, directors and certain of its affiliates.  Additional information
regarding such transactions is set forth under the caption "Executive
Compensation - Compensation Committee Interlocks and  Insider Participation."
Management believes that the transactions with related parties described herein
have been conducted on substantially the same terms as similar transactions with
unrelated parties.

     The Bank leases a portion of its main offices and one branch from a company
in which Mr. Gavin Malloy Farr, a director of the Bank, serves as president and
a director.  Total payments under the leases were $1.8 million in fiscal 1995.

     Mr. Milton L. Drewer, Jr., a former director of the Bank, and his wife are
entitled to $125,000 per year in supplemental retirement benefits under an
agreement entered into by the Bank in 1990 in connection with Mr. Drewer's
former employment as a Vice Chairman of the Bank.  In addition to these
benefits, Mr. Drewer also received compensation under an agreement for ongoing
services provided to the Bank.  Amounts paid to Mr. Drewer under this agreement
totaled $165,000 in fiscal 1995.

     Mr. William F. McSweeny, a director of the Bank, was paid $75,000 in fiscal
1995 for consulting services rendered to the Bank.

     The Bank traditionally has offered home mortgage loans, home equity credit
line loans, automobile loans and credit card loans to its executive officers and
directors and to executive officers and directors of its subsidiaries.
Management does not believe these loans involve more than the normal risk of
collectibility.  Each loan bears interest at prevailing market rates.  All such
loans are currently made to executive officers and directors of the Bank on
substantially the same terms prevailing at the time for comparable transactions
with unrelated parties.  FIRREA imposes certain limits on loans, including
prohibitions on preferential loans, by the Bank to its directors, executive
officers, principal shareholders and their related interests.

     As of September  30, 1995, the aggregate dollar amount of the indebtedness
to the Bank of executive officers and directors of the Bank and their immediate
family members or companies with which they are affiliated was $3.1 million.
This amount represented 1.0% of the Bank's stockholders' equity as of that date.

                                    PART IV

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

     (a)(1)  The following consolidated financial statements of Chevy Chase and
its subsidiaries are included in Item 8 of this report:

     Report of Independent Public Accountants

     Consolidated Statements of Financial Condition at September  30, 1995 and
     1994

     Consolidated Statements of Operations for the Years Ended September  30,
     1995, 1994 and 1993

     Consolidated Statements of Stockholders' Equity for the Years Ended
     September  30, 1995, 1994 and 1993

                                     -99-
<PAGE>
 
     Consolidated Statements of Cash Flows for the Years Ended September  30,
     1995, 1994 and 1993

     Notes to Consolidated Financial Statements

     (a)(2)  All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission and Office of
Thrift Supervision are not required under the related instruction or are
inapplicable and therefore have been omitted.

     (a)(3)  Exhibits:

     3.1   Federal Stock Charter of the Bank, as amended (incorporated herein by
           reference to Exhibit 3.1 of the Bank's Annual Report on Form 10-K for
           the fiscal year ended September 30, 1994)

     3.2   Bylaws of the Bank, as amended (incorporated herein by reference to
           Exhibit 3.3 of Form OC filed by the Bank, which became effective on
           August 11, 1993)


     10.1  Loan Agreement, dated as of December 15, 1986, between the Bank and
           BACOB Bank, s.c. (incorporated herein by reference to Exhibit 10.1 of
           Form OC filed by the Bank, which became effective on July 14, 1987)

     10.2  Written Agreement, dated September 30, 1991, between the Office of
           Thrift Supervision and the Bank, (incorporated herein by reference to
           Exhibit 10(b) of the Bank's Annual Report on Form 10-K for the fiscal
           year ended September 30, 1992)

     10.3  B. F. Saul Company's Employees' Profit Sharing Retirement Plan, as
           amended and restated through May 19, 1993 (incorporated herein by
           reference to Exhibit 10.5 of Form OC filed by the Bank, which became
           effective on August 11, 1993)

     10.4  B. F. Saul Company's Supplemental Executive Retirement Plan
           (incorporated herein by reference to Exhibit 10.6 of Form OC filed by
           the Bank, which became effective on August 11, 1993)

     10.5  Deferred Compensation Plan of the Bank (incorporated herein by
           reference to Exhibit 10.7 of Form OC filed by the Bank, which became
           effective on August 11, 1993)

     10.6  Tax Sharing Agreement, dated June 28, 1990, as amended, among the
           Bank, B.F. Saul Real Estate Investment Trust and certain of their
           subsidiaries (incorporated herein by reference to Exhibit 10.9 of
           Form OC filed by the Bank, which became effective on November 17,
           1993)

     10.7  Agreement between the Bank, and Milton L. Drewer, Jr. (incorporated
           herein by reference to Exhibit 10.10 of Form OC filed by the Bank,
           which became effective on November 17, 1993)

     10.8  Amendment to Written Agreement, dated October 29, 1993, between the
           Office of Thrift Supervision and the Bank (incorporated herein by
           reference to Exhibit 10.3 of Form OC filed by the Bank, which became
           effective November 17, 1993)

     10.9  Certificate of Designation setting forth the rights, privileges and
           preferences of the 13% Noncumulative Perpetual Preferred Stock,
           Series A (incorporated herein by reference to Exhibit 3.2

                                     -100-
<PAGE>
 
           of Form OC filed by the Bank, which became effective on August 11,
           1993)

     10.10 Indenture, dated as of November 23, 1993, between the Bank and
           Bankers Trust Company, as trustee (incorporated herein by reference
           to Exhibit 4.1 of Form OC filed by the Bank, which became effective
           on November 17, 1993)


     21    Subsidiaries of the Bank (filed herewith).

           (b) No reports on Form 8-K were issued during the three months ended
September 30, 1995.




____________________________
*    Filed herewith.

                                     -101-
<PAGE>
 
                                  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, in Chevy Chase,
Maryland on December 28, 1995.

                          CHEVY CHASE BANK, F.S.B.



                          By:   /s/ B. Francis Saul II
                                ----------------------
                                B. Francis Saul II
                                Chairman of the Board and
                                Chief Executive Officer
                                (Principal Executive Officer)

     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.

<TABLE>
<CAPTION>
     NAME                    TITLE                           DATE
<S>                          <C>                             <C>
 
/s/Alexander R.M. Boyle      Vice Chairman of the Board      December 28, 1995
- -----------------------
Alexander R.M. Boyle
 
/s/Vincent C. Burke, Jr.     Director                        December 28, 1995
- ------------------------
Vincent C. Burke, Jr.
 
/s/Donald G. Conrad          Director                        December 28, 1995
- ---------------------
Donald G. Conrad
 
/s/Gavin Malloy Farr         Director                        December 28, 1995
- --------------------
Gavin Malloy Farr
 
/s/Joel A. Friedman          Senior Vice President           December 28, 1995
- -------------------
Joel A. Friedman             and Controller
                             (Principal Accounting Officer)
 
______________________       Director                        December 28, 1995
Gilbert M. Grosvenor
 
/s/Stephen R. Halpin, Jr.    Executive Vice President and    December 28, 1995
- -------------------------
Stephen R. Halpin, Jr.       Chief Financial Officer
                             (Principal Financial Officer)
 
_______________________      Director                        December 28, 1995
Penne Percy Korth
 
_______________________      Director                        December 28, 1995
LaSalle D. Leffall
 
/s/William F. McSweeny       Director                        December 28, 1995
- ----------------------
William F. McSweeny
 
/s/Garland P. Moore, Jr.     Director                        December 28, 1995
- ------------------------
Garland P. Moore, Jr.
</TABLE>

                                     -102-
<PAGE>
 
<TABLE>
<CAPTION>
<S>                         <C>                            <C> 
/s/Jesse F. Nicholson       Director                       December 28, 1995
- ---------------------
Jesse F. Nicholson
 
/s/George M. Rogers, Jr.    Director                       December 28, 1995
- ------------------------
George M. Rogers, Jr.
 
/s/B. Francis Saul II       Chairman of the Board and      December 28, 1995
- ---------------------
B. Francis Saul II          Chief Executive Officer
                            (Principal Executive Officer)
 
________________________    Director                       December 28, 1995
Leonard L. Silverstein
</TABLE>

                                     -103-
<PAGE>
 
                                                                      Exhibit 22

                                        SUBSIDIARIES
                                        ------------

<TABLE> 
<CAPTION> 
                                                                                          CURRENT                  
                                                                            DATE OF      PRINCIPAL                
                                                          SITE OF        ACQUISITION/    BUSINESS                
     NAME                               NOTE           INCORPORATION       FORMATION      ACTIVITY                
     ----                               ----           -------------       ---------      --------                
     <S>                                <C>            <C>               <C>            <C>                      
     Ashborn Village Development         (A)             Maryland             1991      Real Estate             
     Corporation                                                                         Owned (REO)              
     Bailey's Corporation                (A)             Maryland             1993          REO                  
     Balmoral Golf Corporatation         (B)             Maryland             1992        Inactive              
     Bondy Way Development               (A)             Maryland             1990          REO                  
     Corporation                                                                                                  
     Brumbleton Land Corporation         (A)             Maryland             1977          REO                  
     Brooke Manor Land Corporation       (A)             Maryland             1990          REO                  
     B.F. Saul Mortgage Company          (A)             Maryland             1984     Residential Loan         
                                                                                         Origination            
     CCB Holding Corporation             (A)             Delaware             1994       Investments             
     CCRE, Inc.                          (C)             Maryland             1984        Inactive              
     Cherrytree Corporation              (A)             Maryland             1993          REO                  
     Chevy Chase Insurance Agency,       (A)             Maryland           1985/1971  Insurance Agency         
     Inc.                                                                                                         
     Chevy Chase Mortgage Company        (A)             Maryland             1972        Inactive              
     Chevy Chase Securities, Inc.        (A)             Maryland             1984        Securities             
                                                                                        Brokeer/Dealer           
     Consumer Finance Corporation        (A)             Virginia             1994      Consumer Loan            
                                                                                         Origination            
     Duvall Village Corporation          (A)             Maryland             1992          REO                  
     First Balmoral Corporation          (A)             Maryland             1991          REO                  
                                                                                                                  
     Goldsbore Heights Property          (A)             Maryland             1992        Inactive              
     Corp. (sold remaining loss                                                                                   
     8/9/95)                                                                                                      
                                                                                                                  
     Great Seneca Development            (A)             Maryland             1991          REO                  
     Corporation                                                                                                  
                                                                                                                  
     Group Investment Corporation        (C)             Maryland             1986        Inactive              
                                                                                                                  
     Inglewood Corporation               (A)             Maryland             1990          REO                  
     Manor Investment Company            (A)             Maryland             1971       Real Estate             
                                                                                          Ownership               
                                                                                         Development              
     Marbury I Corporation               (A)             Maryland             1991          REO                  
     Marbury II Corporation              (A)             Maryland             1991          REO                  
     Marlboro Square, Inc.               (A)             Maryland             1992        Inactive              
     (sold property 5/1/95)                                                                                        
</TABLE> 


<PAGE>
 
                                                                      EXHIBIT 22
<TABLE> 
     <S>                                 <C>             <C>                  <C>       <C>                          
     NML Corporation                     (A)             Maryland             1992           REO                      
                                                                                                                      
     North Ods Street Development        (C)             Maryland             1981       Real Estate                 
     Corporation                                                                          Finance/                    
                                                                                        Development                  
                                                                                                                      
     Oak Den. Inc.                       (A)             Maryland             1991         Inactive                   
     (sold remaining lots 10/28/94)                                                                                   
                                                                                                                      
     Old Chapel Corporation              (A)             Maryland             1992           REO                      
                                                                                                                      
     PMC corporation                     (A)             Maryland             1991         Inactive                   
     (sold remaining lots 2/10/95)                                                                                    
                                                                                                                      
     Presley Corporation                 (A)             Maryland             1993       Real Estate                  
                                                                                         Ownership                    
                                                                                                                      
     Primrose Development                (A)             Maryland             1990           REO                      
     Corporation                                                                                                      
                                                                                                                      
     Ridgeview Centre Corp.              (A)             Maryland             1992           REO                      
                                                                                                                      
     Ronam Corporation                   (A)             Maryland             1986       Real Eastate                 
                                                                                          Finance/                    
                                                                                         Development                  
                                                                                                                      
     Seven Lakes Development             (A)             Maryland             1991         Inactive                   
     Corporation (sold property                                                                                       
     12/5/94)                                                                                                         
                                                                                                                      
     Shoppers of Jefferson Ltd.          (A)             Maryland             1991         Inactive                   
     (sold property 5/31/95)                                                                                          
                                                                                                                      
     Six Commerce Park Corp.             (A)             Maryland             1991         Inactive                   
     (sold property 5/31/95)                                                                                          
     Sully Park Corporation              (A)             Maryland             1990           REO                      
                                                                                                                      
     Sully Station Corporation           (A)             Maryland             1990           REO                      
                                                                                                                      
     Syscolin-Loesburge Corporation      (A)             Maryland             1992           REO                      
                                                                                                                      
     Termination Drive Properties        (A)             Maryland             1991           REO                      
     Corporation                                                                                                       
</TABLE> 
________________________            

(A)  Subsidiary of Chevy Chase Bank, F.S.B.
(B)  Subsidiary of First Balmoral Corporation
(c)  Subsidiary of Manor Investment Company

<PAGE>
 
                            CHEVY CHASE BANK, F.S.B.

                                   FORM 10-Q

                                 June 30, 1996
<PAGE>
 
- --------------------------------------------------------------------------------

                                   FORM 10-Q

                          OFFICE OF THRIFT SUPERVISION

                            Washington, D.C.  20552

          [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1996

                                       OR
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
         FOR THE TRANSITION PERIOD FROM _____________ TO _____________

                             OTS FILE NUMBER 08145

                            CHEVY CHASE BANK, F.S.B.
             (Exact name of registrant as specified in its charter)

                   UNITED STATES                      52-0897004
         (State or other jurisdiction of           (I.R.S. Employer
         incorporation or organization)            Identification No.)

                            8401 CONNECTICUT AVENUE
                          CHEVY CHASE, MARYLAND  20815
              (Address of principal executive offices) (Zip Code)

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

    Indicate by check mark whether the registrant (1) has 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 number of shares outstanding of the registrant's sole class of common
    stock is 10,000 shares, $1 par value, as of August 1, 1996.

- --------------------------------------------------------------------------------
<PAGE>
 
                            CHEVY CHASE BANK, F.S.B.
                            ------------------------

                                C O N T E N T S
                                ---------------




PART I - FINANCIAL INFORMATION                                              Page
                                                                            ----

     Item 1. Condensed Consolidated Financial Statements:

             Statements of Financial Condition as of
             June 30, 1996 and September 30, 1995.........................  1
 
             Statements of Operations for the Three Months and
             Nine Months Ended June 30, 1996 and 1995.....................  2
 
             Statements of Stockholders' Equity for the
             Nine Months Ended June 30, 1996..............................  4
 
             Statements of Cash Flows for the Nine Months Ended
             June 30, 1996 and 1995.......................................  5
 
             Notes to Condensed Consolidated Financial Statements.........  7
 
     Item 2. Management's Discussion and Analysis of Financial
             Condition and Results of Operations..........................  10


PART II - OTHER INFORMATION

     Item 6a. Exhibits....................................................  42

                                      -i-
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
 
           CONDENSED CONSOLIDATED  STATEMENTS OF FINANCIAL CONDITION
           ---------------------------------------------------------
                                (IN THOUSANDS)
                                  (UNAUDITED)

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

<TABLE> 
<CAPTION>  
                                                                      June 30,      September 30,    
                                                                        1996            1995        
                                                                    ------------   ---------------      
<S>                                                                 <C>            <C> 
                                                ASSETS
                                                ------
                                                                                                        
Cash and other deposits                                             $    252,415   $       249,282      
Ferderal funds sold and securities purchased                                                            
  under agreements to resell                                             219,000           110,000      
Loans held for sale                                                      102,079            68,679      
Loans held for securitization and sale                                   315,000           500,000      
Investment securities (market value of $9,741 and                                                       
  $4,371, respectively)                                                    9,749             4,370       
Mortgage-backed securities (market value of                                                             
  $842,618 and $879,720, respectively)                                   847,029           880,208       
Loans receivable (net of allowance for losses of                                                        
  $71,619, and $60,496, respectively)                                  2,459,803         2,327,286      
Federal Home Loan Bank stock                                              31,940            31,940      
Real estate held for investment or sale (net of allowance                                               
  for losses of $127,958 and $135,236, respectively)                     140,033           222,860      
Property and equipment, net                                              204,162           174,673      
Cost in excess of net assets acquired, net                                41,525            44,528      
Other assets                                                             397,784           334,169      
                                                                    ------------   ---------------      
      TOTAL ASSETS                                                  $  5,020,519   $     4,947,995      
                                                                    ============   ===============      
                                                                                                        
                               LIABILITIES AND STOCKHOLDERS' EQUITY                                                                 
                               ------------------------------------
                                                                                                        
Liabilities:                                                                                            
  Deposit accounts                                                  $  4,225,110   $     4,159,252      
  Borrowings                                                              24,461            17,949      
  Federal Home Loan Bank advances                                        116,749           155,052      
  Other liabilities                                                      137,230           127,198      
                                                                    ------------   ---------------      
                                                                       4,503,550         4,459,451      
Capital notes-subordinated                                               160,000           160,000      
                                                                    ------------   ---------------      
      TOTAL LIABILITIES                                                4,663,550         4,619,451      
                                                                    ------------   ---------------      
Stockholders' equity:                                                                                   
  13% Noncumulative Perpetual Preferred Stock, Series A,                                                
   $0.01 par value, 3,000,000 shares authorized, issued                       
   and outstanding                                                            30                30      
  Common stock, $1 par value, 10,000,000 shares                                                         
   authorized, 510,000 shares issued, 10,000 shares                                                     
   outstanding                                                                10                10       
  Capital contributed in excess of par                                   165,704           165,704      
  Retained earnings                                                      193,435           165,912      
  Net unrealized holding gains (losses)                                   (2,210)           (3,112)     
                                                                    ------------   ---------------      
      TOTAL STOCKHOLDERS' EQUITY                                         356,969           328,544      
                                                                    ------------   ---------------      
      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                    $  5,020,519   $     4,947,995      
                                                                    ============   ===============      
</TABLE> 
 
- --------------------------------------------------------------------------------
See the accompanying Notes to Condensed Consolidated Financial Statements.
 
                                      -1-
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                          ---------------------------
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               --------------------------------------------------
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)
 
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                           Three Months Ended                 Nine Months Ended
                                                                                 June 30,                           June 30 ,
                                                                   -----------------------------------------------------------------
                                                                        1996             1995                    1996         1995
                                                                   ---------------  ---------------          ----------  -----------
<S>                                                                <C>              <C>                      <C>         <C>  
INTEREST INCOME
  Loans                                                            $        82,690  $        79,858          $  231,571  $  216,720
  Mortgage - backed securities                                              11,481           15,217              36,966      46,257
  Trading  securities                                                          281               76                 640         220
  Investment securities                                                         74               49                 171         146
  Other                                                                      4,739            1,972              14,781       6,883
                                                                   ---------------  ---------------          ----------  -----------
       Total interest income                                                99,265           97,172             284,129     270,226
                                                                   ---------------  ---------------          ----------  -----------

 
INTEREST EXPENSE
  Deposit accounts                                                          39,929           39,654             123,333     112,257
  Borrowings                                                                 5,472           11,623              17,137      28,480
                                                                   ---------------  ---------------          ----------  -----------
      Total interest expense                                                45,401           51,277             140,470     140,737
                                                                   ---------------  ---------------          ----------  -----------


         NET INTEREST INCOME                                                53,864           45,895             143,659     129,489
Provision for loan losses                                                   30,062           13,604              70,825      35,829
                                                                   ---------------  ---------------          ----------  -----------
         NET INTEREST INCOME AFTER PROVISION
         FOR LOAN LOSSES                                                    23,802           32,291              72,834      93,660
                                                                   ---------------  ---------------          ----------  -----------

 
OTHER INCOME
  Credit card fees                                                           7,964            2,526              18,682       9,197
  Loan and deposit servicing fees                                           77,805           58,037             220,903     145,044
  Gain (loss) on sales of trading securities, net                              401             (250)              1,061        (579)

  Earnings (loss) on real estate held for
    investment or sale, net                                                 (5,875)           5,160             (19,376)      2,861
  Gain on sales of loans, net                                               11,850            4,483              17,092       4,721
  Other                                                                      4,790           (1,894)             14,109       5,502
                                                                   ---------------  ---------------          ----------  -----------
    Total other income                                                      96,935           68,062             252,471     166,746
                                                                   ---------------  ---------------          ----------  -----------

 
OPERATING EXPENSES
  Salaries and employee benefits                                            32,670           28,156              93,354      78,739
  Loan                                                                       7,007            3,461              19,742      10,290
  Property and equipment                                                     8,572            7,150              24,560      20,857
  Marketing                                                                 14,473           11,656              35,568      34,835
  Data processing                                                           12,504           11,365              37,081      31,525
  Deposit insurance premiums                                                 2,712            2,298               8,046       8,136
  Amortization of cost in excess of net
     assets acquired                                                         1,001            1,102               3,003       3,108
  Other                                                                     10,665           11,795              36,364      31,529
                                                                   ---------------  ---------------          ----------  -----------
    Total operating expenses                                                89,604           76,983             257,718     219,019
                                                                   ---------------  ---------------          ----------  -----------

</TABLE> 
 
 
- --------------------------------------------------------------------------------
Continued on the following page.

                                      -2-
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                        ------------------------------
 
          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
        --------------------------------------------------------------
 
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)
 
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                    Three Months Ended                            Nine Months Ended
                                                          June 30,                                     June 30,
                                                -------------------------------             ----------------------------
                                                   1996                 1995                   1996               1995
                                                -----------          ----------             ----------          ----------   
<S>                                             <C>                  <C>                   <C>                   <C>   
Income before income taxes                           31,133              23,370                 67,587              41,387
 
Provision for income taxes                           13,534               8,162                 27,751              13,439
                                                -----------          ----------             ----------          ----------   
 
NET INCOME                                      $    17,599          $   15,208             $   39,836          $   27,948
                                                ===========          ==========             ==========          ==========
 
PREFERRED STOCK DIVIDENDS                             2,438               2,438                  7,313               7,313
                                                -----------          ----------             ----------          ----------   
 
EARNINGS AVAILABLE TO COMMON
  STOCKHOLDERS                                  $    15,161          $   12,770             $   32,523          $   20,635
                                                ===========          ==========             ==========          ==========
 
EARNINGS PER COMMON SHARE                       $  1,516.10          $ 1,277.00             $ 3,252.30          $ 2,063.50
                                                ===========          ==========             ==========          ==========
</TABLE>

- --------------------------------------------------------------------------------
See the accompanying Notes to Condensed Consolidated Financial Statements.

                                      -3-
<PAGE>
 
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                -----------------------------------------------
                                 (IN THOUSANDS)
                                  (UNAUDITED)

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

<TABLE> 
<CAPTION> 
                                                                                                         Net
                                                                       Capital                        Unrealized
                                                                      Contributed                      Holding            Total
                                    Preferred         Common          in Excess        Retained         Gains          Stockholders'

                                      Stock           Stock             of Par         Earnings        (Losses)           Equity
                                  -------------    ------------    ---------------    -----------    ------------    --------------
<S>                               <C>              <C>             <C>                <C>            <C>             <C> 
Balance, September 30, 1995       $        30      $        10     $      165,704     $  165,912     $    (3,112)    $   328,544
   Net income                               -                -                  -         39,836               -          39,836
   Cash dividends on 13%                                                              
     Noncumulative Perpetual                                                          
     Preferred Stock, Series A              -                -                  -         (7,313)              -          (7,313)
   Cash dividends on                                                                  
     Common Stock                           -                -                  -         (5,000)              -          (5,000)
   Increase in net unrealized                                                         
      holding gains (losses)                -                -                  -              -             902             902
                                  ------------     ------------    ---------------    -----------    ------------    ------------
                                                                                      
Balance, June 30, 1996              $      30      $        10     $      165,704     $  193,435     $    (2,210)    $   356,969
                                  ============     ============    ===============    ===========    ============    ============
</TABLE> 

- --------------------------------------------------------------------------------
See the accompanying Notes to Condensed Consolidated Financial Statements. 

                                      -4-
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                -----------------------------------------------
               INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                (IN THOUSANDS)
                                  (UNAUDITED)
 
- --------------------------------------------------------------------------------
 
<TABLE> 
<CAPTION>  
                                                              Nine Months Ended June 30,
                                                            -------------------------------
                                                                 1996              1995
                                                            -------------     -------------
<S>                                                         <C>               <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:

 Net income                                                 $      39,836     $      27,948
 Adjustments to reconcile net income to net
 cash provided by (used in) operating activities:
 Amortization (accretion) of premiums, discounts and
   net deferred loan fees                                           2,742            (1,145)
 Depreciation and amortization                                     17,943            15,914
 Amortization of cost in excess of net assets acquired and
   mortgage servicing rights                                        8,536             4,005
 Provision for loan losses                                         70,825            35,829
 Net fundings of loans held for sale and/or securitization       (530,783)         (251,804)
 Proceeds from sales of trading securities                        257,257            78,323
 Proceeds from sales of loans held for sale 
  and/or securitization                                         1,585,916         1,810,474
 Earnings on real estate                                           (1,597)           (7,331)
 Provision for losses on real estate held for investment
  or sale                                                          20,152            16,000
 (Gain) loss on sales of trading securities, net                   (1,061)              579
 Gain on sales of loans, net                                      (17,092)           (4,721)
 (Increase) decrease in excess servicing assets                   (19,383)            1,578
 Increase in other assets                                         (39,650)          (25,907)
 Increase (decrease) in other liabilities and accrued expenses      3,184           (30,604)
 Other, net                                                        (9,622)            7,462
                                                                ----------    --------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                       1,387,203         1,676,600
                                                                ----------    --------------
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:

 Proceeds from maturities of investment securities                  4,410               100
 Proceeds from sales of loans                                        -                    8
 Net proceeds from sales of real estate                            46,046           110,131
 Net proceeds from sales of mortgage servicing rights                 966             1,270
 Net fundings of loans receivable                              (1,088,856)       (2,021,848)
 Principal collected on mortgage-backed securities                166,790           121,659
 Purchases of investment securities                               (10,000)             -
 Purchases of mortgage-backed securities                         (135,125)             -
 Purchases of loans receivable                                   (209,480)          (73,183)
 Purchases of property and equipment                              (47,635)          (45,546)
 Purchases of mortgage servicing rights                            (9,902)             -
 Disbursements for real estate held for investment or sale        (15,359)          (30,202)
 Other investing activities, net                                   (5,527)              544
                                                               -----------    --------------
NET CASH USED IN INVESTING ACTIVITIES                          (1,303,672)       (1,937,067)
                                                               -----------    --------------
</TABLE> 
 
- --------------------------------------------------------------------------------
Continued on the following page.

                                      -5-
<PAGE>
 
                         CHEVY CHASE BANK, F.S.B.
                         ------------------------
 
          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
          ----------------------------------------------------------- 

               INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
                                (IN THOUSANDS)
                                  (UNAUDITED)
 
- -------------------------------------------------------------------------

<TABLE> 
<CAPTION>  
                                                                   Nine Months Ended June 30,
                                                         ----------------------------------------------
                                                                 1996                     1995
                                                         --------------------     ---------------------
<S>                                                      <C>                      <C> 
CASH FLOWS FROM FINANCING ACTIVITIES:
 
  Proceeds from customer deposits and
   sales of
   certificates of deposit                                        11,255,134                10,575,028
  Customer withdrawals of deposits and                                                                
   payments                                                                                           
   for maturing certificates of deposit                          (11,189,276)              (10,466,126)
  Net increase (decrease) in securities                                                               
   sold under                                                                                         
   repurchase agreements                                              (1,055)                   90,037
  Advances from the Federal Home Loan                                 11,904                   851,213
   Bank                                                                                               
  Repayments of advances from the                                    (50,207)                 (817,005)
   Federal Home Loan Bank                                                                             
  Proceeds from other borrowings                                   1,399,981                   487,277
  Repayments of other borrowings                                  (1,392,414)                 (467,885)
  Cash dividends paid on preferred stock                              (7,313)                   (7,313)
  Cash dividends paid on common stock                                 (5,000)                     -   
  Other financing activities, net                                      6,848                    (4,191)
                                                              ---------------               -----------                          
 NET CASH PROVIDED BY FINANCING                                       28,602                   241,035
  ACTIVITIES                                                  ---------------               -----------
                                                             
 
NET INCREASE (DECREASE) IN CASH AND                                  112,133                   (19,432)
 CASH EQUIVALENTS                                                                                     
CASH AND CASH EQUIVALENTS AT BEGINNING                               359,282                   372,097 
 OF PERIOD                                                    ---------------        ------------------                         
CASH AND CASH EQUIVALENTS AT END OF                           $      471,415         $         352,665
 PERIOD                                                       ===============        ==================
                                                              
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION:
 Cash paid during the period for:
   Interest (net of amount capitalized)                       $      158,755         $         144,168  
   Income taxes                                               $       27,751         $          12,006  
                                                                                                        
SUPPLEMENTAL DISCLOSURES OF NON-CASH                                                                    
 INVESTING AND                                                                                          
 FINANCING ACTIVITIES:                                                                                  
                                                                                                        
  Loans held for sale exchanged for                           $      256,770         $          79,253  
   trading securities                                                                                   
  Mortgage-backed securities                                                                            
   available-for-sale transferred to                                                                    
    mortgage-backed securities                                $         -            $          942,085 
     held-to-maturity                                                                                   
  Loans receivable transferred to loans                                                                 
   held for sale and/or                                                                                 
    securitization                                            $    1,142,802         $        2,202,235 
  Investment securities                                                                                 
   available-for-sale transferred to                                                                    
     investment securities                                    $        -             $            4,354 
      held-to-maturity                                                                                  
  Real estate held for investment                                                                       
   transferred to real                                                                                  
    estate held for sale                                      $        -             $            9,273 
  Loans made in connection with the                           $       42,441         $            8,337 
   sale of real estate                                                                                  
  Loans receivable transferred to real                                                                  
   estate acquired in                                                                                   
    settlement of loans                                       $        4,891         $            6,320 
  Loans receivable exchanged for                                                                        
   mortgage-backed securities                                                                           
    held-to-maturity                                          $         -            $           23,154 
</TABLE>   
 


- --------------------------------------------------------------------------------
See the accompanying Notes to Condensed Consolidated Financial Statements.
 
                                      -6-
<PAGE>
 
                     [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
                                  (Unaudited)


NOTE 1 - BASIS OF PRESENTATION:

The accompanying condensed consolidated financial statements of Chevy Chase
Bank, F.S.B. (the "Bank") have been prepared in accordance with the instructions
for Form 10-Q and, therefore, do not include all information and notes necessary
for a fair presentation of financial condition, results of operations and cash
flows in conformity with generally accepted accounting principles.  The
accompanying condensed consolidated financial statements should be read in
conjunction with the audited consolidated financial statements included in the
Form 10-K of the Bank for the fiscal year ended September 30, 1995.

The accompanying condensed consolidated financial statements include the
accounts of the Bank and all subsidiaries.  All significant intercompany
balances and transactions have been eliminated.  The condensed consolidated
financial statements as of June 30, 1996 and for the three months  and nine
months ended June 30, 1996 and 1995 are unaudited but include all adjustments
(consisting only of normal recurring adjustments) which the Bank considers
necessary for a fair presentation of its financial condition and results of
operations for those periods.  The Condensed Consolidated Statements of
Operations for the three months and nine months ended June 30, 1996 are not
necessarily indicative of the results that will be achieved for the entire year.

Certain reclassifications of prior periods' information have been made to
conform with the presentation for the three months and nine months ended June
30, 1996.


NOTE 2 - EARNINGS PER COMMON SHARE:

Earnings per common share are calculated based upon the weighted average number
of common shares outstanding during each period presented, which amounted to
10,000 shares in each such period.  Dividends on preferred stock are deducted
from earnings in the computation of earnings per common share when declared by
the Bank's Board of Directors.


NOTE 3 - LOANS HELD FOR SALE:

At June 30, 1996 and September 30, 1995, loans held for sale is composed of
single-family residential loans.

                                      -7-
<PAGE>
 
                           CHEVY CHASE BANK, F.S.B.
                           ------------------------
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
       ----------------------------------------------------------------
                                  (Unaudited)


NOTE 4 - LOANS HELD FOR SECURITIZATION AND SALE:

Loans held for securitization and sale are composed of the following:

<TABLE>
<CAPTION>
                                          June 30,     September 30,
                                            1996            1995
                                       ------------    --------------
                                                 (In thousands)
<S>                                    <C>             <C> 
Credit card receivables                   $  180,000      $  300,000
Automobile loan receivables                   50,000         200,000
Home equity credit line receivables           85,000            -
                                          ----------      ----------
 Total                                    $  315,000      $  500,000
                                          ==========      ==========
</TABLE> 
 
NOTE 5 - LOANS RECEIVABLE:

<TABLE> 
<CAPTION> 
                                          June 30,     September 30,    
                                           1996             1995    
                                       --------------  --------------
                                               (In thousands)
<S>                                    <C>             <C>   
Single-family residential                 $1,398,126      $1,322,772
Home equity                                   13,482          29,024
Commercial and multifamily                    79,245          86,007
Real estate construction                      41,911          46,848
Ground                                        43,300           6,892
Credit card                                  776,538         712,548
Automobile                                    63,044          39,217
Overdraft lines of credit                     19,629          15,049
Home improvement and
 other consumer                               44,901         112,705
Other                                         87,890          31,975
                                          ----------      ----------
                                           2,568,066       2,403,037
                                          ----------      ----------
Less:
 Undisbursed portion of loans                 48,534          28,147
 Unearned discounts                              721             872
 Net deferred loan origination
  costs                                      (12,611)        (13,764)
 Allowance for loan losses                    71,619          60,496
                                          ----------      ----------
                                             108,263          75,751
                                          ----------      ----------
 Total                                    $2,459,803      $2,327,286
                                          ==========      ==========
</TABLE>

                                      -8-
<PAGE>
 
                            CHEVY CHASE BANK, F.S.B.
                            ------------------------
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)
        ----------------------------------------------------------------
                                  (Unaudited)


NOTE 6 - REAL ESTATE HELD FOR INVESTMENT OR SALE:

The Bank's real estate held for investment is carried at the lower of aggregate
cost or net realizable value.  The Bank's real estate acquired in settlement of
loans is considered to be held for sale and is carried at the lower of cost or
fair value (less estimated selling costs).

Real estate held for investment or sale is composed of the following:

<TABLE>
<CAPTION>
                                        June 30,    September 30,
                                          1996           1995
                                        ---------   -------------
                                              (In thousands)
                            
<S>                                      <C>            <C>
Real estate held for investment          $  3,819       $  3,819
                                         --------       --------
 
Real estate held for sale                 264,172        354,277
                                         --------       --------
 
Less:
 Allowance for losses on real estate
  held for investment                         188            193
 Allowance for losses on real estate
  held for sale                           127,770        135,043
                                         --------       --------
 
                                          127,958        135,236
                                         --------       --------
 
  Total real estate held for
   investment or sale                    $140,033       $222,860
                                         ========       ========
</TABLE>

NOTE 7 - REGULATORY MATTERS:

In connection with the termination of the Bank's written agreement with the OTS
in March 1996, the Board of Directors of the Bank adopted a resolution which,
among other things, authorizes the Bank: (i)  to make tax sharing payments to
the B. F. Saul Real Estate Investment Trust of up to $15 million relating to any
single fiscal year without OTS approval; and (ii) to declare dividends on its
common stock in any quarterly period up to the lesser of (A) 50% of its after
tax net income for the immediately preceding quarter or (B) 50% of the average
quarterly after tax net income for the immediately preceding four quarter
period, minus (in either case) dividends declared on the Bank's preferred stock
during that quarterly period.  The resolution also provides that the Bank will
present a plan annually to the OTS detailing anticipated consumer loan
securitization activity.

                                      -9-
<PAGE>
 
                     [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
 
Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS


FINANCIAL CONDITION

GENERAL.  The Bank recorded pre-tax income of $31.1 million and net income of
$17.6 million during the June 1996 quarter, compared to pre-tax income of $23.4
million and net income of $15.2 million in the prior corresponding period.  The
$7.7 million increase in pre-tax income for the current quarter was primarily a
result of an increase in credit card loan servicing fee income and gains on
sales of loans reflecting the Bank's securitization activity during the June
quarter.  A $19.8 million increase in loan and deposit servicing fees over the
June 1995 quarter contributed to a $28.9 million increase in non-interest
income.  The Bank's net interest income before provision for loan losses
increased $8.0 million primarily as a result of a decline in the Bank's interest
expense.  Partially offsetting the positive effect of these items on income was
a $12.6 million increase in operating expenses and a $16.5 million increase in
the provision for loan losses. See "Results of Operations."

At June 30, 1996, the Bank's tangible, core, tier 1 risk-based and total risk-
based regulatory capital ratios were 6.30%, 6.30%, 6.91% and 12.04%,
respectively.  The Bank's capital ratios exceeded the requirements under the
Financial Institutions Reform, Recovery, and Enforcement Act of 1989 ("FIRREA")
as well as the standards established for "well capitalized" institutions under
the prompt corrective action regulations issued pursuant to the Federal Deposit
Insurance Corporation Improvement Act of 1991 ("FDICIA").  On the basis of its
balance sheet at June 30, 1996, the Bank met the FIRREA-mandated fully phased-in
capital requirements and, on a fully phased-in basis, met the capital standards
established for "well capitalized" institutions under the prompt corrective
action regulations.  See "Capital."

In the June 1996 quarter, the Bank securitized and sold $227.7 million of
automobile loan receivables and recognized a gain of $2.7 million in connection
with this sale.  The Bank also securitized and sold $153.5 million of home loan
receivables in the current quarter and recognized a gain of $9.5 million.  See
"Liquidity."

Real estate owned, net of valuation allowances, declined 6.9% during the June
1996 quarter to $136.4 million at June 30, 1996, from $146.5 million at March
31, 1996. This reduction resulted primarily from sales of residential properties
and increased valuation allowances on the real estate owned portfolio.  See
"REO."

During the June 1996 quarter, the Bank paid, out of the retained earnings of the
Bank, cash dividends on its Common Stock in the amount of $500 per share, $200
per share of which was declared during the March 1996 quarter.  Subsequent to
June 30, 1996, the Bank declared a cash dividend on its Common Stock in the
amount of $350 per share, to be paid upon the expiration of the applicable OTS
notice period.

                                     -10-
<PAGE>
 
ASSET QUALITY.  Non-Performing Assets.  The Bank's level of non-performing
                ---------------------                                     
assets continued to decline during the third quarter of fiscal 1996 from the
level at September 30, 1995.  The following table sets forth information
concerning the Bank's non-performing assets at the dates indicated.  The figures
shown are after charge-offs and, in the case of real estate acquired in
settlement of loans,  after all valuation allowances.

            INSERT RATIOS FOR NON-PERFORMING AND POTENTIAL PROBLEM
                               ASSETS TABLE HERE

                                     -11-
<PAGE>
 
                             NON-PERFORMING ASSETS
                            ----------------------
                            (DOLLARS IN THOUSANDS)
 
================================================================================
 
<TABLE> 
<CAPTION> 
                                                                        June 30,       March 31,     September 30,                 
                                                                          1996           1996            1995                     
                                                                       -----------   ------------   ---------------                
<S>                                                                    <C>           <C>            <C>                           
NON-PERFORMING ASSETS:                                                                                                            
  Non-accrual loans:                                                                                                              
    Residential                                                        $     7,626   $      9,688   $         8,593               
    Commercial and multifamily                                                   -            305               194               
                                                                       -----------   ------------   ---------------                
      Total non-accrual real estate loans                                    7,626          9,993             8,787               
  Credit card                                                               20,584         21,030            18,569               
  Consumer and other                                                         2,277          1,155               595               
                                                                       -----------   ------------   ---------------               
      Total non-accrual loans (1)                                           30,487         32,178            27,951               
                                                                       -----------   ------------   ---------------                
  Real estate acquired in settlement of loans                              264,172        268,566           354,277               
  Allowance for losses on real estate acquired in settlement                                                                      
   of loans                                                               (127,770)      (122,111)         (135,043)               
                                                                       -----------   ------------   ---------------                
    Real estate acquired in settlement of loans, net                       136,402        146,455           219,234               
                                                                       -----------   ------------   ---------------                
      Total non-performing assets                                      $   166,889   $    178,633   $       247,185               
                                                                       ===========   ============   ===============                
Allowance for losses on loans                                          $    71,619   $     60,879   $        60,496               
Allowance for losses on real estate held for investment                        188            188               193               
Allowance for losses on real estate acquired in settlement                                                                        
  of loans                                                                 127,770        122,111           135,043               
                                                                       -----------   ------------   ---------------                
      Total allowances for losses                                      $   199,577   $    183,178   $       195,732               
                                                                       ===========   ============   ===============                
                                                                                                                                  
RATIOS:                                                                                                                           
                                                                                                                                  
  Non-performing assets, net to total assets (2)                              1.89%          2.33%             3.77%               
                                                                                                                                  
  Allowance for losses on real estate loans to non-accrual                                                                        
   real estate loans (1) (4)                                                143.55%        112.34%           123.82%               
                                                                                                                                  
  Allowance for losses on credit card loans to non-accrual                                                                        
   credit card loans (1) (4)                                                248.16%        219.12%           249.47%               
                                                                                                                                  
  Allowance for losses on consumer and other loans to                                                                             
   non-accrual consumer and other loans (1) (4)                             157.71%        309.26%           553.11%               
                                                                                                                                  
  Allowance for losses on loans to non-accrual loans (1)                    234.92%        189.19%           216.44%               
                                                                                                                                  
  Allowance for losses on loans to total loans receivable (3)                 2.41%          2.07%             2.05%               
</TABLE> 

================================================================================
(1)  Before deduction of allowance for losses.
(2)  Non-performing assets is presented after the allowance for losses on loans
     and the allowance for losses on real estate held for investment or sale.
     real estate held for investment or sale.
(3)  Includes loans receivable and loans held for sale and/or securitization ,
     before deduction of allowance for losses on loans.
(4)  Excludes a $6.0 million unallocated valuation allowance at June 30, 1996
     which can be used to offset losses on any of the Bank's loan portfolios.

                                     -12-
<PAGE>
 
Non-performing assets include non-accrual loans (loans contractually past due 90
days or more or with respect to which other factors indicate that full payment
of principal and interest is unlikely) and real estate acquired in settlement of
loans, either through foreclosure or deed-in-lieu of foreclosure.

Non-performing assets totaled $166.9 million, after valuation allowances on real
estate held for sale or real estate owned ("REO") of $127.8 million, at June 30,
1996, compared to $178.6 million, after valuation allowances on REO of $122.1
million, at March 31, 1996.  In addition to the valuation allowances on REO, the
Bank maintained $1.5 million of valuation allowances on its non-accrual loans at
June 30, 1996 compared to $1.6 million at March 31, 1996.  The decrease in non-
performing assets for the current quarter was primarily attributable to a net
decrease in REO of $10.1 million.  See "REO."

Non-accrual Loans.  The Bank's non-accrual loans totaled $30.5 million at June
- -----------------                                                             
30, 1996, as compared to $32.2 million at March 31, 1996.  At June 30, 1996,
non-accrual loans consisted of $7.6 million of non-accrual real estate loans,
$20.6 million of non-accrual credit card loans and $2.3 million of non-accrual
consumer and other loans.

REO.  At June 30, 1996, the Bank's REO totaled $136.4 million, after valuation
- ---                                                                           
allowances on such assets of $127.8 million.  The principal component of REO
consists of the five planned unit developments (the "Communities"), which had an
aggregate book value of $102.8 million at that date.  Four of the five
Communities are under active development.  However, as a result of the sale in
the December 1995 quarter of the remaining residential lots in two of the
Communities, the Bank owns only commercial land in two of the four active
Communities.

During the three months ended June 30, 1996, REO decreased $10.1 million.  This
decrease was primarily attributable to sales in the Communities and other
residential properties and an increase in the valuation allowances against these
properties.

During the three months ended June 30, 1996, the Bank received revenues of
approximately $8.1 million upon the disposition of REO, which consisted of 147
residential lots or units in the Communities and other smaller residential
properties ($7.5 million) and various single-family residential properties ($0.6
million).

At June 30, 1996, the Bank had executed contracts to sell two additional REO
properties at their aggregate book value of $9.2 million at that date.

In addition to the active Communities, REO includes a fifth Community,
consisting of approximately 2,400 acres in Loudoun County, Virginia, which is in
the pre-development stage.

                                     -13-
<PAGE>
 
Potential Problem Assets.  Although not considered non-performing assets,
- -------------------------                                                
primarily because the loans are not 90 or more days past due and the borrowers
have not abandoned control of the properties, potential problem assets are
experiencing problems sufficient to cause management to have serious doubts as
to the ability of the borrowers to comply with present repayment terms.  The
majority of the Bank's potential problem assets involve borrowers or properties
experiencing cash flow problems.  At June 30, 1996, potential problem assets
totaled $6.4 million, before valuation allowances of $1.2 million, as compared
to $7.1 million, before valuation allowances of $1.4 million, at March 31, 1996.
The $0.7 million decrease in potential problem assets was primarily attributable
to net principal reductions.

Delinquent Loans.  At June 30, 1996, delinquent loans totaled $47.7 million (or
- -----------------                                                              
1.6% of loans) compared to $41.6 million (or 1.4% of loans) at March 31, 1996.
The following table sets forth information regarding the Bank's delinquent loans
at June 30, 1996.

<TABLE> 
<CAPTION>  
                                           Principal Balance                  Total as a
                                   ------------------------------------                   
                                   Mortgage     Non-Mortgage                  Percentage
                                    Loans         Loans              Total    of Loans (1)
                                   --------     ------------       ---------  ------------
                                            (Dollars in thousands)
<S>                                <C>          <C>                <C>        <C>
Loans delinquent for:
30-59 days.............            $  5,339       $  26,601        $  31,940        1.1%
60-89 days.............               1,187          14,527           15,714        0.5%
                                   --------       ---------        ---------     ---------
  Total................            $  6,526       $  41,128        $  47,654        1.6%
                                   ========       =========        =========     =========
</TABLE>

- ----------------
(1)Includes loans held for sale and/or securitization, before deduction of
reserves.

Mortgage loans classified as delinquent 30-89 days consists entirely of single-
family permanent residential mortgage loans and home equity credit line loans.
Total delinquent mortgage loans were $6.5 million at June 30, 1996 compared to
$6.4 million at March 31, 1996.

Non-mortgage loans (principally credit card loans) delinquent 30-89 days
increased to $41.1 million at June 30, 1996 from $35.2 million at March 31,
1996, and increased as a percentage of total non-mortgage loans to 3.4% from
2.7%.  The increased percentage of delinquent non-mortgage loans to total non-
mortgage loans outstanding resulted primarily from the increase in delinquent
non-mortgage loans, but also reflected the securitization and sale of $227.7
million of automobile loan receivables and $153.5 million of home loan
receivables, which transactions reduced the Bank's portfolio of non-mortgage
loans.

Troubled Debt Restructurings.  At June 30, 1996, loans accounted for as troubled
- ----------------------------                                                    
debt restructurings totalled $14.4 million and included two commercial permanent
loans with principal balances totaling $13.2 million, one residential ground
loan with a principal balance of $0.6 million and one commercial collateralized
loan with a principal balance of $0.6 million.  The $1.2 million decrease in
loans accounted for as troubled debt restructurings from $15.6 million at March
31, 1996 resulted from net principal reductions.  At June 30, 1996, the Bank had
commitments to lend $0.7 million of additional funds on loans that have been
restructured.

                                     -14-
<PAGE>
 
Real Estate Held for Investment.  At June 30, 1996 and September 30, 1995, real
- -------------------------------                                                
estate held for investment consisted of two properties with an aggregate book
value of $3.6 million, net of valuation allowances of $0.2 million.

Allowances for Losses. The following tables show loss experience by asset type
- ---------------------                                                         
and the components of the allowance for losses on loans and the allowance for
losses on real estate held for investment or sale.  These tables reflect charge-
offs taken against assets during the periods indicated and may include charge-
offs taken against assets which the Bank disposed of during such periods.

     INSERT ANALYSIS OF ALLOWANCE FOR LOSSES ON AND CHARGE-OFFS OF LOANS.


          INSERT COMPONENTS OF ALLOWANCE FOR LOSSES ON LOANS BY TYPE


         INSERT ANALYSIS OF ALLOWANCE FOR LOSSES ON AND CHARGE-OFFS OF
                    REAL ESTATE HELD FOR INVESTMENT OR SALE


         INSERT COMPONENTS OF ALLOWANCE FOR LOSSES ON REAL ESTATE HELD
                            FOR INVESTMENT OR SALE

                                     -15-
<PAGE>
 
              COMPONENTS OF ALLOWANCE FOR LOSSES ON LOANS BY TYPE
              ---------------------------------------------------
                            (DOLLARS IN THOUSANDS)

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

<TABLE>
<CAPTION>
                                                   June 30,                    March 31,               September 30,
                                                     1996                        1996                       1995
                                           -----------------------      ------------------------     ------------------------ 
                                                        Percent of                   Percent of                   Percent of   
                                                         Loans to                     Loans to                     Loans to    
                                            Amount     Total Loans       Amount     Total Loans       Amount     Total Loans   
                                           --------   -------------     --------   -------------     --------   -------------  
<S>                                        <C>                          <C>                          <C>
Balance at end of period allocated to:
 
 
Residential permanent                      $     896       50.8%        $    992       48.1%         $     929        47.3% 
                                                                                                                            
Home equity                                      374        3.3              307        2.5                164         1.0  
                                                                                                                            
Commercial and multifamily                     8,402        2.7            8,453        2.8              8,523         2.9  
                                                                                                                            
Residential construction                         862        0.6            1,031        0.7              1,159         0.8  
                                                                                                                            
Commercial construction                           21        0.1               16        0.1                 56         0.2  
                                                                                                                            
Ground                                           392        1.3              427        1.4                 49         0.1  
                                                                                                                            
Credit card                                   51,081       32.4           46,081       30.2             46,325        34.4  
                                                                                                                            
Consumer and other                             3,591        8.8            3,572       14.2              3,291        13.3  
                                                                                                                            
Unallocated                                    6,000          -                -          -                  -           -   
                                           ---------                    --------                     ---------
     Total                                 $  71,619                    $ 60,879                     $  60,496
                                           =========                    ========                     =========
 </TABLE>

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

                                     -16-
<PAGE>
 
              ANALYSIS OF ALLOWANCE FOR AND CHARGE-OFFS OF LOANS
              --------------------------------------------------
                            (DOLLARS IN THOUSANDS)
<TABLE> 
<CAPTION> 
==========================================================================================================
                                                                                           Three  Months      
                                                             Nine Months Ended                 Ended   
                                                                  June 30,                    June 30, 
                                                        ---------------------------                    
                                                            1996           1995                1996    
                                                        ------------   ------------        ------------
<S>                                                     <C>            <C>                 <C>         
Balance at beginning of period                          $    60,496    $    50,205         $    60,879
                                                        ------------   ------------        ------------  
                                                                                                       
Provision for loan losses                                    70,825         35,829              30,062  
                                                        ------------   ------------        ------------ 
                                                                                                        
Charge-offs:                                                                                            
   Residential                                                  655            866                 229  
   Credit card                                               62,804         34,617              20,163  
   Other                                                      4,790          2,369               1,745  
                                                        ------------   ------------        ------------ 
     Total charge-offs                                       68,249         37,852              22,137  
                                                        ------------   ------------        ------------ 
                                                                                                        
Recoveries:                                                                                             
   Residential                                                   16             14                  10  
   Credit card                                                8,172          8,388               2,686  
   Other                                                        359            491                 119  
                                                        ------------   ------------        ------------ 
     Total recoveries                                         8,547          8,893               2,815  
                                                        ------------   ------------        ------------ 
                                                                                                        
Charge-offs,  net of recoveries                              59,702         28,959              19,322  
                                                        ------------   ------------        ------------ 
                                                                                                        
Balance at end of period                                $    71,619    $    57,075              71,619  
                                                        ============   ============        ============ 
                                                                                                        
Provision for loan losses to average loans (1) (2)             3.28%          1.60%               4.10% 
Net loan charge-offs to average loans (1) (2)                  2.77%          1.29%               2.63% 
Ending allowance for losses on loans to total                                                           
 loans (2) (3)                                                 2.43%          1.95%               2.43%
==========================================================================================================
</TABLE> 

(1) Annualized.
(2) Includes loans held for sale and/or securitization.
(3) Before deduction of reserves

                                     -17-
<PAGE>
 
<TABLE>
<CAPTION>
 
                      COMPONENTS OF ALLOWANCE FOR LOSSES
                     ------------------------------------ 
                  ON REAL ESTATE HELD FOR INVESTMENT OR SALE
                 --------------------------------------------
                                (IN THOUSANDS)
================================================================================
 
  
                                             June 30,   March 31,  September 30,
                                               1996       1996         1995
                                          -----------  ----------- -------------
<S>                                       <C>          <C>         <C>  
Allowance for losses on
 real estate
  held for investment                     $      188   $      188  $        193
                                          -----------  ----------- -------------
 
 
Allowance for losses on
 real estate
  held for sale:
    Residential                                  160          115           184
    Home equity                                   38           35             2 
    Ground                                   127,572      121,961       134,857 
                                          -----------  -----------  ------------
      Total                                  127,770      122,111       135,043
                                          -----------  -----------  ------------
Total allowance for losses  on real
estate held for investment or sale        $  127,958   $ 122,299    $   135,236
                                          ===========  ===========  ============
</TABLE>
================================================================================

                                     -18-
<PAGE>
 
                 ANALYSIS OF ALLOWANCE FOR AND CHARGE-OFFS OF
                 --------------------------------------------
                    REAL ESTATE HELD FOR INVESTMENT OR SALE
                    ---------------------------------------
                                (IN THOUSANDS)
 -------------------------------------------------------------------------------
 
<TABLE> 
<CAPTION> 
                                                                                 Three Months
                                                 Nine Months Ended                  Ended
                                                       June 30,                    June 30,
                                             -------------------------------
                                                1996               1995               1996
                                             -----------       -------------      --------------
<S>                                          <C>               <C>                <C> 
Balance at beginning of period:             
   Real estate held for investment           $        193      $    9,899         $        188
   Real estate held for sale                      135,043         109,074              122,111
                                             ------------      -------------      ------------
     Total                                        135,236         118,973              122,299
                                             ------------      -------------      ------------
 
Provision for real estate losses:
   Real estate held for investment                     (5)         (8,556)                   -
   Real estate held for sale                       20,157          24,556                7,197
                                             ------------      -------------      ------------
     Total                                         20,152          16,000                7,197
                                             ------------      -------------      ------------
 
Charge-offs:
 
   Real estate held for investment:
   Commercial ground                                    -             750                    -
                                             ------------      -------------    --------------
     Total                                              -             750                    -
                                             ------------      -------------    --------------
 
   Real estate held for sale:
   Residential construction                             -           1,924                    -
   Commercial construction                              -             933                    -
   Commercial ground                                    -             925                    -
   Residential ground                              27,430             103                1,538
                                             ------------      -------------    --------------
     Total                                         27,430           3,885                1,538
                                             ------------      -------------    --------------
 
   Total charge-offs on real estate
     held for investment or sale                   27,430           4,635                1,538
                                             ------------      -------------    --------------
 
 
 
Balance at end of period:
   Real estate held for investment                    188           1,343                  188
   Real estate held for sale                      127,770         129,745              127,770
                                               ----------       ------------    --------------
     Total                                     $  127,958       $ 130,338       $      127,958
                                               ==========       ============    ==============
 
 </TABLE>

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

                                     -19-
<PAGE>
 
The Bank maintains valuation allowances for estimated losses on loans and real
estate.  The Bank's total valuation allowances for losses on loans and real
estate held for investment or sale increased by $16.4 million from the level at
March 31, 1996 to $199.6 million at June 30, 1996.  The $16.4 million increase
was primarily attributable to increased valuation allowances on credit card
loans and real estate held for investment or sale, as well as the Bank's
establishment during the June 1996 quarter of a $6.0 million unallocated
valuation allowance to offset losses from any of the Bank's loan portfolios.

The allowance for losses on loans secured by real estate and real estate held
for investment or sale totaled $138.9 million at June 30, 1996, which
constituted 51.1% of total non-performing real estate assets, before valuation
allowances.  This amount represented a $5.4 million increase from the March 31,
1996 level of $133.5 million, or 47.9% of total non-performing real estate
assets, before valuation allowances at that date.

During the nine months ended June 30, 1996, the Bank provided an additional
$20.9 million of valuation allowances on loans secured by real estate and real
estate held for investment or sale and recorded net charge-offs of $28.1 million
on these assets.  The allowance for losses on real estate held for sale at June
30, 1996 is in addition to approximately $53.3 million of cumulative charge-offs
previously taken against assets remaining in the Bank's portfolio at June 30,
1996.

During the June 1996 quarter, the Bank provided an additional $2.0 million of
general valuation allowances against its Communities pursuant to its policy of
providing additional general valuation allowances equal to, or in excess of, the
amount of the net earnings generated by the development and sale of land in the
Communities.

Net charge-offs of credit card loans for the nine months ended June 30, 1996
were $54.6 million, compared to $26.2 million for the nine months ended June 30,
1995.  The increase in net charge-offs resulted primarily from continued
maturation of the Bank's portfolio and reflects the industry-wide decline in the
performance of credit card loans.  The allowance for losses on credit card loans
increased to $51.1 million at June 30, 1996 from $46.1 million at March 31,
1996. The increase in such allowance for losses resulted primarily from an
increase in the reserve percentage used to calculate allowances for losses
reflecting the recent trend of increased charge-offs and an increase in the
ending balance of such loans.  The ratios of the allowance for such losses to
non-performing credit card loans and to outstanding credit card loans increased
to 248.2% and 5.3%, respectively, at June 30, 1996 from 219.1% and 5.2%,
respectively, at March 31, 1996.

The allowance for losses on consumer and other loans remained constant at $3.6
million from March 31, 1996 to June 30, 1996.  The ratios of the allowances for
losses on consumer and other loans to non-performing consumer and other loans
and to outstanding consumer and other loans were 157.7% and 1.4%, respectively,
at June 30, 1996 compared to 309.3% and 0.9%, respectively, at March 31, 1996.

                                     -20-
<PAGE>
 
ASSET AND LIABILITY MANAGEMENT.  A key element of banking is the monitoring and
management of liquidity risk and interest-rate risk.  The process of planning
and controlling asset and liability mixes, volumes and maturities to stabilize
the net interest spread is referred to as asset and liability management.  The
objective of asset and liability management is to maximize the net interest
yield within the constraints imposed by prudent lending and investing practices,
liquidity needs and capital planning.

The following table presents the interest rate sensitivity of the Bank's
interest-earning assets and interest-bearing liabilities at June 30, 1996, which
reflects management's estimate of mortgage loan prepayments and amortization and
provisions for adjustable interest rates.  Adjustable and floating rate loans
are included in the period in which their interest rates are next scheduled to
adjust, and prepayment rates are assumed for the Bank's loans based on recent
actual experience.  Statement savings and passbook accounts with balances under
$20,000 are classified based upon management's assumed attrition rate of 17.5%,
and those with balances of $20,000 or more, as well as all NOW accounts, are
assumed to be subject to repricing within six months or less.

              INSERT INTEREST RATE SENSITIVITY TABLE (GAAP) HERE

                                     -21-
<PAGE>
 
                     INTEREST RATE SENSITIVITY TABLE (GAP)
                     -------------------------------------
                            (DOLLARS IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                         More than        More than      More than
                                                         Six Months       One Year       Three Years
                                          Six Months       through          through        through        More than
                                            or Less       One Year       Three Years     Five  Years      Five Years       Total
                                         ------------   -----------     -------------   -------------    ------------   -----------
<S>                                      <C>            <C>             <C>             <C>              <C>            <C>
As of June 30, 1996
Mortgage loans:
  Adjustable-rate                        $    292,293   $   244,219     $     687,275   $     135,152    $      8,792   $ 1,367,731
  Fixed-rate                                   12,717         8,542            37,363          81,426          30,398       170,446
  Loans held for sale                         102,079         -                 -               -               -           102,079
  Home equity credit lines
  and second mortgages                         20,432           195               646             473           1,213        22,959
Credit card and other                         877,802        17,886            39,222          24,198          11,178       970,286
Loans held for securitization
and sale                                      315,000         -                 -               -               -           315,000
Mortgage-backed securities                    198,785       324,695           306,489           5,765          11,295       847,029
Other investments                             375,237         -                 4,995           -               -           380,232
                                         ------------   -----------     -------------   -------------    ------------   -----------
  Total interest-earning assets             2,194,345       595,537         1,075,990         247,014          62,876     4,175,762
Total non - interest earning assets             -             -                 -               -             844,757       844,757
  Total assets                           $  2,194,345   $   595,537     $   1,075,990   $     247,014    $    907,633   $ 5,020,519
                                         ============   ===========     =============   =============    ============   ===========
 
Deposits:
  Fixed maturity deposits                $    649,772   $   266,493     $     191,463   $     109,907    $      -       $ 1,217,635
  NOW, statement and passbook accounts      1,390,450        40,649           135,386          92,147         196,376     1,855,008
  Money market deposit accounts             1,000,733         -                 -               -               -         1,000,733
Borrowings:                                                                                         
  Capital notes - subordinated                 10,000         -                 -               -             150,000       160,000
  Other                                       117,193         3,125             3,968           9,695           7,229       141,210
                                         ------------   -----------     -------------   -------------    ------------   -----------
  Total interest-bearing liabilities        3,168,148       310,267           330,817         211,749         353,605     4,374,586
Total non-interest bearing
liabilities                                     -             -                 -               -             288,964       288,964
Stockholders' equity                            -             -                 -               -             356,969       356,969
  Total liabilities &
  stockholders' equity                   $  3,168,148   $   310,267     $     330,817   $     211,749    $    999,538   $ 5,020,519
                                         ============   ===========     =============   =============    ============   ===========
 
Gap                                         ($973,803)     $285,270          $745,173         $35,265       ($290,729)
Cumulative gap                              ($973,803)    ($688,533)          $56,640         $91,905       ($198,824)
Cumulative gap as a percentage              
  of total assets                               (19.4)%       (13.7)%             1.1%            1.8%           (4.0)%
</TABLE>

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

                                      -22-                             
<PAGE>
 
The interest sensitivity "gap" shown in the table represents the sum of all
interest-earning assets minus all interest-bearing liabilities subject to
repricing within the same period.  The one-year gap, as a percentage of total
assets, was a negative 13.7% at June 30, 1996, compared to a negative 14.1% at
March 31, 1996.  A negative gap like that shown for the Bank implies that, if
market rates rise, the Bank's average cost of funds will increase more rapidly
than the concurrent increase in the average yield on interest-earning assets.

TAX SHARING PAYMENTS.  During the June 1996 quarter, the Bank made a tax sharing
payment of $5.0 million to B. F. Saul Real Estate Investment Trust (the
"Trust"), which owns 80% of the Bank's Common Stock.  Subsequent to June 30,
1996, the Bank made an additional tax sharing payment of $2.7 million to the
Trust.

CAPITAL.  At June 30, 1996, the Bank was in compliance with all of its
regulatory capital requirements under FIRREA, and its capital ratios exceeded
the ratios established for "well capitalized" institutions under OTS prompt
corrective action regulations.  On the basis of its June 30, 1996 balance sheet,
the Bank also met the fully phased-in capital requirements under FIRREA that
took effect on July 1, 1996 as the last of the phase-in periods for the
deductions from capital expired and, after giving effect to those deductions,
met the capital standards for "well capitalized" institutions under the prompt
corrective action regulations.

The following table shows the Bank's regulatory capital levels at June 30, 1996
in relation to the regulatory requirements in effect at that date.  The
information below is based upon the Bank's understanding of the regulations and
interpretations currently in effect and may be subject to change.

                                     -23-
<PAGE>
 
                              REGULATORY  CAPITAL
                              -------------------
                            (DOLLARS IN THOUSANDS)
 
================================================================================
 
<TABLE> 
<CAPTION> 
                                                                                        Minimum                    Excess          
                                                         Actual                   Capital Requirement              Capital         
                                              -----------------------------    --------------------------   ------------------------
                                                                  As a %                      As a %                        As a % 
                                                                    of                          of                            of   
                                                 Amount           Assets         Amount       Assets          Amount        Assets 
                                              -------------   ------------     -----------   ----------     ----------   -----------

<S>                                           <C>             <C>              <C>           <C>            <C>          <C> 
Capital per financial statements              $    356,969                                                                        
   Net unrealized holding losses (1)                 2,210                                                                        
                                              -------------                                                                       
Adjusted capital                                   359,179                                                                        
                                                                                                                                  
Adjustments for tangible and core capital:                                                                                        
   Intangible assets                               (42,213)                                                                       
   Non-includable subsidiaries (2) (4)              (2,078)                                                                       
   Non-qualifying purchased/originated                                                                                            
    loan servicing                                  (1,410)                                                                       
                                              -------------                                                                       
      Total tangible capital                       313,478          6.30%      $   74,634        1.50%      $  238,844       4.80 % 
                                              -------------   ============     ===========   ==========     ===========  ===========

      Total core capital (3) (4)                   313,478          6.30%      $  199,023        4.00%      $  114,455       2.30 % 
                                              -------------   ============     ===========   ==========     ===========  ===========

      Tier 1 risk-based capital (3)                313,478          6.91%      $  181,511        4.00%      $  131,967       2.91 % 
                                               ------------   ============     ===========   ==========     ===========  ===========

Adjustments for risk-based capital:                                                                                               
   Subordinated capital debentures                 150,000                                                                        
   Allowance for general loan losses                64,387                                                                        
                                              -------------                                                                       
      Total supplementary capital                  214,387                                                                        
   Excess allowance for loan losses                 (7,570)                                                                       
                                              -------------                                                                       
   Adjusted supplementary capital                  206,817                                                                        
                                              -------------                                                                       
      Total available capital                      520,295                                                                        
   Equity investments (2)                          (20,169)                                                                       
                                              -------------                                                                       
      Total risk-based capital (3)            $    500,126         12.04 %     $  363,022         8.00%     $  137,104       4.04 % 
                                              =============   =============    ===========   ===========    ===========  ===========

</TABLE> 
 
- --------------------------------------------------------------------------------
(1)  Pursuant to OTS policy, net unrealized holding gains (losses) are excluded
     from regulatory capital.
(2)  Reflects an aggregate offset of $1.3 million representing the allowance for
     general loan losses maintained against the Bank's equity investments and
     non-includable subsidiaries which, pursuant to OTS guidelines, is available
     as a "credit" against the deductions from capital otherwise required for
     such investments.
(3)  Under the OTS "prompt corrective action" regulations, the standards for
     classification as "well capitalized" are a leverage (or "core capital")
     ratio of at least 5.0%, a tier 1 risk-based capital ratio of at least 6.0%
     and a total risk-based capital ratio of at least 10.0%.
(4)  Effective July 1, 1996, the percentage of non-includable subsidiaries
     required to be phased out from core capital increased from 60% to 100%. If
     this phase-out had been in effect at June 30, 1996, the Bank's tangible,
     core and risk-based regulatory capital ratios would have been 6.27%, 6.27%
     and 12.00%.
 
                                     -24-
<PAGE>
 
                           REGULATORY CAPITAL CHART

                              [TO BE ADDED HERE]


Regulatory Action and Requirements.  In connection with the termination of the
- ----------------------------------                                            
Bank's written agreement, the Board of Directors of the Bank adopted a
resolution which, among other things, authorizes the Bank: (i) to make tax
sharing payments to the Trust of up to $15 million relating to any single fiscal
year without OTS approval; and (ii) to declare dividends on its common stock in
any quarterly period up to the lesser of (A) 50% of its after tax net income for
the immediately preceding quarter or (B) 50% of the average quarterly after tax
net income for the immediately preceding four quarter period, minus (in either
case) dividends declared on the Bank's preferred stock during that quarterly
period.  The resolution also provides that the Bank will present a plan annually
to the OTS detailing anticipated consumer loan securitization activity.

OTS capital regulations provide a five-year holding period (or such longer
period as may be approved by the OTS) for REO to qualify for an exception from
treatment as an equity investment.  If an REO property is considered an equity
investment, its then-current book value is deducted from total risk-based
capital.  In September 1995, the Bank received from the OTS an extension through
September 29, 1996 of the five-year holding period for certain of its REO
properties acquired through foreclosure in fiscal 1990 and fiscal 1991.  The
following table sets forth the Bank's REO at June 30, 1996, after valuation
allowances of $127.8 million, by the fiscal year in which the property was
acquired through foreclosure.

<TABLE>
<CAPTION>
     Fiscal Year                        (In thousands)      
     -----------                        --------------      
     <S>                                <C>                 
                                                            
     1990 (1) (2)......                 $ 38,958            
     1991 (2)..........                   75,641            
     1992..............                    3,339            
     1993..............                    4,853            
     1994..............                    1,474            
     1995..............                    8,979            
     1996..............                    3,158            
                                        --------            
        Total REO..                     $136,402            
                                        ========             
</TABLE>

_______________________
(1)  Includes REO with an aggregate net book value of $20.2 million, which the
     Bank treats as equity investments for regulatory capital purposes.
(2)  Includes REO with an aggregate net book value of $92.5 million, for which
     the Bank received an extension of the five-year holding period through
     September 29, 1996.

                                     -25-
<PAGE>
 
Although the Bank's regulatory capital ratios on a fully phased-in basis at June
30, 1996 would meet the ratios established for "well capitalized" institutions,
there can be no assurance that the Bank will be able to maintain levels of
capital sufficient to continue to meet the standards for classification as "well
capitalized" under the prompt corrective action standards.

Deposit Insurance Premiums. Thrift institutions insured by the Savings
- --------------------------                                            
Association Insurance Fund ("SAIF"), including the Bank, currently pay
substantially higher deposit insurance premiums than similarly situated
commercial banks insured by the Bank Insurance Fund ("BIF").  Legislation
designed to reduce or eliminate the disparity between BIF and SAIF insurance
premiums by, among other things, imposing on thrift institutions a one-time
assessment estimated to be up to 85 basis points on their SAIF-insured deposits
to capitalize the SAIF, remains under consideration by Congress although it
remains unclear if, and in what form, such legislation will be enacted.  In the
absence of such legislation, the Bank and other SAIF-insured institutions will
continue to pay higher deposit insurance premiums than commercial banks, which
could lead to a competitive disadvantage in the pricing of loans and deposits
and additional operating expenses.  In addition, regulators have recently begun
approving applications by several thrift organizations to establish or acquire
BIF-insured affiliates and prolonged continuation of the disparity in deposit
insurance premiums could lead to more widespread efforts to shift insured
deposits from SAIF to BIF thus further destabilizing the SAIF.

Bad Debt Reserves.  Provisions that would repeal the thrift bad debt provisions
- -----------------                                                              
of the Internal Revenue Code have been included in the Small Business Jobs
Protection Act of 1996 that passed the House of Representatives and the Senate
on August 2, 1996.  The bad debt provisions of this legislation also would
require thrifts to recapture and pay tax on bad debt reserves accumulated since
1987 over a six year period, beginning with a thrift's first taxable year
starting after December 31, 1995 (or, if the thrift meets a loan origination
test, beginning up to two years later).  Bad debt reserves accumulated prior to
1988 would not have to be recaptured under this legislation.  Enactment of this
legislation will not have a material impact on the Bank's financial statements
which already reflect a tax liability related to the bad debt reserves
accumulated since 1987.

LIQUIDITY.  The Bank's average liquidity ratio for the month ended June 30, 1996
was 21.1%, compared to 22.7% for the month ended March 31, 1996. Additionally,
the Bank met the liquidity level requirements imposed by the OTS for each month
of the first nine months of fiscal 1996.

In recent periods, the proceeds from the securitization and sale of credit card,
home equity credit line, automobile and home improvement and other consumer loan
receivables have been significant sources of liquidity for the Bank.  The Bank
securitized and sold $699.0 million of credit card receivables, $475.3 million
of automobile loan receivables and $153.5 million of home loan receivables
during the first nine months of fiscal 1996.  Additionally, during the March
1996 quarter, the Bank securitized and sold $42.1 million of amounts on deposit
in certain spread accounts established in connection with certain of the Bank's
outstanding credit card securitizations.  At June 30, 1996, the Bank was
considering the securitization and sale of the following receivables: (i)
approximately $650.0 million of credit card receivables, including $180.0
million of receivables outstanding at June 30, 1996 and $470.0 million of
receivables which the Bank expects to become available through additional
fundings during the six months ending December 31, 1996; (ii) approximately
$325.0 million of automobile loan receivables, including 

                                     -26-
<PAGE>
 
$50.0 million of receivables outstanding at June 30, 1996 and $275.0 million of
receivables which the Bank expects to become available through additional
fundings during the six months ending December 31, 1996; and (iii) approximately
$100.0 million of home equity credit line receivables, including $85.0 million
of receivables outstanding at June 30, 1996 and $15.0 million of receivables
which the Bank expects to become available through additional fundings or
maturation of existing transactions during the six months ending December 31,
1996. To the extent these receivables were outstanding at June 30, 1996, such
receivables are classified as held for securitization and sale in the Condensed
Consolidated Statements of Financial Condition. As part of its operating
strategy, the Bank will continue to explore opportunities to securitize and sell
credit card, home equity credit line, automobile and home loan receivables to
meet liquidity and other balance sheet objectives.

The Bank is obligated under various recourse provisions related to the
securitization and sale of receivables.  Of the $4.9 billion of outstanding
trust certificate balances at June 30, 1996, the primary recourse to the Bank
was approximately $108.5 million.  The Bank is also obligated under various
recourse provisions related to the swap of single-family residential loans for
participation certificates issued to the Bank by the Federal Home Loan Mortgage
Corporation.  At June 30, 1996, recourse to the Bank under these arrangements
was approximately $4.3 million.

There were no material commitments for capital expenditures at June 30, 1996.

The Bank's liquidity requirements in fiscal 1996 and for years subsequent to
fiscal 1996 will continue to be affected both by the asset size of the Bank, the
growth of which will be constrained by capital requirements, and the composition
of the asset portfolio.  Management believes that the Bank's primary sources of
funds, described above, will be sufficient to meet the Bank's foreseeable long-
term liquidity needs. The mix of funding sources utilized from time to time will
be determined by a number of factors, including capital planning objectives,
lending and investment strategies and market conditions.

                                     -27-
<PAGE>
 
RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 1996 COMPARED TO THREE MONTHS ENDED JUNE 30, 1995

OVERVIEW.  The Bank recorded pre-tax income of $31.1 million and net income of
$17.6 million for the three months ended June 30, 1996 (the "1996 quarter"),
compared to pre-tax income of $23.4 million and net income of $15.2 million for
the three months ended June 30, 1995 (the "1995 quarter").  The increase in
income for the 1996 quarter was primarily attributable to a $28.9 million
increase in other (non-interest) income resulting primarily from an increase in
loan and deposit servicing fees.  In addition, the Bank's net interest income
before provision for loan losses increased $8.0 million primarily as a result of
a decline in the Bank's interest expense.  These increases were partially offset
by a $12.6 million increase in operating expenses and a $16.5 million increase
in the provision for loan losses.

NET INTEREST INCOME.  Net interest income, before the provision for loan losses,
increased $8.0 million (or 17.4%) in the 1996 quarter.  The Bank would have
recorded interest income of $1.9 million for the 1996 quarter if the Bank's non-
accrual assets and restructured loans had been current in accordance with their
original terms.  Interest income of $0.4 million was actually recorded on non-
accrual assets and restructured loans for the 1996 quarter.  The Bank's net
interest income in future periods will continue to be adversely affected by the
Bank's non-performing assets.  See "Financial Condition - Asset Quality - Non-
Performing Assets."

The following table sets forth, for the periods indicated, information regarding
the total amount of income from interest-earning assets and the resulting
yields, the interest expense associated with interest-bearing liabilities,
expressed in dollars and rates, and the net interest spread and net yield on
interest-earning assets.

                       INSERT NET INTEREST MARGIN TABLE

                                     -28-
<PAGE>
 
                         NET INTEREST MARGIN ANALYSIS
                         ----------------------------
                            (DOLLARS IN THOUSANDS)
 -------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                     Three Months Ended June 30,
                                                                      ---------------------------
                                                            1996                                  1995
                                                            ----                                  ----
                                                       Average                   Yield/      Average                   Yield/
                                                       Balances      Interest     Rate      Balances      Interest     Rate
                                                       --------      --------    ------     --------      --------     ------
<S>                                                <C>             <C>           <C>       <C>            <C>          <C>   
Assets:
 Interest-earning assets:
  Loans receivable, net (1)                        $  2,935,244    $  82,690       11.27%  $  3,261,730   $   79,858   9.79%
  Mortgage-backed securities                            756,641       11,481        6.07        969,236       15,217   6.28
  Securities purchased under agreements
   to resell and federal funds sold                     230,889        3,066        5.31         52,403          792   6.05
  Trading securities                                     16,396          281        6.86          3,842           76   7.91
  Investment securities                                   5,532           74        5.35          4,403           49   4.45
  Other interest-earning assets                         155,837        1,673        4.29        110,324        1,180   4.28
                                                   ------------    ---------        ----     ----------     --------  -------
     Total                                            4,100,539       99,265        9.68      4,401,938       97,172   8.83
                                                   ------------    ---------        ----     ----------     --------  -------
 Noninterest-earning assets:
  Cash                                                  169,883                                 132,938
  Real estate held for investment or sale               148,533                                 287,462
  Property and equipment, net                           199,090                                 153,580
  Cost in excess of net assets acquired, net             42,144                                  46,205
  Other assets                                          268,131                                 154,687
                                                   ------------                              ----------
     Total assets                                  $  4,928,320                            $  5,176,810
                                                   ============                              ==========
 
Liabilites and stockholders' equity:
 Interest-bearing liabilities:
  Deposit accounts:
   Demand deposits                                 $    950,959        5,683        2.39   $    875,599        5,902   2.70
   Savings deposits                                     954,954        8,038        3.37        986,373        8,276   3.36
   Time deposits                                      1,249,602       16,770        5.37      1,122,574       15,293   5.45
   Money market deposits                                993,476        9,438        3.80      1,034,252       10,183   3.94
                                                   ------------    ----------       ----     ----------       ------
   Total deposits                                     4,148,991       39,929        3.85      4,018,798       39,654   3.95
  Borrowings                                            292,830        5,472        7.47        685,410       11,623   6.78
                                                   ------------    ---------        ----     ----------       ------   ----
   Total                                              4,441,821       45,401        4.09      4,704,208       51,277   4.36
                                                   ------------    ---------        ----     ----------       ------   ----
Noninterest-bearing items:
  Noninterest-bearing deposits                           80,336                                  78,517
  Other liabilities                                      61,672                                  85,951
  Stockholders' equity                                  344,491                                 308,134
                                                   ------------                              ----------
     Total liabilities and stockholders' equity    $  4,928,320                            $  5,176,810
                                                   ============                              ==========
 
Net interest income                                                $  53,864                               $  45,895
                                                                   =========                                  ======
Net interest spread (2)                                                             5.59%                              4.47%
                                                                                    =====                              ====
Net yield on                                                                        5.25%                              4.17%
                                                                                    =====
 interest-earning assets (3)                                                                                          =====
Interest-earning assets to interest-bearing liabilities                            92.32%                             93.57%
                                                                                   ======                             =====
</TABLE> 
__________________________________________________
(1)  Includes loans held for sale and/or securitization. Interest on non-
     accruing loans has been included only to the extent reflected in the
     Condensed Consolidated Statements of Operations; however, the loan balance
     is included in the average amount outstanding until transferred to real
     estate acquired in settlement of loans.
(2)  Equals weighted average yield on total interest-earning assets less
     weighted average rate on total interest-bearing liabilities.
(3)  Equals annualized net interest income divided by the average balances of
     total interest-earning assets.

                                     -29-
<PAGE>
 
The following table presents certain information regarding changes in interest
income and interest expense of the Bank during the periods indicated.  For each
category of interest-earning assets and interest-bearing liabilities,
information is provided on changes attributable to changes in volume (change in
volume multiplied by old rate); changes in rate (change in rate multiplied by
old volume); and changes in rate and volume.

                           INSERT RATE VOLUME TABLE

                                     -30-
<PAGE>
 
                VOLUME AND RATE CHANGES IN NET INTEREST INCOME
                ----------------------------------------------
                                (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                      Three Months Ended June 30, 1996
                                                                Compared to
                                                      Three Months Ended June 30, 1995
                                                            Increase (Decrease)
                                                            Due to Change in (1)
                                                   --------------------------------------
                                                                                  Total
                                                      Volume         Rate        Change
                                                   -----------    ---------    ----------
<S>                                                <C>            <C>          <C>  
Interest income:                                  
      Loans (2)                                    $  (37,332)    $ 40,164     $   2,832
      Mortgage-backed securities                       (3,242)        (494)       (3,736)
      Securities purchased under agreements                                              
        to resell and federal funds sold                2,944         (670)        2,274 
      Trading securities                                  275          (70)          205 
      Investment securities                                14           11            25 
      Other interest-earning assets                       490            3           493  
                                                   -----------    ---------    ----------
        Total interest income                         (36,851)      38,944         2,093
                                                   -----------    ---------    ----------
                                                  
Interest expense:                                 
      Deposit accounts                                  4,666       (4,391)          275
      Borrowings                                      (13,255)       7,104        (6,151)
                                                   -----------    ---------    ----------
        Total interest expense                         (8,589)       2,713        (5,876)
                                                   -----------    ---------    ----------
                                                  
Increase (decrease) in                            
      net interest income                          $  (28,262)    $ 36,231     $   7,969
                                                   ===========    =========    ==========
</TABLE> 
 
- --------------------------------------------------------------------------------
(1) The net change attributable to the combined impact of volume and rate has
    been allocated in proportion to the absolute value of the change due to
    volume and the change due to rate.
(2) Includes loans held for sale and/or securitization.

                                     -31-
<PAGE>
 
Interest income in the 1996 quarter increased $2.1 million or (2.2%) from the
level in the 1995 quarter primarily as a result of higher average yields earned
by the Bank on its loan portfolio. Higher average balances of securities
purchased under agreements to resell and federal funds sold also contributed to
the increase in interest income.  Lower average balances of loans receivable and
mortgage-backed securities partially offset the effect on interest income of the
higher average yields and higher average balances.

The Bank's net yield on interest-earning assets increased to 5.25% in the 1996
quarter from 4.17% in the 1995 quarter.  The increase primarily reflected the
upward adjustment of interest rates on certain of the Bank's adjustable-rate
products to reflect the expiration of introductory rates on certain products and
higher yields on credit card and automobile loans.

Interest income on loans, the largest category of interest-earning assets,
increased by $2.8 million (or 3.6%) from the 1995 quarter primarily because of
higher average yields.

The average yield on the loan portfolio in the 1996 quarter increased by 148
basis points (to 11.27% from 9.79%) from the average yield in the 1995 quarter
which contributed to a $40.2 million increase in interest income earned on
loans, shown in the table above.  The higher yields were primarily due to
increases in the average yield on credit card loans from 15.41% to 19.92% and on
automobile loans from 6.78% to 11.63%.  The increase in the average yield on
credit card loans was primarily a result of the expiration of promotional
introductory rates and the increase in the average yield on automobile loans was
primarily due to higher yielding nonprime loans originated by one of the Bank's
operating subsidiaries.

Lower average balances on the loan portfolio, which partially offset the effect
of the higher average yields, contributed to a decline of $37.4 million in
interest income earned on loans, shown in the table above.  Average balances of
credit card receivables, automobile loans, and home equity credit line loans
decreased $237.4 million (or 20.6%), $117.1 million (or 33.8%) and $43.1 million
(or 33.0%), respectively, from the 1995 quarter as a result of the increased
securitization and sale activity by the Bank over the preceding twelve month
period.  Higher average balances of consumer loans other than automobile loans,
principally home improvement loans, partially offset the lower average balances
discussed above.  An increase of $96.5 million (or 89.9%) in the average
balances of other consumer loans, due largely to an increase in the origination
volume of home improvement loans, resulted in an increase of $2.8 million (or
82.2%) in interest income from these assets.

Interest income on mortgage-backed securities decreased $3.7 million (or 24.6%)
primarily because of lower average balances.  The reduced mortgage-backed
securities balances in the 1996 quarter reflected the effects of scheduled
principal paydowns and unscheduled principal prepayments which was partially
offset by the purchase of $135.1 million of mortgage-backed securities in the
1996 quarter.

                                     -32-
<PAGE>
 
Other interest income increased $2.8 million (or 140.3%) in the 1996 quarter
primarily as a result of higher average balances on securities purchased under
agreements to resell and federal funds sold which increased $178.5 million (or
340.6%), and, to a lesser extent, higher average balances and higher average
yields on other interest-earning assets.

Interest expense decreased $5.9 million (or 11.5%) for the 1996 quarter
primarily because of a decrease of $392.6 million (or 57.3%) in the average
balances of the Bank's borrowings.  The decline in the average balances of
borrowings resulted in a decrease of $6.2 million in interest expense for the
1996 quarter for such liabilities.  The decrease in interest paid on borrowings
is primarily due to a $4.5 million and a $1.3 million decrease in interest
expense on securities sold under repurchase agreements and Federal Home Loan
Bank advances, respectively, resulting from lower average balances of such
borrowings.  The positive effect of the lower average balances was partially
offset by an increase in the average borrowing rate (to 7.47% from 6.78%).

The decrease in interest expense on borrowings was partially offset by a $0.3
million increase in interest expense on deposits, the largest category of
interest-bearing liabilities.  A $4.7 million increase in interest expense on
deposits, shown in the table above and primarily due to higher average balances
of such deposits, was partially offset by a $4.4 million decrease in interest
expense on deposits, shown in the table above, as a result of a decline in the
average rates on deposits (to 3.85% from 3.95%).

PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses increased to
$30.1 million in the 1996 quarter from $13.6 million in the 1995 quarter.  The
$16.5 million increase was primarily attributable to increases of $9.7 million
in the provision for losses on credit card loans, $1.0 million in the provision
for losses on consumer loans and the establishment of a $6.0 million unallocated
provision for losses on loans.  These increases were partially offset by a $0.2
million decrease in the provision for losses on real estate loans.  The higher
provisions on credit card and consumer loans resulted from increased charge-offs
of such loans over the prior quarter and an increase in the reserve percentages
to reflect this recent trend.  See "Financial Condition - Asset Quality -
Allowances for Losses."

OTHER INCOME.  The increase in other (non-interest) income to $96.9 million in
the 1996 quarter from $68.1 million in the 1995 quarter was primarily
attributable to increases in credit card fees, loan and deposit ser  vicing
fees, gain on sales of loans and other income.  The positive effect of these
items on other income was partially offset by an increase in loss on real estate
held for investment or sale.

Credit card fees, consisting primarily of membership fees, late charges, cash
advance charges and overlimit fees increased to $7.9 million in the 1996 quarter
from $2.5 million in the 1995 quarter.   The $5.4 million (or 215.3%) increase
was primarily attributable to the impact of recent changes in the fee structure
for the Bank's credit card program.

An increase of $13.3 million in excess spread income and $5.1 million of
servicing fees earned by the Bank for servicing its portfolios of securitized
credit card loans contributed to an increase of $19.8 million (or 34.1%) in loan
and deposit servicing fees.  Such excess spread income and servicing fees have
increased in recent periods as a result of greater securitization activity by
the Bank.  The increase in loan and deposit servicing fees also reflected a $1.6
million increase in mortgage loan servicing fee income resulting from the
acquisition of servicing rights and

                                     -33-
<PAGE>
 
retention of servicing rights related to loans sold as part of the Bank's
mortgage banking operations.

Gain on sales of loans increased $7.4 million primarily as a result of a $2.7
million and a $9.5 million gain on the securitization and sale of $227.7 million
of automobile loans and $153.5 million of home loans in the 1996 quarter,
respectively, compared to a $4.0 million gain on the securitization and sale of
$252.2 million of automobile loans in the 1995 quarter.

Other income increased $6.7 million primarily because of the establishment of a
valuation allowance on an office building, which offset other income, during the
1995 quarter.  A $6.2 million valuation allowance, previously established as an
allowance against an REI property, was transferred with such property to
property and equipment.

The $11.0 million increase in loss on real estate held for investment or sale
was primarily attributable to a decrease of $5.6 million in the gain recorded on
sales of the Bank's REO properties, an increase of $5.0 million in the provision
for losses on such assets and a decrease of $0.4 million in the operating income
generated by the REO properties.  See "Financial Condition - Asset Quality -
Allowance for Losses."

OPERATING EXPENSES.  Operating expenses for the 1996 quarter increased $12.6
million (or 16.4%) from the level in the 1995 quarter, largely as a result of
the Bank's credit card lending program.  The main components of the higher
operating expenses were increases in salaries and employee benefits, loan and
marketing expenses.  The $4.5 million increase in salaries and employee benefits
resulted primarily from the addition of staff to the Bank's credit card,
consumer lending and branch operations.  The $3.5 million increase in loan
expenses was primarily attributable to an increase in the amortization of
capitalized mortgage servicing rights, which resulted from acquisitions of
single-family residential mortgage servicing rights in recent periods, and a
$1.1 million valuation allowance against its mortgage servicing rights recorded
during the 1996 quarter. The $2.8 million increase in marketing expenses was
principally attributable to a $2.1 million increase in marketing expenses
associated with the credit card portfolio as the Bank continues to focus on
increased originations of such loans.

                                     -34-
<PAGE>
 
RESULTS OF OPERATIONS

NINE MONTHS ENDED JUNE 30, 1996 COMPARED TO NINE MONTHS ENDED JUNE 30, 1995

OVERVIEW.  The Bank recorded pre-tax income of $67.6 million and net income of
$39.8 million for the nine months ended June 30, 1996 (the "1996 period"),
compared to pre-tax income of $41.4 million and net income of $27.9 million for
the nine months ended June 30, 1995 (the "1995 period").  The increase in income
for the 1996 period was primarily attributable to a $75.9 million increase in
other (non-interest) income resulting primarily from an increase in loan and
deposit servicing fees and a $14.2 million increase in net interest income
before the provision for loan losses.  These increases were partially offset by
a $38.7 million increase in operating expenses and a $35.0 million increase in
the provision for loan losses.

NET INTEREST INCOME.  Net interest income, before the provision for loan losses,
increased $14.2 million (or 10.9%) in the 1996 period.  The Bank would have
recorded interest income of $6.1 million for the 1996 period if the Bank's non-
accrual assets and restructured loans had been current in accordance with their
original terms.  Interest income of $0.7 million was actually recorded on non-
accrual assets and restructured loans for the 1996 period.  The Bank's net
interest income in future periods will continue to be adversely affected by the
Bank's non-performing assets.  See "Financial Condition - Asset Quality - Non-
Performing Assets."

The following table sets forth, for the periods indicated, information regarding
the total amount of income from interest-earning assets and the resulting
yields, the interest expense associated with interest-bearing liabilities,
expressed in dollars and rates, and the net interest spread and net yield on
interest-earning assets.

                       INSERT NET INTEREST MARGIN TABLE

                                     -35-
<PAGE>
 
                         NET INTEREST MARGIN ANALYSIS
                         ----------------------------
                            (DOLLARS IN THOUSANDS)
================================================================================

<TABLE> 
<CAPTION> 
                                                                         Nine Months Ended June 30,
                                                ------------------------------------------------------------------------
                                                               1996                                1995
                                                ----------------------------------  ------------------------------------ 
                                                  Average                  Yield/    Average                     Yield/
                                                  Balances      Interest    Rate     Balances      Interest       Rate 

                                                ------------  -----------  -------  -------------   ----------   -------  
<S>                                             <C>           <C>          <C>      <C>             <C>          <C>  
Assets:
  Interest-earning assets:
    Loans receivable, net (1)                   $  2,875,952  $   231,571   10.74%   $  2,992,253   $  216,720     9.66%
    Mortgage-backed securities                       803,789       36,966    6.13       1,002,104       46,257     6.15
    Securities purchased under agreements                                                                              
     to resell and federal funds sold                221,557        9,144    5.50          60,974        2,590     5.66
    Trading securities                                12,367          640    6.90           3,597          220     8.15
    Investment securities                              4,782          171    4.77           4,401          146     4.42
    Other interest-earning assets                    166,874        5,637    4.50         123,730        4,293     4.63
                                                ------------  -----------           -------------   ----------            
      Total                                        4,085,321      284,129    9.27       4,187,059      270,226     8.61
                                                              -----------  -------                  ----------   -------  
Noninterest-earning assets:                                                                                           
  Cash                                               160,496                              128,581                     
  Real estate held for investment or sale            169,164                              310,757                     
  Property and equipment, net                        188,078                              146,390                     
  Cost in excess of net assets acquired,  net         43,148                               47,216                     
  Other assets                                       240,153                              146,209                     
                                                ------------                         ------------                     
      Total assets                              $  4,886,360                         $  4,966,212                     
                                                ============                         ============                     
                                                                                                                      
Liabilities and stockholders' equity:                                                                                 
  Interest-bearing liabilities:                                                                                       
    Deposit accounts:                                                                                                 
      Demand deposits                           $    914,928       17,781    2.59    $    874,404       17,756     2.71
      Savings deposits                               939,103       23,758    3.37       1,081,504       27,063     3.34
      Time deposits                                1,279,248       53,172    5.54         942,173       34,920     4.94
      Money market deposits                          985,186       28,622    3.87       1,095,108       32,518     3.96
                                                ------------  -----------           -------------   ----------            
      Total deposits                               4,118,465      123,333    3.99       3,993,189      112,257     3.75
    Borrowings                                       306,371       17,137    7.46         548,146       28,480     6.93
                                                ------------  -----------           -------------   ----------            
      Total                                        4,424,836      140,470    4.23       4,541,335      140,737     4.13
                                                              -----------  -------                  ----------   -------   
  Noninterest-bearing items:                                                                                          
    Noninterest-bearing deposits                      71,332                               70,973                     
    Other liabilities                                 55,699                               60,620                     
    Stockholders' equity                             334,493                              293,284                     
                                                ------------                         ------------                     
      Total liabilities and stockholders'                                                                             
       equity                                   $  4,886,360                         $  4,966,212                     
                                                ============                         ============                     
Net interest income                                           $   143,659                           $  129,489                    
                                                              ===========                           ==========                      

Net interest spread (2)                                                      5.04%                                 4.48%
                                                                           =======                               =======   
Net yield on interest-earning assets (3)                                     4.69%                                 4.12%
                                                                           =======                               =======   
Interest-earning assets to interest-bearing                                                                                 
 liabilities                                                                92.33%                                92.20%     
                                                                           =======                               =======    
</TABLE> 

- --------------------------------------------------------------------------------
 
(1)  Includes loans held for sale and/or securitization. Interest on non-
     accruing loans has been included only to the extent reflected in the
     Condensed Consolidated Statements of Operations; however, the loan balance
     is included in the average amount outstanding until transferred to real
     estate acquired in settlement of loans.
(2)  Equals weighted average yield on total interest-earning assets less
     weighted average rate on total interest-bearing liabilities.
(3)  Equals annualized net interest income divided by the average balances of
     total interest-earning assets.
 
                                     -36-
<PAGE>
 
The following table presents certain information regarding changes in interest
income and interest expense of the Bank during the periods indicated.  For each
category of interest-earning assets and interest-bearing liabilities,
information is provided on changes attributable to changes in volume (change in
volume multiplied by old rate); changes in rate (change in rate multiplied by
old volume); and changes in rate and volume.


                           INSERT RATE VOLUME TABLE

                                     -37-
<PAGE>
 
                VOLUME AND RATE CHANGES IN NET INTEREST INCOME
                ----------------------------------------------
                                (IN THOUSANDS)
- --------------------------------------------------------------------------------

<TABLE> 
<CAPTION> 
                                                                   Nine Months Ended June 30, 1996                       
                                                                             Compared to                                 
                                                                   Nine Months Ended June 30, 1995                       
                                                                         Increase (Decrease)                             
                                                                         Due to Change in (1)                            
                                                         ---------------------------------------------------             
                                                                                                    Total                
                                                            Volume              Rate                Change                
                                                         ------------         ---------         ------------             
<S>                                                      <C>                  <C>               <C>                      
Interest income:                                                                                                         
       Loans (2)                                         $    (12,842)        $    27,693       $    14,851              
       Mortgage-backed securities                              (9,141)               (150)           (9,291)              
       Securities purchased under agreements                                                                             
       to resell and federal funds sold                         6,677                (123)            6,554              
       Trading securities                                         480                 (60)              420              
       Investment securities                                       13                  12                25              
       Other interest-earning assets                            1,542                (198)            1,344              
                                                         -------------        ------------      ------------             
         Total interest income                                (13,271)             27,174            13,903              
                                                         -------------        ------------      ------------              
 
 
Interest expense:
       Deposit accounts                                         3,643               7,433            11,076                       
       Borrowings                                             (14,619)              3,276           (11,343)                      
                                                         -------------        ------------      ------------                       
         Total interest expense                               (10,976)             10,709              (267)                      
                                                         -------------        ------------      ------------                       
 
 
Increase (decrease) in
       net interest income                               $     (2,295)        $    16,465       $    14,170    
                                                         =============        ============      ============      
</TABLE> 
 
 
 
 
 
 
 
- --------------------------------------------------------------------------------
(1)  The net change attributable to the combined impact of volume and rate has
     been allocated in proportion to the absolute value of the change due to
     volume and the change due to rate.
(2)  Includes loans held for sale and/or securitization.

                                     -38-
<PAGE>
 
Interest income in the 1996 period increased $13.9 million (or 5.1%) from the
level in the 1995 period primarily as a result of higher average yields earned
by the Bank on its loan portfolio.  Higher average balances of securities
purchased under agreements to resell and federal funds sold also contributed to
the increase in interest income.  The effect on interest income of higher
average yields and higher average balances was offset in part by lower average
balances of loans receivable and mortgage-backed securities.

The Bank's net yield on interest-earning assets increased to 4.69% in the 1996
period from 4.12% in the 1995 period.  The increase primarily reflected the
upward adjustment of interest rates on certain of the Bank's adjustable-rate
products to reflect the expiration of introductory rates on certain products
(principally credit card loans) and higher yields on other consumer loans.  The
positive effect of the increase on the Bank's net yield was offset in part by
increased interest rates on the Bank's interest-bearing liabilities.

Interest income on loans, the largest category of interest-earning assets,
increased by $14.9 million (or 6.9%) from the 1995 period primarily because of
higher average yields on the loan portfolio, which were partially offset by
lower average balances.  The average yield on the loan portfolio in the 1996
period increased by 108 basis points (to 10.74% from 9.66%) from the average
yield in the 1995 period.  The higher yields were primarily due to increases in
the average yield on credit card loans from 14.81% to 18.23% and on automobile
loans from 7.35% to 11.02%.  The increase in the yield on credit card loans was
primarily a result of the expiration of promotional introductory rates and was
primarily responsible for a $23.3 million (or 21.2%) increase in interest income
from credit card receivables.  The increase in the yield on automobile loans was
primarily due to higher yields earned on loans originated by one of the Bank's
operating subsidiaries.  Higher average balances of consumer loans other than
automobile loans, which increased $102.8 million (or 115.6%), also contributed
to the increase in interest income on loans.  The increased average balances of
other consumer loans resulted primarily from the higher origination volume of
home improvement loans during the 1996 period, and was largely responsible for a
$9.4 million (or 113.3%) increase in interest income on other consumer loans.
The effect on interest income of higher average yields and higher average
balances of certain consumer loans was offset in part by a $139.3 million
decrease in the average balances of automobile loan receivables due to the
securitization and sale of such loans in the amount of $247.6 million and $227.7
million in the December 1995 quarter and the June 1996 quarter, respectively.
Interest income on real estate loans decreased $2.3 million primarily as a
result of a $55.3 million decrease in the average balances of such loans, which
was partially offset by an increase in the average yield to 7.31% from 7.25%.

Interest income on mortgage-backed securities decreased $9.3 million (or 20.1%)
primarily because of lower average balances.  The reduced mortgage-backed
securities balances in the 1996 period reflected the effects of scheduled
principal paydowns and unscheduled principal prepayments.  The negative effect
of the lower average balances was compounded by a decrease in the average
interest rates on these securities to 6.13% from 6.15%.

                                     -39-
<PAGE>
 
Other interest income increased $7.9 million (or 114.8%) in the 1996 period
primarily as a result of higher average balances on securities purchased under
agreements to resell and federal funds sold which increased by $160.6 million
(or 263.4%) and, to a lesser extent, higher average balances on other interest-
earning assets.  Higher average yields on such interest-earning assets also
contributed to the increased interest income for the current period.

Interest expense decreased $0.3 million for the 1996 period primarily because of
a decrease of $241.8 million (or 44.1%) in the average balances of the Bank's
borrowings, which resulted in an $11.3 million decrease in interest expense for
the 1996 period for such liabilities.  The decrease in interest expense on
borrowings is primarily a result of an $8.2 million, a $1.7 million and a $1.3
million decrease in interest expense on securities sold under repurchase
agreements, Federal Home Loan Bank ("FHLB") advances and bonds payable,
respectively.  The decrease in interest expense on securities sold under
repurchase agreements was primarily a result of a $186.3 million decrease in the
average balances of such liabilities as the Bank's deposit base has increased in
recent periods.  A $33.5 million decline in the average balances of FHLB
advances contributed to the $1.7 million decrease in the interest expense on
such liabilities.  The decrease in interest expense on bonds payable was due to
the assumption of bonds payable in April 1995 by the purchaser of two
residential apartment buildings that were securing the bonds.  The positive
effect of such lower average balances was offset in part by an increase in the
average borrowing rate (to 7.46% from 6.93%).

The decrease in interest expense on borrowings was partially offset by an $11.1
million increase in interest expense on deposits, the largest category of
interest-bearing liabilities.  Interest expense on deposits increased primarily
as a result of an increase in average rates (to 3.99% from 3.75%), which
reflected a shift in the composition of the Bank's deposits to higher yielding
certificates of deposit and, to a lesser extent, an increase in average deposit
balances of $125.3 million.

PROVISION FOR LOAN LOSSES.  The Bank's provision for loan losses increased to
$70.8 million in the 1996 period from $35.8 million in the 1995 period.  The
$35.0 million increase was primarily attributable to increases of $26.1 million
in the provision for losses on credit card loans, $0.5 million in the provision
for losses real estate loans, $2.4 million in the provision for losses on other
consumer loans and the establishment of a $6.0 million unallocated provision for
losses on loans.  The higher provisions on credit card and other consumer loans
resulted from increased origination volume and increased charge-offs of such
loans over the prior period and increased reserve percentages to reflect this
recent trend.  See "Financial Condition - Asset Quality - Allowances for
Losses."

OTHER INCOME.  The increase in other (non-interest) income to $252.5 million in
the 1996 period from $166.7 million in the 1995 period was primarily
attributable to increases in credit card fees, loan and deposit servicing fees,
gain on sales of loans and other income.  The positive effect of these items on
other income was partially offset by an increase in loss on real estate held for
investment or sale.

Credit card fees, consisting primarily of membership fees, late charges, cash
advance charges and overlimit fees, increased to $18.7 million in the 1996
period from $9.2 million in the 1995 period.  The $9.5 million (or 103.1%)
increase was primarily attributable to the initial impact of recent changes in
the fee structure for the Bank's credit card program.

                                     -40-
<PAGE>
 
An increase of $49.9 million in excess spread income and $17.6 million of
servicing fees earned by the Bank for servicing its portfolios of securitized
credit card loans contributed to an increase of $75.9 million (or 52.3%) in loan
and deposit servicing fees.  Such excess spread income and servicing fees have
increased in recent periods as a result of greater securitization activity by
the Bank.  The increase in loan and deposit servicing fees also reflected a $3.6
million increase in mortgage loan servicing fee income as the Bank increased the
size of its loan servicing portfolio.

Gain on sales of loans increased by $12.4 million primarily from gains of $7.3
million and $9.5 million on the securitization and sale of $475.3 million of
automobile loan receivables and $153.5 million of home loan receivables,
respectively, during the 1996 period.

Other income increased $8.6 million primarily because of the establishment of a
valuation allowance on an office building which offset other income during the
1995 period.  A $6.2 million valuation allowance, previously established as an
allowance against an REI property, was transferred with such property to
property and equipment.

The $22.2 million increase in loss on real estate held for investment or sale
was primarily attributable to a decrease of $4.5 million in the equity earnings
in partnership income, a decrease of $11.2 million in the gain recorded on sales
of the Bank's REO properties, a decrease of $2.4 million in the operating income
generated by the REO properties, and an increase of $4.1 million in the
provision for losses on such assets.  See "Financial Condition - Asset Quality -
Allowance for Losses."

OPERATING EXPENSES.  Operating expenses for the 1996 period increased $38.7
million (or 17.7%) from the level in the 1995 period, largely as a result of the
continued expansion of the Bank's credit card lending program.  The main
components of the higher operating expenses were increases in salaries and
employee benefits, loan, data processing and other operating expenses.  The
$14.6 million increase in salaries and employee benefits resulted primarily from
the addition of staff to the Bank's credit card, consumer lending and branch
operations.  The $9.5 million increase in loan expenses was primarily
attributable to an increase in the amortization of capitalized mortgage
servicing rights, which resulted from acquisitions of single-family residential
mortgage servicing rights in recent periods, and a $1.8 million valuation
allowance against mortgage servicing rights.  The $5.6 million increase in data
processing expense was principally attributable to an increase in the number of
credit card accounts outstanding and the activity generated by such accounts
during the 1996 period.  The $4.8 million increase in other operating expenses
resulted primarily from an increases in credit card fraud losses,
telecommunications expenses and other expenses recorded during the current
period.  During the 1996 period, management changed its policy regarding the
recognition of fraud losses, which had the effect of increasing such losses by
$3.6 million.

                                     -41-
<PAGE>
 
                          PART II.  OTHER INFORMATION

ITEM 6A. EXHIBITS

Exhibits required by Item 601 of Regulation S-K are set forth below.

<TABLE> 
<CAPTION> 
Exhibit
  No.           Exhibit
- -------         -------
<S>             <C> 
  11            Computation of Earnings Per Share Included in Part I, Item 1 of
                this report
</TABLE> 

                                     -42-
<PAGE>
 
                     [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
 
                                  SIGNATURES


Pursuant to the requirements of Section 563g.18 of the Rules and Regulations for
Savings Associations, the registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.

                            CHEVY CHASE BANK, F.S.B.



August 8, 1996             By:   /s/ ALEXANDER R. M. BOYLE
                                ------------------------------
                                Alexander R. M. Boyle
                                Vice Chairman of the Board


August 8, 1996             By:   /s/ STEPHEN R. HALPIN, JR.
                                ----------------------------------
                                Stephen R. Halpin, Jr.
                                Executive Vice President and
                                Chief Financial Officer
                                (Principal Financial Officer)


August 8, 1996             By:   /s/ JOEL A. FRIEDMAN
                                ------------------------------------
                                Joel A. Friedman
                                Senior Vice President and Controller
                                (Principal Accounting Officer)
<PAGE>
 
================================================================================
       No dealer, salesperson or other individual has been authorized to give
any information or make any representations other than those contained in this
Prospectus in connection with the Offering covered by this Prospectus. If given
or made, such information or representations must not be relied upon as having
been authorized by the Company or the Underwriters. This Prospectus does not
constitute an offer to sell or a solicitation of an offer to buy any securities
other than the securities to which it relates or an offer to sell or a
solicitation of an offer to buy such securities in any circumstances in which
such offer or solicitation is unlawful. Neither the delivery of this Prospectus
nor any sale made hereunder shall, under any circumstances, create any
implication that there has been no change in the facts set forth in this
Prospectus or in the affairs of the Company since the date hereof.

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

                               TABLE OF CONTENTS
<TABLE>     
<CAPTION> 

                                                   Page
                                                   ----
<S>                                                <C> 
Prospectus Summary................................. 1
Risk Factors....................................... 10
The Company........................................ 16
Use of Proceeds.................................... 19
Capitalization..................................... 19
Business and Strategy.............................. 19
Management......................................... 36
Certain Transactions Constituting the Formation.... 40
Description of Series A Preferred Shares........... 42
Description of Capital Stock....................... 47
Federal Income Tax Considerations.................. 49
ERISA Considerations............................... 58
Certain Information Regarding the Bank............. 60
Experts............................................ 70
Ratings............................................ 71
Certain Legal Matters.............................. 71
Available Information.............................. 71
Glossary........................................... 72
Underwriting.......................................U-1
Annex I
</TABLE>      

       Through and including              , 1996 (the 25th day after the
commencement of the offering), all dealers effecting transactions in the
registered securities, whether or not participating in this distribution, may be
required to deliver a prospectus. This is in addition to the obligation of
dealers to deliver a prospectus when acting as underwriters and with respect to
their unsold allotments or subscriptions.
================================================================================


                                    
                                10,000,000 Shares     

                          Chevy Chase Preferred Capital
                                   Corporation
                                   
                               ____% Noncumulative
                                  Exchangeable     
                            Preferred Stock, Series A

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

                                   PROSPECTUS

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


                                   
                               Merrill Lynch & Co.

                     Friedman, Billings, Ramsey & Co., Inc.

                                Smith Barney Inc.     
                                 _________, 1996


================================================================================
<PAGE>
 
               PART II.  INFORMATION NOT REQUIRED IN PROSPECTUS
   
ITEM 30. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

<TABLE>  
<CAPTION> 

<S>                                                                                           <C> 
Registration Fee.......................................................................       $  87,513.06 
NYSE Listing Fee.......................................................................       $          *         
Printing and Engraving Expenses........................................................       $          *         
Legal Fees and Expenses................................................................       $          *         
Accounting Fees and Expenses...........................................................       $          *         
Blue Sky Fees and Expenses.............................................................       $          *         
Financial Advisory Fee.................................................................       $          *         
Miscellaneous..........................................................................       $          *         
                                                                                              ------------
         
Total..................................................................................       $          *         
                                                                                              ============
</TABLE>      

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

* To be completed by amendment.
 
ITEM 31.  SALES TO SPECIAL PARTIES.

       See response to Item 32 below.

ITEM 32.  RECENT SALES OF UNREGISTERED SECURITIES
    
       In connection with the formation of the Company, the Company will issue
100 shares of Common Stock, par value $0.01 per share, to Chevy Chase Bank,
F.S.B. The description of these transactions in the Prospectus under the heading
"Certain Transactions Constituting The Formation" is incorporated herein by
reference. These shares of Common Stock will be issued in reliance upon the
exemption from registration under Section 4(2) of the Securities Act.      

ITEM 33.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
    
       The Company's Articles of Incorporation provide that the liability of the
directors and officers of the Company for money damages shall be eliminated to
the maximum extent permitted by Maryland law. Under current Maryland law, the
directors are liable to the Company or its stockholders for money damages only
for liability resulting from (i) acts or omissions committed in bad faith
involving active and deliberate dishonesty established by a final judgment or
(ii) actual receipt of an improper benefit or profit in money, property or
services. The Articles of Incorporation also provide that no amendment thereto
may limit or eliminate this limitation of liability with respect to events
occurring prior to the effective date of such amendment.The Company's Articles
of Incorporation and Bylaws require it to indemnify its directors and officers
to the fullest extent permitted by Maryland law. Under current Maryland law, the
Company will indemnify (a) any director or officer who has been successful, on
the merits or otherwise, in the defense of a proceeding to which he was made a
party by reason of his service in that capacity, against reasonable expense
incurred by him in connection with the proceeding and (b) any present or former
director or officer against any claim or liability unless it is established that
(i) his act or omission was committed in bad faith or was the result of active
and deliberate dishonesty; (ii) he actually received an improper personal
benefit in money, property or services; or (iii) in the case of a criminal
proceeding, he had reasonable cause to believe that his act or omission was
unlawful. In addition, the Company's Bylaws require it to pay or reimburse, in
advance of the final disposition of a proceeding, reasonable expenses incurred
by a present or former director or officer made a party to a proceeding by
reason of his status as a director or officer, provided that the Company shall
have received (i) a written affirmation by the director or officer of his good
faith belief that he 
     

                                     II-1
<PAGE>
 
    
has met the standard of conduct necessary for indemnification by the Company as
authorized by the Bylaws and (ii) a written undertaking by or on his behalf to
repay the amount paid or reimbursed by the Company if it shall ultimately be
determined that the standard of conduct was not met. The Company's Bylaws also
(i) permit the Company to provide indemnification, payment or reimbursement of
expenses to any employee or agent of the Company in such capacity; (ii) provide
that any indemnification, payment or reimbursement of the expenses permitted by
the Bylaws shall be furnished in accordance with the procedures provided for
indemnification and payment or reimbursement of expenses under Section 2-418 of
the MGCL for directors of Maryland corporations; and (iii) permit the Company to
provide such other and further indemnification or payment or reimbursement of
expenses as may be permitted by the MGCL for directors of Maryland corporations.
     
    
       The Company expects to purchase an insurance policy that purports to
insure officers and directors of the Company against certain liabilities
incurred by them in the discharge of their official functions.      
    
       The Underwriting Agreement to be filed as Exhibit 1 to this Registration
Statement will provide for reciprocal indemnification by the Underwriters of the
Company, the Bank and its directors, officers and controlling persons, and by
the Company and the Bank of the Underwriters, and their respective directors,
officers and controlling persons, against certain liabilities under the
Securities Act.      

ITEM 34.  TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED.

       Not applicable.


                                     II-2
<PAGE>
 
ITEM 35.  FINANCIAL STATEMENTS AND EXHIBITS.

        (a)      Financial Statements

        Not applicable.

        (b)      Exhibits
<TABLE>     
<CAPTION> 

EXHIBIT NUMBER                                               DESCRIPTION
- ------------------------       -----------------------------------------------------------------------------------
<C>                            <S> 
1*                             --Form of Underwriting Agreement between the Company, the Bank and the Underwriters

3(a)(i)                        --Articles of Incorporation of the Company

3(a)(ii)*                      --Form of Articles Supplementary establishing the Series A Preferred Shares

3(b)*                          --By-laws of the Company

4*                             --Specimen of certificate representing Series A Preferred Shares

5*                             --Opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the Company, relating
                                to Series A Preferred Shares

8*                             --Opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the Company, relating to
                                certain tax matters

10(a)*                         --Form of Residential Mortgage Loan Purchase Agreement

10(b)*                         --Form of Mortgage Loan Servicing Agreement

10(c)*                         --Form of Mortgage-Backed Securities Purchase Agreement

10(d)*                         --Form of Advisory Agreement between the Company and the Bank

23(a)                          --Consent of Arthur Andersen LLP with respect to the Bank's Financial Statements

23(b)*                         --Consent of Shaw, Pittman, Potts & Trowbridge (included in Exhibit 5)

- ------------------------
*  To be filed by amendment
</TABLE>     
 
ITEM 36.  UNDERTAKINGS.

The undersigned Registrant hereby undertakes to provide to the Underwriters, at
the closing specified in the Underwriting Agreement, certificates in such
denominations and registered in such names as required by the Underwriters to
permit prompt delivery to each purchaser.

    
        Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended (the "Act") may be permitted to directors, officers and
controlling persons of the Registrant pursuant to the provisions described under
Item 33 above, or otherwise, the Registrant has been advised that in the opinion
of the Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer,
or controlling person of the Registrant in the successful defense of any action,
suit or proceeding), is asserted by such director, officer, or controlling
person in connection with the securities registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.    

                                      II-3
<PAGE>
 
The undersigned Registrant hereby undertakes that:

          (1) For purposes of determining any liability under the Act, the
information omitted from the form of Prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in the form of
Prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Act shall be deemed to be part of this Registration Statement as of
the time it was declared effective.

         (2) For the purpose of determining any liability under the Act, each
post-effective amendment that contains a form of prospectus shall be deemed to
be a new registration Statement relating to the securities offered therein, and
the offering of such securities at that time shall be deemed to be the initial
bona fide offering thereof.
                           

                                      II-4
<PAGE>
 
                                  SIGNATURES
    
        Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-11 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in Chevy Chase, Maryland, on the 3rd day of October, 1996.    


                                     CHEVY CHASE PREFERRED CAPITAL CORPORATION
                                     (Issuer)

                                     By:   /s/  B. Francis Saul II
                                           ---------------------------    
                                           B. Francis Saul II
                                           Chairman of the Board,
                                           Chief Executive Officer and President


                                      II-5
<PAGE>
 
     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>     
<CAPTION> 
         SIGNATURE                                     TITLE                                DATE 
- ------------------------------        ----------------------------------------       ------------------
<S>                                   <C>                                            <C> 
/s/  Alexander R.M. Boyle             Director                                         October 3, 1996  
- -----------------------------
Alexander R.M. Boyle              


/s/  Joel A. Friedman                 Senior Vice President and Controller             October 3, 1996            
- -----------------------------         (Principal Accounting Officer) 
Joel A. Friedman                                                                     
            

/s/  Stephen R. Halpin, Jr.           Executive Vice President, Chief                  October 3, 1996 
- -----------------------------         Financial Officer, Treasurer and       
Stephen R. Halpin, Jr.                Director (Principal Financial Officer)  
                                                                              
               

/s/  Leslie A. Nicholson              Executive Vice President, General                October 3, 1996 
- -----------------------------         Counsel and Director 
Leslie A. Nicholson                                        
                     

/s/  B. Francis Saul II               Chairman of the Board, Chief                     October 3, 1996 
- -----------------------------         Executive Officer and President
Francis Saul II                       (Principal Executive Officer)     
                                                                                     
</TABLE>     

                                     II-6

<PAGE>
 
                               INDEX TO EXHIBITS

<TABLE>     
<CAPTION> 

EXHIBIT NUMBER                                               DESCRIPTION
- ------------------------       -----------------------------------------------------------------------------------
<C>                            <S>   
1*                             --Form of Underwriting Agreement between the Company, the Bank and the Underwriters

3(a)(i)                        --Articles of Incorporation of the Company
                               
3(a)(ii)*                      --Form of Articles Supplementary establishing the Series A Preferred Shares
                               
3(b)*                          --By-laws of the Company
                               
4*                             --Specimen of certificate representing Series A Preferred Shares
                               
5*                             --Opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the Company, relating 
                                to Series A Preferred Shares
                               
8*                             --Opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the Company, relating 
                                to certain tax matters
                               
10(a)*                         --Form of Residential Mortgage Loan Purchase Agreement
                               
10(b)*                         --Form of Mortgage Loan Servicing Agreement
                               
10(c)*                         --Form of Mortgage-Backed Securities Purchase Agreement
                               
10(d)*                         --Form of Advisory Agreement between the Company and the Bank
                               
23(a)                          --Consent of Arthur Andersen LLP with respect to the Bank's Financial Statements
                               
23(b)*                         --Consent of Shaw, Pittman, Potts & Trowbridge (included in Exhibit 5)

- ------------------------
  *  To be filed by amendment
</TABLE>      

                                      II-7

<PAGE>
 
                   Consent of Independent Public Accountants

        As independent public accountants, we hereby consent to the 
incorporation by reference in the Prospectus of our report dated October 20, 
1995, except with respect to Note 26 and the last paragraph of Note 21, as to 
which the dates are November 13, 1995 and November 20, 1995, respectively, 
included in the Chevy Chase Bank, F.S.B. Annual Report on Form 10-K for the 
year ended September 30, 1995, and to all references to our Firm included in 
this Prospectus.



Washington, D.C.                              /s/ Arthur Anderson LLP
October 3, 1996




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