CHEVY CHASE BANK FSB
424B1, 1996-06-24
ASSET-BACKED SECURITIES
Previous: GOVERNMENT TRUST M 1, 8-K, 1996-06-24
Next: SURGICAL TECHNOLOGIES INC, 8-A12G, 1996-06-24



<PAGE>
PROSPECTUS
 
CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1
 
$227,697,669.92
6.60% AUTO RECEIVABLES BACKED CERTIFICATES
CHEVY CHASE BANK, F.S.B.
SELLER AND SERVICER
 
Principal, and interest to the extent of the Pass-Through Rate of 6.60% per
annum, will be distributed to Certificateholders on the 15th day of each month
(or, if such 15th day is not a Business Day, the next following Business Day),
beginning July 15, 1996. The aggregate principal balance of the Receivables as
of the Cut-Off Date is $227,697,669.92. The final scheduled distribution date of
the Certificates will be the Distribution Date in December, 2002 (the "Final
Scheduled Distribution Date").
 
The 6.60% Auto Receivables Backed Certificates (the "Certificates") represent
fractional undivided interests in the assets of the Chevy Chase Auto Receivables
Trust 1996-1 (the "Trust") to be formed pursuant to a Pooling and Servicing
Agreement (the "Pooling Agreement"), dated as of June 1, 1996, among Chevy Chase
Bank, F.S.B. (the "Bank"), as seller and as servicer of the receivables (the
"Seller" and the "Servicer," respectively), and First Bank National Association,
as trustee (the "Trustee"). The assets of the Trust will primarily consist of
simple interest retail installment sales contracts and installment loans (the
"Receivables") secured by new and used automobiles, light duty trucks and vans
financed thereby (the "Vehicles"), certain payments made thereunder on or after
June 1, 1996 (the "Cut-Off Date"), security interests in the Vehicles and the
proceeds thereof received by the Trust from the Seller on or prior to the date
of the issuance of the Certificates, all as more fully described herein.
 
                                                  (COVER CONTINUED ON NEXT PAGE)
 
POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE INFORMATION SET
FORTH IN "SPECIAL CONSIDERATIONS" HEREIN.
 
THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND DO NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF THE BANK OR ANY AFFILIATES OF THE BANK.
NEITHER THE CERTIFICATES NOR THE UNDERLYING RECEIVABLES OR ANY COLLECTIONS
THEREON ARE INSURED OR GUARANTEED BY THE SAVINGS ASSOCIATION INSURANCE FUND, THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY OR
INSTRUMENTALITY.
 
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>
- ----------------------------------------------------------------------------------------------------
                                                                 UNDERWRITING
                                              PRICE TO           DISCOUNTS AND      PROCEEDS TO THE
                                              PUBLIC (1)         COMMISSIONS        SELLER (1)(2)
- -----------------------------------------------------------------------------------------------------
<S>                                           <C>                <C>                <C>
Per Certificate                               99.953125%         .250%              99.703125%
- ----------------------------------------------------------------------------------------------------
Total                                         $227,590,936.64    $569,244.18        $227,021,692.46
- ----------------------------------------------------------------------------------------------------
</TABLE>
 
(1) Plus accrued interest at the Pass-Through Rate from June 15, 1996.
 
(2) Before deduction of expenses payable by the Bank estimated at $550,000.
 
The Certificates are offered by the several Underwriters when, as and if issued
by the Trust, delivered to and accepted by the Underwriters and subject to their
right to reject orders in whole or in part. It is expected that the Certificates
will be offered globally and delivered in book-entry form on or about June 27,
1996 through the facilities of The Depository Trust Company, Cedel Bank, societe
anonyme and Euroclear System, against payment in immediately available funds.
 
J.P. MORGAN & CO.
                                 CS FIRST BOSTON
June 21, 1996.                                                 SMITH BARNEY INC.
<PAGE>
(COVER CONTINUED FROM PREVIOUS PAGE)
 
    The  assets of  the Trust also  will include a  financial guaranty insurance
policy (the "Certificate Insurance Policy") from MBIA Insurance Corporation (the
"Certificate Insurer"),  which will  unconditionally and  irrevocably  guarantee
payment   of   amounts   due   to  the   holders   of   the   Certificates  (the
"Certificateholders") to the extent described herein. The Trustee will also have
access to a Reserve  Account and a Yield  Maintenance Account to be  established
for the benefit of the Certificateholders and the Certificate Insurer.
 
    There   currently  is  no   secondary  market  for   the  Certificates.  The
Underwriters intend to make a secondary  market in the Certificates but have  no
obligation to do so.
 
                                  [MBIA LOGO]
 
                             AVAILABLE INFORMATION
 
    The  Seller  has  filed with  the  Securities and  Exchange  Commission (the
"Commission")  a  Registration  Statement  (together  with  all  amendments  and
exhibits  thereto, referred to herein as the "Registration Statement") under the
Securities Act of 1933, as amended  (the "Securities Act"), with respect to  the
Certificates  offered  pursuant  to this  Prospectus.  For  further information,
reference is  made to  the Registration  Statement which  may be  inspected  and
copied  at the public  reference facilities maintained by  the Commission at 450
Fifth Street, N.W.,  Washington, D.C.  20549; and at  the Commission's  regional
offices at 500 West Madison, 14th Floor, Chicago, Illinois 60661 and Seven World
Trade  Center, 13th Floor, New York, New  York 10048. Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth  Street,  N.W.,  Washington,  D.C. 20549,  at  prescribed  rates.  The
Servicer,  on behalf of the Trust, will also  file or cause to be filed with the
Commission such  periodic  reports  as  may be  required  under  the  Securities
Exchange  Act  of 1934,  as  amended (the  "Exchange  Act"), and  the  rules and
regulations of the Commission thereunder.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
    All documents  subsequently  filed by  the  Servicer with  the  Registration
Statement,  either on its own behalf or on  behalf of the Trust, relating to the
Certificates, with the Commission pursuant to Section 13(a), 13(c), 14 or  15(d)
of  the  Exchange  Act, after  the  date of  this  Prospectus and  prior  to the
termination of the offering of the Certificates offered hereby, shall be  deemed
to  be incorporated  by reference in  this Prospectus and  to be a  part of this
Prospectus from  the  date  of  the filing  of  such  documents.  Any  statement
contained  herein or in a document incorporated  or deemed to be incorporated by
reference herein shall be  deemed to be modified  or superseded for purposes  of
this  Prospectus to the extent that a statement contained herein or in any other
subsequently filed document  which also is  or is deemed  to be incorporated  by
reference  herein, modifies  or replaces 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 Prospectus.
 
    The Servicer  will  provide without  charge  to  each person  to  whom  this
Prospectus  is delivered, on the written or  oral request of such person, a copy
of any or  all of  the documents  referred to  above that  have been  or may  be
incorporated  by reference  in this  Prospectus (not  including exhibits  to the
information  that  is  incorporated  by  reference  unless  such  exhibits   are
specifically incorporated by reference into the information that this Prospectus
incorporates).  Written requests  for such copies  should be  directed to: Chevy
Chase Bank,  F.S.B.,  8401  Connecticut Avenue,  Chevy  Chase,  Maryland  20815,
Attention: Chief Financial Officer. Telephone requests for such copies should be
directed to Chevy Chase Bank, F.S.B. at (301) 986-7000.
 
                         REPORTS TO CERTIFICATEHOLDERS
 
    Unless  and until  Definitive Certificates  are issued,  periodic and annual
unaudited reports  containing information  concerning  the Receivables  will  be
prepared  by the Servicer  and sent on  behalf of the  Trust only to  Cede & Co.
("Cede"), as  nominee of  The Depository  Trust Company  ("DTC") and  registered
holder   of  the  Certificates.  Such  reports  will  not  constitute  financial
statements prepared in accordance with generally accepted accounting principles.
The Servicer will file with the Commission such periodic reports as are required
under the Exchange  Act, and  the rules and  regulations thereunder  and as  are
otherwise  agreed to by the  Commission. Copies of such  periodic reports may be
obtained from  the Public  Reference  Section of  the  Commission at  450  Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates.
 
                                       2
<PAGE>
    IN  CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE CERTIFICATES AT
A LEVEL  ABOVE THAT  WHICH MIGHT  OTHERWISE  PREVAIL IN  THE OPEN  MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
 
    No  dealer,  salesperson or  other person  has been  authorized to  give any
information or to make any representation not contained in this Prospectus  and,
if  given or made, such information or representation must not be relied upon as
having been authorized by the Bank or any Underwriter. This Prospectus does  not
constitute  an offer to  sell or a  solicitation of an  offer to buy  any of the
securities offered  hereby in  any jurisdiction  to  any person  to whom  it  is
unlawful  to make such offer in such  jurisdiction. Neither the delivery of this
Prospectus nor any sale  made hereunder shall,  under any circumstances,  create
any implication that the information herein is correct as of any time subsequent
to  the date hereof or that there has been  no change in the affairs of the Bank
since such date or that the  information contained or incorporated by  reference
herein is correct as of any time subsequent to its date.
 
    Until  September 19, 1996 (90 days  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.
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                                    PAGE
<S>                                                                                                               <C>
Available Information...........................................................................................          2
Incorporation of Certain Documents by Reference.................................................................          2
Reports to the Certificateholders...............................................................................          2
Summary of Terms................................................................................................          4
Special Considerations..........................................................................................         10
Formation of the Trust..........................................................................................         11
The Trust Property..............................................................................................         12
Use of Proceeds.................................................................................................         12
Prepayment and Yield Considerations.............................................................................         12
Pool Factor and Other Information...............................................................................         13
The Receivables Pool............................................................................................         13
The Seller and the Servicer.....................................................................................         17
The Certificates................................................................................................         20
The Certificate Insurer.........................................................................................         33
The Certificate Insurance Policy................................................................................         35
Certain Legal Aspects of the Receivables........................................................................         37
Certain Federal Income Tax Consequences.........................................................................         40
ERISA Considerations............................................................................................         42
Ratings.........................................................................................................         45
Underwriting....................................................................................................         45
Report of Experts...............................................................................................         46
Legal Matters...................................................................................................         46
Annex I.........................................................................................................         47
Appendix A......................................................................................................        A-1
Appendix B......................................................................................................        B-1
</TABLE>
 
                                       3
<PAGE>
                                SUMMARY OF TERMS
 
    THE  FOLLOWING  SUMMARY IS  QUALIFIED IN  ITS ENTIRETY  BY REFERENCE  TO THE
DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS. CERTAIN CAPITALIZED
TERMS USED IN THIS SUMMARY OF TERMS ARE DEFINED ELSEWHERE IN THIS PROSPECTUS  ON
THE PAGES INDICATED IN THE INDEX OF PRINCIPAL TERMS.
 
<TABLE>
<S>                                 <C>
Issuer............................  Chevy  Chase Auto Receivables  Trust 1996-1 (the "Trust"
                                    or the "Issuer").
 
Seller/Servicer...................  Chevy Chase Bank,  F.S.B., a  federally chartered  stock
                                    savings  bank  (the  "Bank").  The  principal  executive
                                    offices of the  Seller and the  Servicer are located  at
                                    8401 Connecticut Avenue, Chevy Chase, Maryland 20815.
 
Trustee...........................  First  Bank  National  Association,  a  national banking
                                    association. The corporate trust offices of the  Trustee
                                    are  located at 180 East 5th Street, St. Paul, Minnesota
                                    55101, and the telephone number of the Trustee is  (612)
                                    973-6700 (bond holder services).
 
Cut-Off Date......................  June 1, 1996.
 
Securities Offered................  The  6.60%  Auto  Receivables  Backed  Certificates (the
                                    "Certificates").   The   Certificates   will    evidence
                                    fractional  undivided ownership interests  in the assets
                                    of the  Trust.  The  Certificates will  be  offered  for
                                    purchase   in  denominations  of   $1,000  and  integral
                                    multiples thereof.  See "The  Certificates --  General."
                                    Each  Certificateholder will also  purchase the right to
                                    receive a pro  rata share of  amounts payable under  the
                                    Yield  Maintenance Account  established pursuant  to the
                                    Pooling Agreement ("Yield Maintenance Payments").
 
The Trust.........................  The Trust will be a trust established under the laws  of
                                    the  State of New York. The  activities of the Trust are
                                    limited  by  the  terms  of  the  Pooling  Agreement  to
                                    purchasing, owning and managing the Receivables, issuing
                                    and  making  payments  on  the  Certificates  and  other
                                    activities related thereto.
 
Trust Property....................  The assets of the  Trust (the "Trust Property")  include
                                    (i)  the Receivables, (ii) all monies (including accrued
                                    interest) due or received on or after the Cut-Off  Date,
                                    (iii) the Collection Account and the Certificate Account
                                    and such amounts as from time to time may be held in one
                                    or  more  accounts  established  and  maintained  by the
                                    Servicer  and  the  Trustee  pursuant  to  the   Pooling
                                    Agreement,   as  described  below,   (iv)  the  security
                                    interests in the  Vehicles, (v) the  rights to  proceeds
                                    from   claims  on  physical   damage,  credit  life  and
                                    disability insurance policies, if any, covering Vehicles
                                    or Obligors, as the case may be, (vi) any proceeds  from
                                    the  sale of  repossessed Vehicles, (vii)  all rights to
                                    receive payments  under certain  circumstances from  the
                                    Reserve Account, (viii) the Certificate Insurance Policy
                                    and (ix) certain other property, as more fully described
                                    herein. See "The Trust Property."
 
The Receivables...................  The   Receivables  consist  of  simple  interest  retail
                                    installment sales contracts  between dealers and  retail
                                    purchasers  and installment  loans which  are secured by
                                    the new and used automobiles, light duty trucks and vans
                                    financed thereby. Each Obligor's obligation
</TABLE>
 
                                       4
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    under its Receivable is a full recourse obligation.  The
                                    "Obligor" is the obligor under each Receivable including
                                    any  guarantor. The Receivables contain provisions which
                                    unconditionally  obligate  the   Obligor  to  make   all
                                    payments  under  the  related  Receivable. Approximately
                                    77.27%  of  the  Receivables  (by  aggregate   principal
                                    balance  of the Receivables as of the Cut-Off Date) were
                                    purchased or originated by the Bank and the other 22.73%
                                    of  the  Receivables  were   purchased  by  the   Bank's
                                    wholly-owned  subsidiary,  Consumer  Finance Corporation
                                    ("CFC"). The Receivables purchased or originated by  CFC
                                    are  referred to  herein as  the "CFC  Receivables." See
                                    "The Receivables Pool."
 
Registration of Certificates......  The  Certificates  will  be  represented  initially   by
                                    physical certificates registered in the name of Cede, as
                                    nominee  of DTC. Persons  acquiring beneficial ownership
                                    interests in such Certificates ("Beneficial Owners") may
                                    elect to hold their interests through DTC, in the United
                                    States  of  America,  or  Cedel  Bank,  societe  anonyme
                                    ("CEDEL")  or  the  Euroclear  System  ("Euroclear"), in
                                    Europe. A  Beneficial  Owner  will not  be  entitled  to
                                    receive   a  Definitive  Certificate  representing  such
                                    person's interest in the Trust except in certain limited
                                    circumstances. Under the terms of the Pooling Agreement,
                                    Beneficial   Owners   will   not   be   recognized    as
                                    Certificateholders and will be permitted to exercise the
                                    rights of the Certificateholders only indirectly through
                                    DTC. See "The Certificates -- Book-Entry Registration."
 
Pass-Through Rate.................  6.60%  per annum, calculated  on the basis  of a 360-day
                                    year   consisting   of   twelve   30-day   months   (the
                                    "Pass-Through Rate").
 
Distribution Date.................  The  15th day of each month (or, if such 15th day is not
                                    a day on which banks located in New York, New York,  St.
                                    Paul,  Minnesota or  Chevy Chase, Maryland  are open for
                                    the purpose of conducting commercial banking business (a
                                    "Business Day"), the next following Business Day)  (each
                                    a "Distribution Date") beginning July 15, 1996.
 
Monthly Interest..................  On  each Distribution Date,  the Trustee will distribute
                                    pro rata to the Certificateholders  of record as of  the
                                    close  of business on the day (whether or not a Business
                                    Day) immediately preceding  such Distribution Date  (or,
                                    if  Definitive  Certificates  are issued,  the  close of
                                    business on the last day  of the calendar month  immedi-
                                    ately  preceding  the month  of such  Distribution Date)
                                    (the "Record  Date")  interest  at  one-twelfth  of  the
                                    Pass-Through  Rate on the  Certificate Principal Balance
                                    immediately prior  to  such Distribution  Date.  To  the
                                    extent  interest collections  received by  the Trust are
                                    insufficient to pay  such interest  as a  result of  the
                                    APRs    on    certain    of    the    Receivables,   the
                                    Certificateholders will be  entitled to amounts  payable
                                    from  the  Yield Maintenance  Account.  The "Certificate
                                    Principal Balance" shall equal, initially,
                                    $227,697,669.92  (the  "Original  Certificate  Principal
                                    Balance")   and  thereafter,  the  Original  Certificate
                                    Principal Balance,  reduced  by all  amounts  previously
                                    distributed   to  Certificateholders  and  allocable  to
                                    principal. A  "Collection  Period"  with  respect  to  a
</TABLE>
 
                                       5
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    Distribution  Date will be  the calendar month preceding
                                    the month in  which such Distribution  Date occurs.  See
                                    "The Certificates -- Flow of Funds."
 
Monthly Principal.................  On  each Distribution Date,  the Trustee will distribute
                                    to Certificateholders, as  of the  related Record  Date,
                                    the  Monthly  Principal  relating  to  such Distribution
                                    Date. See "The Certificates -- Flow of Funds."
 
Accounts..........................  The Pooling  Agreement  will require  that  the  Trustee
                                    establish an account (the "Collection Account") and that
                                    the  Servicer  deposit into  the Collection  Account all
                                    collections received by the Servicer on the  Receivables
                                    within  two  Business  Days  following  receipt  of such
                                    amounts. With respect  to any Distribution  Date and  on
                                    the  related  Determination  Date,  the  Servicer  shall
                                    instruct the holder of the Collection Account to deposit
                                    into  an  account  established   by  the  Trustee   (the
                                    "Certificate   Account")  all  funds  collected  on  the
                                    Receivables   during   the   most   recently   completed
                                    Collection Period.
 
Credit Enhancement................  The  credit enhancement available for the benefit of the
                                    Certificateholders will consist  of the Reserve  Account
                                    and the Certificate Insurance Policy.
 
A.  Reserve Account...............  The  Trustee will  hold a Reserve  Account (the "Reserve
                                    Account") for the benefit of the Certificateholders  and
                                    the  Certificate  Insurer. The  Reserve Account  will be
                                    created with an initial deposit by the Seller of cash in
                                    an  amount  required  by  the  Pooling  Agreement   (the
                                    "Reserve  Initial Deposit"). The Reserve Initial Deposit
                                    will be  augmented  on  each Distribution  Date  by  the
                                    deposit  in  the  Reserve Account  of  amounts otherwise
                                    distributable to the Seller  from Excess Interest  until
                                    the  amount  in the  Reserve  Account reaches  an amount
                                    equal to  the  Specified  Reserve  Balance.  Thereafter,
                                    amounts  otherwise distributable  to the  Seller will be
                                    deposited in the Reserve Account to the extent necessary
                                    to maintain  the amount  in the  Reserve Account  at  an
                                    amount  equal to the  Specified Reserve Balance. Amounts
                                    in  the  Reserve   Account  (including  any   investment
                                    earnings thereon) on any Distribution Date (after giving
                                    effect  to all  distributions made  on such Distribution
                                    Date) in  excess of  the Specified  Reserve Balance  for
                                    such Distribution Date generally will be released to the
                                    Seller.  With respect to  any Distribution Date, "Excess
                                    Interest" shall mean funds on deposit in the Certificate
                                    Account after distribution of  the Required Payments  to
                                    the  Certificateholders  on such  Distribution  Date and
                                    payment of the fee due the Trustee, the premium then due
                                    to the Certificate Insurer and the Reimbursement Amount.
 
                                    The "Specified  Reserve  Balance" with  respect  to  any
                                    Distribution  Date means the amount  so specified in the
                                    Pooling  Agreement.   The   Reserve  Account   will   be
                                    maintained  with  the  Trustee  as  an  Eligible Deposit
                                    Account, and will  not be  part of the  Trust. See  "The
                                    Reserve Account."
</TABLE>
 
                                       6
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    The  Certificate Insurer may, at  its option and without
                                    notice to, or  the consent  of, the  Certificateholders,
                                    reduce the Specified Reserve Balance.
 
B.  The Certificate Insurance
 Policy...........................  On  or before the  Closing Date, the  Seller will obtain
                                    the  Certificate  Insurance  Policy  (the   "Certificate
                                    Insurance  Policy") which is  noncancelable, in favor of
                                    the Trustee on behalf of the Certificateholders. On each
                                    Distribution  Date,  the  Certificate  Insurer  will  be
                                    required to make available to the Trustee the amount, if
                                    any,  by which the Required Payments on the Certificates
                                    exceed the  sum  of  (x)  Available  Funds  as  of  such
                                    Distribution  Date and (y)  the amount, if  any, then on
                                    deposit  in   the  Reserve   Account.  The   Certificate
                                    Insurance   Policy  does  not   guarantee  to  the  Cer-
                                    tificateholders any  specified  rate of  prepayments.  A
                                    payment by the Certificate Insurer under the Certificate
                                    Insurance  Policy is  referred to herein  as an "Insured
                                    Payment." See "The  Certificate Insurance  Policy "  and
                                    "The Certificate Insurer" herein.
 
                                    The Trustee will (i) receive as attorney-in-fact of each
                                    Certificateholder,   any   Insured   Payment   from  the
                                    Certificate  Insurer  and  (ii)  disburse  such  Insured
                                    Payment to each Certificateholder in accordance with the
                                    Pooling  Agreement. The  Pooling Agreement  will provide
                                    that to  the extent  the Certificate  Insurer makes  In-
                                    sured  Payments,  either directly  or indirectly  (as by
                                    paying through the Trustee), to the  Certificateholders,
                                    the Certificate Insurer will be subrogated to the rights
                                    of  such Certificateholders with respect to such Insured
                                    Payments.   The   Certificate   Insurer   will   receive
                                    reimbursement  for such Insured  Payments, but only from
                                    the sources and  in the manner  provided in the  Pooling
                                    Agreement.  Such subrogation and reimbursement will have
                                    no effect on the Certificate Insurer's obligations under
                                    the Certificate Insurance Policy.
 
Yield Maintenance Account.........  Certain of the Receivables have annual percentage  rates
                                    of  interest ("APRs") which are less than the sum of the
                                    Pass-Through Rate, the Servicing Fee Rate and the  rates
                                    at  which  the  Certificate  Insurer's  premium  and the
                                    Trustee's fee are calculated (the sum of such rates, the
                                    "Required Rate").  The Yield  Maintenance Account  is  a
                                    segregated  trust account which will  not be part of the
                                    Trust into which the Seller  will make a single  deposit
                                    on  the Closing  Date in  an amount  (the "Initial Yield
                                    Maintenance Amount") necessary to fund any shortfall  on
                                    interest  collections  which  results  from  Receivables
                                    having an APR of less than the Required Rate. After  the
                                    Closing  Date no additional amounts will be deposited in
                                    the  Yield  Maintenance   Account.  The  Initial   Yield
                                    Maintenance  Amount  has  been calculated  using  a zero
                                    prepayment   rate   on   the   Receivables.   On    each
                                    Determination   Date,  the  Servicer   is  permitted  to
                                    recalculate the amount required to be on deposit in  the
                                    Yield   Maintenance  Account   (the  "Yield  Maintenance
                                    Amount"), which may decline  as Receivables having  less
                                    than  the Required Rate prepay  or are otherwise removed
                                    from the  Trust.  Any amounts  in  excess of  the  Yield
                                    Maintenance  Amount  will  be  released  to  the Seller.
                                    Amounts may  be  withdrawn from  the  Yield  Maintenance
                                    Account only
</TABLE>
 
                                       7
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    with respect to the interest shortfalls described above.
                                    Any  excess funds in the  Yield Maintenance Account will
                                    be released to the Seller.
 
Certificate Insurer...............  MBIA Insurance Corporation and any successor thereto.
 
Servicing.........................  The  Servicer   will  be   responsible  for   servicing,
                                    managing, arranging, making collections on and otherwise
                                    enforcing the Receivables. The Servicer will be required
                                    to  exercise the degree of  skill and care in performing
                                    these  functions  that  it  customarily  exercises  with
                                    respect  to similar  receivables owned  by the Servicer.
                                    The Servicer will be entitled to retain from collections
                                    on the Receivables a  monthly fee (the "Servicing  Fee")
                                    equal  to  one-twelfth  the product  of  (i)  1.40% (the
                                    "Servicing Fee Rate")  and (ii) the  Pool Balance as  of
                                    the  beginning of  the immediately  preceding Collection
                                    Period.  The  Servicer  may  designate  CFC  to  act  as
                                    sub-servicer with respect to the CFC Receivables.
 
Optional Termination..............  The  Seller  will have  the  option, subject  to certain
                                    conditions set forth in the Pooling Agreement, including
                                    the  deposit  of  the  sum  specified  in  the   Pooling
                                    Agreement,  to remove all, but not less than all, of the
                                    property  in  the   Trust,  and   thereby  cause   early
                                    retirement  of the  Certificates as  of any Distribution
                                    Date following a Record Date  on which the Pool  Balance
                                    is  5%  or less  of  the Original  Certificate Principal
                                    Balance (such  option, the  "Optional Termination").  In
                                    the  event  of such  a  removal, the  entire outstanding
                                    Certificate Principal  Balance,  together  with  accrued
                                    interest  thereon  at  the  Pass-Through  Rate,  will be
                                    required to be  paid to the  Certificateholders on  such
                                    Distribution Date. The Certificate Insurance Policy will
                                    not insure payments to Certificateholders resulting from
                                    an   Optional  Termination.  See  "The  Certificates  --
                                    Optional Termination."
 
Certain Legal Aspects of the
 Receivables......................  Because of the  administrative burden  and expense  that
                                    would be entailed in doing so, the certificates of title
                                    for  the Vehicles  will not  be amended  to identify the
                                    Trustee as the secured party. If there are any  Vehicles
                                    as  to  which  the  Bank failed  to  obtain  a perfected
                                    security  interest,  its  security  interest  would   be
                                    subordinate  to, among others,  subsequent purchasers of
                                    the  Vehicles   and   holders  of   perfected   security
                                    interests. Pursuant to the Pooling Agreement, the Seller
                                    will  assign its  security interests in  the Vehicles to
                                    the Trustee.  Under  the  laws  of  Virginia  and  North
                                    Carolina,  such an assignment  of security interests may
                                    not be,  and under  the laws  of Maryland  will not  be,
                                    sufficient  to convey to  the Trustee perfected security
                                    interests in the Vehicles.  The Seller will covenant  in
                                    the  Pooling Agreement to  repurchase any Receivable if,
                                    on the Closing Date, a valid, subsisting and enforceable
                                    first priority security interest in the related Vehicle,
                                    which will have been assigned to the Trust, has not been
                                    perfected (or is not in the process of being  perfected)
                                    in  favor of the applicable Lender. The Seller will also
                                    covenant in  the  Pooling Agreement  to  repurchase  any
                                    Receivable   if,  after  the   Closing  Date,  a  valid,
                                    subsisting  and  enforceable  first  priority   security
                                    interest in the name of the
</TABLE>
 
                                       8
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    applicable  Lender is  not maintained  on behalf  of the
                                    Trust   in   the    related   Vehicle.   See    "Special
                                    Considerations  -- Certain  Legal Aspects"  and "Certain
                                    Legal Aspects of the Receivables."
 
Certain Federal Tax
 Considerations...................  In the  opinion of  Shaw, Pittman,  Potts &  Trowbridge,
                                    counsel  to  the  Seller, the  Trust  will  constitute a
                                    grantor trust for federal  income tax purposes and  will
                                    not  be subject to federal income tax. Beneficial Owners
                                    of  the  Certificates   must  report  their   respective
                                    allocable  shares  of  all income  earned  on  the Trust
                                    Property  (other  than  amounts  treated  as   "stripped
                                    coupons")  and  may  deduct  their  respective allocable
                                    shares  of  reasonable  servicing  fees.  See   "Certain
                                    Federal  Income Tax  Consequences --  Tax Status  of the
                                    Trust."  Prospective  investors  should  note  that   no
                                    rulings  have been or  will be sought  from the Internal
                                    Revenue Service (the "Service")  with respect to any  of
                                    the  federal income  tax consequences  discussed herein,
                                    and no assurance can be given that the Service will  not
                                    take contrary positions. See "Certain Federal Income Tax
                                    Consequences."
 
ERISA Considerations..............  Certificates  may be purchased by  or with the assets of
                                    an  employee  benefit  plan  subject  to  the   Employee
                                    Retirement  Income  Security  Act  of  1974,  as amended
                                    ("ERISA"), and  the provisions  of Section  4975 of  the
                                    Code. An acquisition of Certificates by such an employee
                                    benefit  plan is subject to  the general fiduciary stan-
                                    dards  of  ERISA  and  satisfaction  of  the  conditions
                                    imposed   under   the   terms   of   certain  prohibited
                                    transaction exemptions granted to the Underwriters.  See
                                    "ERISA Considerations."
 
Ratings...........................  It  is  a  condition  of the  original  issuance  of the
                                    Certificates that  the  Certificates  be  rated  in  the
                                    highest  rating  category  by at  least  one  of Moody's
                                    Investors Service, Inc.  ("Moody's"), Standard &  Poor's
                                    Ratings  Services, a division  of The McGraw-Hill Compa-
                                    nies, Inc.  ("S&P")  or Fitch  Investors  Service,  Inc.
                                    ("Fitch")  (Moody's,  S&P  or  Fitch,  collectively, the
                                    "Rating Agencies"). The rating of the Certificates  will
                                    depend primarily on an assessment by the Rating Agencies
                                    of the claims-paying ability of the Certificate Insurer.
                                    Any   reduction   in   the   rating   assigned   to  the
                                    claims-paying ability of  the Certificate Insurer  below
                                    the  rating  initially given  to the  Certificates would
                                    likely result  in  a  reduction of  the  rating  of  the
                                    Certificates.  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
                                    entity. See "Ratings."
 
Special Considerations............  For a  discussion  of  certain factors  that  should  be
                                    considered by prospective investors in the Certificates,
                                    see "Special Considerations" herein.
 
Certain Legal Matters.............  Certain  legal matters  relating to the  validity of the
                                    issuance of the Certificates will be passed upon for the
                                    Seller and the  Underwriters by Shaw,  Pittman, Potts  &
                                    Trowbridge, Washington, D.C.
</TABLE>
 
                                       9
<PAGE>
                             SPECIAL CONSIDERATIONS
 
    Prospective  Certificateholders  should  consider, among  other  things, the
following factors in connection with the purchase of the Certificates:
 
    LIMITED  LIQUIDITY.    There  currently  is  no  secondary  market  for  the
Certificates,  and there is no  assurance that one will  develop or, if one does
develop, that it  will continue  until the Certificates  are paid  in full.  The
Underwriters  intend to make a market in the Certificates but have no obligation
to do so.
 
    CERTAIN LEGAL ASPECTS.   Because  of the administrative  burden and  expense
that  would be entailed in doing so,  the certificates of title for the Vehicles
will not be amended to identify the  Trustee as the secured party. If there  are
any  Vehicles  as  to which  the  Bank  failed to  obtain  a  perfected security
interest,  its  security  interest  would  be  subordinate  to,  among   others,
subsequent  purchasers  of  the  Vehicles  and  holders  of  perfected  security
interests. Pursuant  to  the  Pooling  Agreement, the  Seller  will  assign  its
security  interests in the Vehicles  to the Trustee. Under  the laws of Virginia
and North Carolina,  such an assignment  of security interests  may not be,  and
under  the laws  of Maryland will  not be,  sufficient to convey  to the Trustee
perfected security interests in  the Vehicles. The Seller  will covenant in  the
Pooling Agreement to repurchase any Receivable if, on the Closing Date, a valid,
subsisting  and  enforceable first  priority  security interest  in  the related
Vehicle, which will have been assigned to the Trust, has not been perfected  (or
is not in the process of being perfected) in favor of the applicable Lender. The
Seller  will also covenant in the Pooling Agreement to repurchase any Receivable
if, after the Closing Date, a  valid, subsisting and enforceable first  priority
security  interest in  the name  of the applicable  Lender is  not maintained on
behalf of the Trust in  the related Vehicle. See  "Certain Legal Aspects of  the
Receivables."
 
    YIELD  AND  PREPAYMENT CONSIDERATIONS.   The  weighted  average life  of the
Certificates will be reduced by full or partial prepayments on the  Receivables.
The  Receivables  will  generally be  prepayable  at any  time  without penalty.
Prepayments (or, for this purpose, equivalent payments to the Trust) may  result
from  payments by Obligors, liquidations due to default, the receipt of proceeds
from  physical  damage  or  credit  life  and/or  credit  disability  insurance,
repurchases   by  the  Seller  as  a  result  of  certain  uncured  breaches  of
representations and warranties made with  respect to the Receivables,  purchases
by the Servicer as a result of certain uncured breaches of the covenants made by
it  with  respect to  the  Receivables, or  the exercise  by  the Seller  of its
Optional Termination.
 
    The Seller has served or is  serving as the seller/servicer with respect  to
three  prior auto loan securitization transactions, Chevy Chase Auto Receivables
Trust 1995-2,  Chevy  Chase  Auto  Receivables  Trust  1995-1  and  Chevy  Chase
Automobile Loan Trust 1991-1 and, accordingly, has limited historical experience
with  respect to prepayments. The Seller has  not as of the date hereof prepared
data on  prepayment  rates and  is  not  aware of  publicly  available  industry
statistics that set forth principal prepayment experience for retail installment
sales contracts similar to the Receivables. The Seller can make no prediction as
to  the actual prepayment rates that will be experienced on the Receivables. The
Seller, however, believes that the actual  rate of prepayments will result in  a
substantially  shorter weighted average life than the scheduled weighted average
life of the Receivables.
 
    BOOK-ENTRY REGISTRATION.   Issuance of the  Certificates in book-entry  form
may  reduce the liquidity  of such Certificates in  the secondary trading market
since investors may be unwilling to purchase Certificates for which they  cannot
obtain  definitive  physical  securities  representing  such Certificateholders'
interests, except in certain circumstances described herein.
 
    Certificateholders  may   experience  some   delay  in   their  receipt   of
distributions   of  interest  on   and  principal  of   the  Certificates  since
distributions may be required to  be forwarded by the  Trustee to DTC, CEDEL  or
Euroclear  and, in such case, DTC, CEDEL or  Euroclear, as the case may be, will
be required to credit  such distributions to the  accounts of its  participating
organization which thereafter will be required to credit them to the accounts of
the   Certificateholders   either  directly   or  indirectly   through  indirect
participants. See "The Certificates -- Book-Entry Registration."
 
    CONSUMER PROTECTION LAWS.  The Receivables are subject to federal and  state
consumer  protection laws which impose requirements  with respect to the making,
transfer, acquisition, enforcement and collection of
 
                                       10
<PAGE>
consumer loans.  Such laws,  as well  as  any new  laws or  rules which  may  be
adopted,  may  adversely  affect  the  Servicer's  ability  to  collect  on  the
Receivables. In  addition,  failure by  the  Seller  to have  complied,  or  the
Servicer   to  comply,  with  such   requirements  could  adversely  affect  the
enforceability of  the Receivables.  The Seller  will make  representations  and
warranties  relating to the  validity and enforceability  of the Receivables and
its compliance with  applicable law in  connection with its  performance of  the
transactions  contemplated  by the  Pooling Agreement.  Pursuant to  the Pooling
Agreement, if the Trust's interest in  a Receivable is materially and  adversely
affected   by  the  failure  of  such   Receivable  to  comply  with  applicable
requirements of consumer protection law, such Receivable will be repurchased  by
the  Seller.  The sole  remedy if  any  such representation  or warranty  is not
complied with and such noncompliance continues beyond the applicable cure period
is that the Receivables affected thereby will be repurchased by the Seller.
 
    RATING OF  THE CERTIFICATES.   It  is a  condition to  the issuance  of  the
Certificates  that they be rated in the  highest rating category by at least one
of the Rating Agencies. The rating of the Certificates will depend primarily  on
an  assessment  by  the Rating  Agencies  of  the claims-paying  ability  of the
Certificate Insurer. Any reduction in  the rating assigned to the  claims-paying
ability  of  the Certificate  Insurer below  the rating  initially given  to the
Certificates  would  likely  result  in  a  reduction  of  the  rating  of   the
Certificates.  The  rating by  a  Rating Agency  of  the Certificates  is  not a
recommendation to  purchase, hold  or sell  the Certificates,  inasmuch as  such
rating  does not  comment as  to market  price or  suitability for  a particular
investor but addresses the likelihood of  the payment of principal and  interest
on the Certificates pursuant to their terms. There is no assurance that a rating
will  remain in effect for any given period  of time or that ratings will not be
reduced, suspended or withdrawn by the Rating Agencies.
 
    LIMITED ASSETS.  The Trust does not have, nor is it permitted or expected to
have, any significant  assets or sources  of funds other  than the  Receivables,
amounts  on deposit in  the Collection Account and  the Certificate Account, the
Certificate Insurance Policy  and the  right to receive  payments under  certain
circumstances  from the  Reserve Account.  The Certificates  represent interests
solely in the  Trust and  are not  obligations of, and  will not  be insured  or
guaranteed  by, the Seller, the Trustee or any other person or entity other than
the Certificate  Insurer  in  accordance  with  the  terms  of  the  Certificate
Insurance  Policy. Consequently, the Certificateholders  must rely upon payments
on the  Receivables, Insured  Payments  and, if  and  to the  extent  available,
amounts on deposit in the Reserve Account and the Yield Maintenance Account.
 
    GEOGRAPHIC  CONCENTRATION.    As of  the  Cut-Off Date,  based  upon billing
address information provided to  the Seller, the Obligors  resided in 31  states
and  the  District of  Columbia, three  of which,  Maryland, Virginia  and North
Carolina, account for 24.33%, 47.94% and 12.33%, respectively, of the  aggregate
principal  balance of the Receivables in  the Trust. Adverse economic conditions
in Maryland, Virginia or North Carolina could adversely affect the  delinquency,
loan  loss  or  repossession  experience  of  the  Trust  with  respect  to  the
Receivables.
 
                             FORMATION OF THE TRUST
 
    The Seller will establish the Trust by selling and assigning the Receivables
and  certain  other  Trust  Property  to   the  Trustee  in  exchange  for   the
Certificates.  Prior to such sale and assignment,  the Trust will have no assets
or obligations  or any  operating history.  The  Trust will  not engage  in  any
business  other  than  acquiring and  holding  the Trust  Property,  issuing the
Certificates and distributing payments on the Certificates.
 
    The Seller, immediately  prior to  its transfer  of the  Receivables to  the
Trust, will acquire the CFC Receivables from CFC.
 
    The  Servicer will  hold the  Receivables and  the certificates  of title or
ownership relating to the  Vehicles as custodian for  the Trustee. However,  the
Receivables  will not be marked or stamped  to indicate that they have been sold
to the Trust, and the certificates of  title or ownership for the Vehicles  will
not  be endorsed or otherwise  amended to identify the  Trust as the new secured
party. Under  such  circumstances  and in  certain  jurisdictions,  the  Trust's
interest in the Receivables and the Vehicles may be defeated. See "Certain Legal
Aspects of the Receivables."
 
                                       11
<PAGE>
    The  Trust will not acquire any assets other than the Trust Property, and it
is not anticipated  that the  Trust will have  any need  for additional  capital
resources.   Because  the  Trust  will  have   no  operating  history  upon  its
establishment and  will not  engage in  any business  other than  acquiring  and
holding  the Trust Property, issuing  the Certificates and distributing payments
on the Certificates, no historical or  PRO FORMA financial statements or  ratios
of  earnings  to fixed  charges with  respect  to the  Trust have  been included
herein.
 
    If the  protection provided  to the  Certificateholders by  the  Certificate
Insurance  Policy,  the Reserve  Account and  the  Yield Maintenance  Account is
insufficient, the  Certificateholders  would have  to  look principally  to  the
Obligors  on the Receivables and to the  proceeds from the repossession and sale
of Vehicles which secure Defaulted Receivables. In such event, certain  factors,
such  as  the Trustee's  failure  to have  perfected  security interests  in the
Vehicles in all states, may affect the Trust's ability to repossess and sell the
Vehicles securing  the Receivables,  and  thus may  reduce  the proceeds  to  be
distributed to Certificateholders. See "The Certificates -- Flow of Funds," "The
Certificate Insurance Policy" and "Certain Legal Aspects of the Receivables."
 
                               THE TRUST PROPERTY
 
    Each  Certificate  will represent  a  fractional undivided  interest  in the
Trust. The Trust  Property will  include (i)  the Receivables,  (ii) all  monies
(including  accrued interest)  due or received  thereon on or  after the Cut-Off
Date, (iii) all amounts and  property from time to time  held in or credited  to
the  Collection Account  and the Certificate  Account, (iv) all  of the Seller's
security interests in  the Vehicles, (v)  all rights to  receive payments  under
certain  circumstances from the Reserve  Account, (vi) the Certificate Insurance
Policy, (vii) all  of the  Seller's rights to  receive proceeds  from claims  on
physical  damage,  credit life  and disability  insurance policies  covering the
Vehicles or the Obligors, as the case may be, to the extent that such  insurance
policies  relate to  the Receivables,  (viii) all of  the Seller's  right to all
documents contained in the Receivable Files, (ix) all of the Seller's rights  of
recourse   against  Dealers  relating  to  the  Receivables,  (x)  all  property
(including the right to receive future Liquidation Proceeds and Recoveries) that
secures a Receivable and that  shall have been acquired by  or on behalf of  the
Trustee  and (xi) all proceeds (within the  meaning of Section 9-306 of the UCC)
of the foregoing. The Pooling Agreement does not permit the Trust to acquire any
additional assets.  The  Yield Maintenance  Account  will hold  certain  amounts
relating  to the provision  of the Yield Maintenance  Payments. The Trustee will
hold the Certificate Insurance Policy.
 
                                USE OF PROCEEDS
 
    A portion of the net proceeds to be received by the Seller from the sale  of
the Certificates will be used by the Seller to purchase the CFC Receivables from
CFC;  the remainder of such net proceeds will  be used by the Seller for general
corporate purposes.
 
                      PREPAYMENT AND YIELD CONSIDERATIONS
 
    The rate of principal payments on the Certificates will be directly  related
to  the scheduled rate  of principal payments on  the underlying Receivables. If
the Certificates  are purchased  at a  price of  other than  par, the  yield  to
maturity  on the  Certificates also  will be affected  by the  rate of principal
payments. The  principal payments  on such  Receivables may  be in  the form  of
scheduled  principal payments or  liquidations due to  default, casualty and the
like. Any such payments will  result in distributions to the  Certificateholders
of  amounts which would otherwise have  been distributed over the remaining term
of the Receivables. In general, the rate of such payments may be influenced by a
number of other factors, including general economic conditions.
 
    The effective yield to the Certificateholders will depend upon, among  other
things,  the  price at  which  such Certificates  are  purchased, the  amount of
principal, including both scheduled and nonscheduled payments thereof, which  is
paid to the Certificateholders and the rate at which such principal is paid.
 
    Interest  on the Receivables will be passed through to Certificateholders on
each Distribution Date  to the extent  of the Pass-Through  Rate applied to  the
Certificate Principal Balance immediately prior to such
 
                                       12
<PAGE>
Distribution   Date.   In   the   event   of   prepayments   on   a  Receivable,
Certificateholders will receive thirty (30) days' interest on such Receivable to
the extent that amounts are available from Available Funds, the Reserve Account,
the Yield  Maintenance Account  and  the Certificate  Insurance Policy  and  are
sufficient for such purpose. See "The Certificates -- Flow of Funds."
 
                       POOL FACTOR AND OTHER INFORMATION
 
    The  "Pool Factor"  will be  a number  (calculated to  seven decimal places)
which the Servicer will  compute each month equal  to the Certificate  Principal
Balance  as of  the close of  business on  the Distribution Date  in that month,
divided by the Original Certificate Principal  Balance. The Pool Factor will  be
1.0000000  as of the  date of the  Closing Date, and  thereafter will decline to
reflect reductions in the  Certificate Principal Balance. A  Certificateholder's
portion of the Certificate Principal Balance for a given month is the product of
(i)  the original  denomination of  the holder's  Certificate and  (ii) the Pool
Factor.
 
    Pursuant to the Pooling Agreement, the Certificateholders will receive  from
the Trustee monthly reports concerning the payments received on the Receivables,
the  Pool  Balance, the  Pool  Factor and  various  other items  of information.
Certificateholders  of  record  during  any  calendar  year  will  be  furnished
information  by the Trustee for tax reporting purposes not later than the latest
date permitted by law. See "The Certificates -- Reports to Certificateholders."
 
                              THE RECEIVABLES POOL
 
GENERAL
 
    The Receivables in the pool were purchased or originated by Chevy Chase Bank
F.S.B. (the "Bank") or  its wholly-owned subsidiary,  CFC ("CFC," together  with
the  Bank, the "Lenders"). Of the aggregate principal balance of the Receivables
as of the Cut-off  Date, 77.27% were  purchased or originated  by the Bank  (the
"Bank Receivables") and 22.73% were purchased by CFC (the "CFC Receivables").
 
    Of  the  Bank  Receivables as  of  the  Cut-Off Date,  97.89%,  by aggregate
principal balance,  were purchased  by the  Bank from  dealers in  new and  used
automobiles,  light duty trucks  and vans ("Dealers") in  the ordinary course of
business and  2.11% were  originated directly  by  the Bank  at or  through  its
deposit branches. Approximately 62.62% of the aggregate principal balance of the
Bank  Receivables represents financing of new automobiles, light duty trucks and
vans, and approximately 37.38% represents  financing of used automobiles,  light
duty trucks and vans.
 
    All  of  the CFC  Receivables as  of  the Cut-Off  Date were  purchased from
Dealers. Approximately  37.76% of  the aggregate  principal balance  of the  CFC
Receivables represents financing of new automobiles, light duty trucks and vans,
and  approximately 62.24% represents  financing of used  automobiles, light duty
trucks and vans.
 
UNDERWRITING PROCEDURES
 
    Each Receivable was originated or purchased by the Lenders after a review by
the Lenders in accordance with  their established underwriting procedures.  Each
Lender has its own underwriting procedures.
 
    The  underwriting procedures of each Lender  are designed to provide a basis
for assessing  the Obligor's  ability  and willingness  to  repay the  loan.  In
conducting  this assessment, the Lenders consider the Obligor's ratio of debt to
income and evaluate the Obligor's credit  history through a review of a  written
credit  report compiled  by a recognized  consumer credit  reporting bureau. The
Obligor's equity in the collateral  and the terms of  the loan are of  secondary
importance   in  the  Lenders'  analysis.  For  the  Obligor's  purchase  of  an
automobile, the Bank's guidelines provide for financing up to 115% of the dealer
cost for new vehicles and  of the Trade-In Value  (as published by the  National
Automobile  Dealers Association, a standard reference source for dealers in used
vehicles) for used vehicles. CFC has two sets of guidelines which vary based  on
the  obligor's credit history. For new vehicles,  CFC will finance up to 105% of
dealer cost, plus sales taxes, license fees and a maximum of $2,000 of rebatable
warranties and insurance, or  130% of dealer cost,  inclusive of all  additional
expenses.  For used vehicles, CFC will finance up to 110% of the Trade-in Value,
plus sales taxes, license fees and  a maximum of $2,000 of rebatable  warranties
and insurance, or 130% of the Trade-in Value,
 
                                       13
<PAGE>
inclusive  of all additional expenses. The Lenders' 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  lending
officer.  The Lenders periodically  conduct quality audits  to ensure compliance
with their established policies and procedures.
 
    CFC's underwriting guidelines relate 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, as  compared with  loans
originated pursuant to the Bank's traditional lending program.
 
SELECTION CRITERIA
 
    The Receivables were selected from the Lenders' portfolios on the basis of a
number of criteria, including the following: each Receivable (i) has an original
term  to maturity of 12 to 72 months, (ii)  has a maturity of not later than May
2002, (iii) except with respect to  the Balloon Receivables, provides for  level
monthly payments that fully amortize the amount financed over the original term,
(iv)  was not more than 59  days past due as of the  Cut-Off Date and (v) has an
unpaid principal balance of  not less than  $1,000 as of  the Cut-Off Date.  The
weighted  average remaining  term (number  of payments)  of the  Receivables was
55.06 months as of the Cut-Off Date.
 
    All the Receivables  are prepayable  at any time.  Neither Lender  maintains
records  of the historical  prepayment experience of  its automobile receivables
portfolio, and  the Seller  makes  no prediction  as  to the  actual  prepayment
experience   on  the  Receivables.  See   also  "The  Certificates  --  Optional
Termination" regarding the Seller's option to purchase the Receivables when  the
Pool Balance is 5% or less of the Original Certificate Principal Balance.
 
    The   Receivables  are  simple  interest  installment  sales  contracts  and
installment loans which provide for equal monthly payments, except for 0.55%  of
the  Receivables (as a percentage  of the initial Pool  Balance) with respect to
which  the  last  scheduled   monthly  payment  of   each  such  Receivable   is
significantly  larger  than  any  prior  scheduled  monthly  payment  (each such
Receivable, a "Balloon  Receivable"). As  payments are received  under a  simple
interest  receivable, interest accrued  to date is paid  first and the remaining
payment is applied to  reduce the unpaid principal  balance. Accordingly, if  an
obligor pays a fixed monthly installment before its due date, the portion of the
payment allocable to interest for the period since the preceding payment will be
less  than it would have been had the payment been made on the due date, and the
portion of  the  payment  applied  to  reduce  the  principal  balance  will  be
correspondingly  greater.  Conversely,  if  an  obligor  pays  a  fixed  monthly
installment after its due date, the portion of the payment allocable to interest
for the period since the  preceding payment will be  greater than it would  have
been  had the payment been made on the  due date, and the portion of the payment
applied to reduce the principal balance  will be correspondingly less, in  which
case  a  larger  portion of  the  principal balance  will  be due  on  the final
scheduled payment date. In  the case of a  liquidation or repossession,  amounts
recovered  are applied  first to  the expenses  of repossession,  then to unpaid
interest and finally to unpaid principal.
 
    The composition, distribution  by APR and  geographical distribution of  the
Receivables as of the Cut-Off Date are as set forth in the following tables.
 
                                       14
<PAGE>
                         COMPOSITION OF THE RECEIVABLES
 
<TABLE>
<S>                                                           <C>
Initial Aggregate Principal Balance.........................  $227,697,669.92
Number of Receivables.......................................  16,062
Average Original Principal Balance..........................  $14,606.41
  Range of Original Principal Balances......................  $1,990.66 to 39,789.82
Average Remaining Principal Balance.........................  $14,176.17
  Range of Remaining Principal Balances.....................  $1,051.50 to 39,353.94
Weighted Average APR (1)....................................  11.81%
  Range of APRs.............................................  5.50% to 29.00%
Weighted Average Original Term to Maturity (1)..............  57.25 months
  Range of Original Terms to Maturity.......................  12 months to 72 months
Weighted Average Remaining Term to Maturity (1).............  55.06 months
  Range of Remaining Terms of Maturity......................  12 months to 72 months
</TABLE>
 
- ------------------------
 
(1) Weighted by current balance.
 
         DISTRIBUTION OF THE RECEIVABLES BY APR AS OF THE CUT-OFF DATE
 
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF                       PERCENTAGE OF
                                                   NUMBER OF     NUMBER OF        AGGREGATE          AGGREGATE
RANGE OF APRS                                     RECEIVABLES   RECEIVABLES   PRINCIPAL BALANCE  PRINCIPAL BALANCE
- ------------------------------------------------  -----------  -------------  -----------------  -----------------
<S>                                               <C>          <C>            <C>                <C>
 5.0000% to 5.9999%.............................           1         0.01%    $        2,535.37          0.00%
 6.0000% to 6.9999%.............................         130         0.81%         1,877,007.93          0.83%
 7.0000% to 7.9999%.............................       2,015        12.54%        32,292,022.78         14.18%
 8.0000% to 8.9999%.............................       2,900        18.05%        45,147,958.47         19.83%
 9.0000% to 9.9999%.............................       2,491        15.51%        37,588,350.62         16.51%
10.0000% to 10.9999%............................       1,770        11.02%        26,322,738.71         11.56%
11.0000% to 11.9999%............................       1,139         7.09%        15,935,215.47          7.00%
12.0000% to 12.9999%............................         765         4.76%        10,113,071.88          4.44%
13.0000% to 13.9999%............................         335         2.09%         4,194,853.28          1.84%
14.0000% to 14.9999%............................         145         0.90%         1,784,711.98          0.79%
15.0000% to 15.9999%............................         247         1.54%         3,251,792.94          1.43%
16.0000% to 16.9999%............................         560         3.49%         6,949,608.76          3.05%
17.0000% to 17.9999%............................         863         5.37%        12,385,597.12          5.44%
18.0000% to 18.9999%............................       1,157         7.20%        13,713,300.34          6.02%
19.0000% to 19.9999%............................         360         2.24%         4,632,613.11          2.03%
20.0000% to 20.9999%............................          67         0.42%           636,925.73          0.28%
21.0000% to 21.9999%............................         298         1.86%         2,613,225.78          1.15%
22.0000% to 22.9999%............................          81         0.50%           753,387.82          0.33%
23.0000% to 23.9999%............................         664         4.13%         6,746,276.30          2.96%
24.0000% to 24.9999%............................          59         0.37%           642,539.69          0.28%
25.0000% to 25.9999%............................           1         0.01%            15,857.29          0.01%
29.0000% to 29.9999%............................          14         0.09%            98,078.55          0.04%
                                                  -----------      ------     -----------------        ------
    Total.......................................      16,062       100.00%    $  227,697,669.92        100.00%
                                                  -----------      ------     -----------------        ------
                                                  -----------      ------     -----------------        ------
</TABLE>
 
                                       15
<PAGE>
       GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES AS OF THE CUT-OFF DATE
 
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF                       PERCENTAGE OF
                                                   NUMBER OF     NUMBER OF        AGGREGATE          AGGREGATE
STATE (1)                                         RECEIVABLES   RECEIVABLES   PRINCIPAL BALANCE  PRINCIPAL BALANCE
- ------------------------------------------------  -----------  -------------  -----------------  -----------------
<S>                                               <C>          <C>            <C>                <C>
District of Columbia............................         342         2.13%    $    4,782,851.57          2.10%
Georgia.........................................       1,179         7.34%        17,342,322.53          7.62%
Maryland........................................       3,953        24.61%        55,411,445.00         24.33%
North Carolina..................................       2,057        12.81%        28,074,935.97         12.33%
Pennsylvania....................................         572         3.56%         8,689,753.57          3.82%
Virginia........................................       7,681        47.82%       109,155,229.64         47.94%
Other...........................................         278         1.73          4,241,131.64          1.86%
                                                  -----------      ------     -----------------        ------
    Total.......................................      16,062       100.00%    $  227,697,669.92        100.00%
                                                  -----------      ------     -----------------        ------
                                                  -----------      ------     -----------------        ------
</TABLE>
 
- ------------------------
(1) Based upon the billing addresses of the Obligors.
 
DISTRIBUTION OF THE RECEIVABLES BY REMAINING PRINCIPAL BALANCE AS OF THE CUT-OFF
                                      DATE
 
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF                       PERCENTAGE OF
                                                   NUMBER OF     NUMBER OF        AGGREGATE          AGGREGATE
RANGE OF REMAINING PRINCIPAL BALANCES             RECEIVABLES   RECEIVABLES   PRINCIPAL BALANCE  PRINCIPAL BALANCE
- ------------------------------------------------  -----------  -------------  -----------------  -----------------
<S>                                               <C>          <C>            <C>                <C>
    $0.00 to  $4,999.99.........................         247         1.54%    $      963,756.28          0.42%
 $5,000.00 to  $9,999.99........................       2,933        18.26%        24,014,117.90         10.55%
$10,000.00 to $14,999.99........................       6,895        42.93%        86,673,945.31         38.07%
$15,000.00 to $19,999.99........................       3,982        24.79%        67,856,015.75         29.80%
$20,000.00 to $24,999.99........................       1,390         8.65%        30,727,709.04         13.50%
$25,000.00 to $29,999.99........................         468         2.91%        12,664,822.75          5.56%
$30,000.00 to $34,999.99........................         127         0.79%         4,060,750.26          1.78%
$35,000.00 to $39,999.99........................          20         0.13%           736,552.63          0.32%
                                                  -----------      ------     -----------------        ------
    Total.......................................      16,062       100.00%    $  227,697,669.92        100.00%
                                                  -----------      ------     -----------------        ------
                                                  -----------      ------     -----------------        ------
</TABLE>
 
DISTRIBUTION OF THE RECEIVABLES BY REMAINING TERMS TO MATURITY AS OF THE CUT-OFF
                                      DATE
 
<TABLE>
<CAPTION>
                                                               PERCENTAGE OF                       PERCENTAGE OF
                                                   NUMBER OF     NUMBER OF        AGGREGATE          AGGREGATE
RANGE OF REMAINING TERMS TO MATURITY              RECEIVABLES   RECEIVABLES   PRINCIPAL BALANCE  PRINCIPAL BALANCE
- ------------------------------------------------  -----------  -------------  -----------------  -----------------
<S>                                               <C>          <C>            <C>                <C>
 1 to 12........................................           5         0.03%    $       30,419.64          0.01%
13 to 24........................................         158         0.98%           923,510.89          0.41%
25 to 36........................................         988         6.15%         8,588,232.81          3.77%
37 to 48........................................       3,209        19.98%        35,601,607.76         15.64%
49 to 60........................................      10,801        67.25%       163,464,671.22         71.79%
61 to 72........................................         901         5.61%        19,089,227.60          8.38%
                                                  -----------      ------     -----------------        ------
  Total.........................................      16,062       100.00%    $  227,697,669.92        100.00%
                                                  -----------      ------     -----------------        ------
                                                  -----------      ------     -----------------        ------
</TABLE>
 
                                       16
<PAGE>
                          THE SELLER AND THE SERVICER
 
GENERAL
 
    The  Seller, which  is one  of the Lenders,  is a  federally chartered stock
savings bank. The  Seller's executive  offices are located  at 8401  Connecticut
Avenue,  Chevy Chase, Maryland 20815, and the Seller's telephone number is (301)
986-7000. The Seller  is subject  to comprehensive  regulation, examination  and
supervision  by  the  Office  of  Thrift  Supervision  (the  "OTS")  within  the
Department of the Treasury  and the Federal  Deposit Insurance Corporation  (the
"FDIC").  Deposits at the  Seller are fully  insured up to  $100,000 per insured
depositor  by  the  Savings  Association  Insurance  Fund  ("SAIF"),  which   is
administered by the FDIC.
 
    At  March 31, 1996,  the Bank had consolidated  assets of approximately $5.1
billion, deposits of  approximately $4.3  billion, and  stockholders' equity  of
approximately  $344.5 million. As a savings bank chartered under the laws of the
United States,  the  Bank  is  subject to  certain  minimum  regulatory  capital
requirements  imposed  under the  Financial  Institutions Reform,  Recovery, and
Enforcement Act of 1989, as amended ("FIRREA"). At March 31, 1996, the Bank  was
in  compliance with all  such regulatory capital requirements  in effect at that
date. In addition, the Bank's capital  ratios at March 31, 1996 were  sufficient
for  the bank to meet the ratios established for "well capitalized" institutions
pursuant to  "prompt  corrective  action" regulations  promulgated  by  the  OTS
pursuant  to the Federal Deposit Insurance  Corporation Improvement Act of 1991.
On the basis  of its  balance sheet at  March 31,  1996, the Bank  also met  the
FIRREA-mandated  fully phased-in  capital requirements (which  take into account
the phase-out of  certain assets from  regulatory capital over  a period  ending
June  30,  1996) and,  on a  fully  phased-in basis,  met the  capital standards
established for  "well-capitalized"  institutions under  the  prompt  corrective
action regulations.
 
    Because of the continued improvement in the financial condition of the Bank,
on  March 29,  1996, the  OTS released  the Bank  from certain  restrictions and
requirements contained in an agreement with  the OTS, which had been amended  in
October 1993. In connection with the termination of the written agreement at the
request  of the OTS, the Board of Directors of the Bank has adopted a resolution
that addresses certain issues previously addressed by the written agreement. The
resolution also provides that the Bank will  present a plan annually to the  OTS
detailing anticipated consumer loan securitization activity.
 
    Institutions  insured by  the SAIF, including  the Bank,  pay higher deposit
insurance premiums  than similarly-situated  institutions  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,  including  the Bank,  a  one-time assessment
estimated to  be  up  to 85  basis  points  on their  SAIF-insured  deposits  to
capitalize  the SAIF was included in budget legislation which passed Congress in
November 1995 and was vetoed for other reasons by President Clinton in  December
1995. Congress is also considering legislation which would eliminate a provision
of   the  Internal  Revenue   Code  that  permits   thrifts  that  meet  certain
requirements, including the  Bank, 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. Congress  is
also  considering legislation which  would, among other  things: (i) abolish the
OTS and transfer  its functions to  other agencies, and  (ii) require  federally
chartered thrifts, including the Bank, to convert to national bank or state bank
charters  or thrift charters. It cannot be  determined whether, or in what form,
such legislation will eventually be enacted.
 
    The other Lender, CFC, is a wholly-owned subsidiary of the Seller, formed in
December 1994 for the  purpose of providing  automobile financing to  applicants
who  may have  experienced certain adverse  credit events.  See "The Receivables
Pool."
 
DELINQUENCY AND DEFAULT EXPERIENCE
 
    There can be no assurance that the levels of delinquency and loss experience
reflected in  the  tables  below,  are indicative  of  the  performance  of  the
Receivables included in the Trust.
 
                                       17
<PAGE>
                            CHEVY CHASE BANK, F.S.B.
                             DELINQUENCY EXPERIENCE
<TABLE>
<CAPTION>
                                                                          AS OF DECEMBER 31,
                                    -----------------------------------------------------------------------------------------------
                                                1992                         1993                        1994               1995
                                    ----------------------------  --------------------------  --------------------------  ---------
                                      DOLLAR      PERCENTAGE OF    DOLLAR     PERCENTAGE OF    DOLLAR     PERCENTAGE OF    DOLLAR
                                      AMOUNT          TOTAL        AMOUNT         TOTAL        AMOUNT         TOTAL        AMOUNT
                                       (000)       RECEIVABLES      (000)      RECEIVABLES      (000)      RECEIVABLES      (000)
                                    -----------  ---------------  ---------  ---------------  ---------  ---------------  ---------
<S>                                 <C>          <C>              <C>        <C>              <C>        <C>              <C>
Receivables
 Outstanding(1)...................   $  84,533                    $ 166,307                   $ 299,096                   $ 431,351
 
DELINQUENCIES:(2)(3)
30-59 Days........................   $   1,469          1.74%     $   1,210         0.73%     $   4,074         1.36%     $   2,491
60-89 Days........................         237          0.28%           223         0.13%           729         0.24%           742
90 days or more...................         328          0.39%           226         0.14%         1,209         0.40%         1,667
                                    -----------          ---      ---------          ---      ---------          ---      ---------
Total Delinquencies...............   $   2,034          2.41%     $   1,659         1.00%     $   6,012         2.00%     $   4,900
                                    -----------          ---      ---------          ---      ---------          ---      ---------
                                    -----------          ---      ---------          ---      ---------          ---      ---------
 
<CAPTION>
 
                                                        AS OF MARCH 31, 1996
 
                                                     --------------------------
                                     PERCENTAGE OF    DOLLAR     PERCENTAGE OF
                                         TOTAL        AMOUNT         TOTAL
                                      RECEIVABLES      (000)      RECEIVABLES
                                    ---------------  ---------  ---------------
<S>                                 <C>              <C>        <C>
Receivables
 Outstanding(1)...................                   $ 470,690
DELINQUENCIES:(2)(3)
30-59 Days........................         0.58%     $   2,540         0.54%
60-89 Days........................         0.17%           784         0.17%
90 days or more...................         0.39%         1,744         0.37%
                                            ---      ---------          ---
Total Delinquencies...............         1.14%     $   5,068         1.08%
                                            ---      ---------          ---
                                            ---      ---------          ---
</TABLE>
 
- ------------------------------
(1) Total Seller Portfolio is the net remaining principal balance.
(2)  The  period of  delinquency is  based on  the number  of days  payments are
    contractually past due.
(3) Includes repossessions in inventory.
 
                            CHEVY CHASE BANK, F.S.B.
                                LOSS EXPERIENCE
<TABLE>
<CAPTION>
                                                                FOR THE YEAR ENDED DECEMBER 31,
                                -----------------------------------------------------------------------------------------------
                                            1992                         1993                        1994               1995
                                ----------------------------  --------------------------  --------------------------  ---------
                                              PERCENTAGE OF               PERCENTAGE OF               PERCENTAGE OF
                                  DOLLAR         AVERAGE       DOLLAR        AVERAGE       DOLLAR        AVERAGE       DOLLAR
                                  AMOUNT       RECEIVABLES     AMOUNT      RECEIVABLES     AMOUNT      RECEIVABLES     AMOUNT
                                   (000)       OUTSTANDING      (000)      OUTSTANDING      (000)      OUTSTANDING      (000)
                                -----------  ---------------  ---------  ---------------  ---------  ---------------  ---------
<S>                             <C>          <C>              <C>        <C>              <C>        <C>              <C>
Average Receivables
 Outstanding(1)...............   $  90,271                    $ 116,475                   $ 245,295                   $ 363,845
                                -----------                   ---------                   ---------                   ---------
Gross Charge-offs(2)..........   $     811          0.90%     $     627         0.54%     $     766         0.31%     $   2,120
Recoveries(4).................         103          0.12%           115         0.10%           219         0.09%           275
                                -----------          ---      ---------          ---      ---------          ---      ---------
Net Losses....................   $     708          0.78%     $     512         0.44%     $     547         0.22%     $   1,845
                                -----------          ---      ---------          ---      ---------          ---      ---------
                                -----------          ---      ---------          ---      ---------          ---      ---------
 
<CAPTION>
 
                                                 FOR THE THREE MONTHS ENDED
 
                                                       MARCH 31, 1996
                                                 --------------------------
                                 PERCENTAGE OF               PERCENTAGE OF
                                    AVERAGE       DOLLAR        AVERAGE
                                  RECEIVABLES     AMOUNT      RECEIVABLES
                                  OUTSTANDING      (000)      OUTSTANDING
                                ---------------  ---------  ---------------
<S>                             <C>              <C>        <C>
Average Receivables
 Outstanding(1)...............                   $ 451,303
                                                 ---------
Gross Charge-offs(2)..........         0.58%     $     655        0.58%(3)
Recoveries(4).................         0.07%            53        0.05%(3)
                                        ---      ---------         ---
Net Losses....................         0.51%     $     602        0.53%(3)
                                        ---      ---------         ---
                                        ---      ---------         ---
</TABLE>
 
- ------------------------------
(1) Equals the arithmetic average of the month-end balances.
(2) Gross Charge-offs represent the excess of the outstanding loan balance  over
    net  liquidation proceeds, where net liquidation  proceeds are the excess of
    liquidation proceeds over  the sum  of repossession,  liquidation and  other
    related expenses.
(3) Annualized.
(4)  Includes  current  post-disposition  recoveries  on  receivables previously
    charged off.
 
                                       18
<PAGE>
                          CONSUMER FINANCE CORPORATION
                             DELINQUENCY EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                             AS OF
                                                                                   AS OF                   MARCH 31,
                                                                             DECEMBER 31, 1995                1996
                                                                          ------------------------  ------------------------
<S>                                                                       <C>        <C>            <C>        <C>
                                                                           DOLLAR    PERCENTAGE OF   DOLLAR    PERCENTAGE OF
                                                                           AMOUNT        TOTAL       AMOUNT        TOTAL
                                                                            (000)     RECEIVABLES     (000)     RECEIVABLES
                                                                          ---------  -------------  ---------  -------------
Receivables
 Outstanding(1).........................................................  $  49,375                 $  71,857
Delinquencies(2)(3):
30 - 59 Days............................................................  $   2,528       5.12 %    $   2,398       3.34 %
60 - 89 Days............................................................  $     609       1.23 %    $     956       1.33 %
90 days or more.........................................................  $     871       1.76 %    $   1,523       2.12 %
                                                                          ---------     ---         ---------     ---
Total Delinquencies.....................................................  $   4,008       8.11 %    $   4,877       6.79 %
                                                                          ---------     ---         ---------     ---
                                                                          ---------     ---         ---------     ---
</TABLE>
 
- ------------------------
(1)  Receivables Outstanding consists of all amounts due from obligors as posted
    to the related accounts.
(2) The  period of  delinquency is  based on  the number  of days  payments  are
    contractually past due.
(3) Includes repossessions in inventory.
 
                          CONSUMER FINANCE CORPORATION
                                LOSS EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                      FOR THE THREE
                                                                                                       MONTHS ENDED
                                                                      FOR THE YEAR ENDED                MARCH 31,
                                                                      DECEMBER 31, 1995                    1996
                                                                   ------------------------  --------------------------------
                                                                    DOLLAR    PERCENTAGE OF   DOLLAR        PERCENTAGE OF
                                                                    AMOUNT        TOTAL       AMOUNT     AVERAGE RECEIVABLES
                                                                     (000)     RECEIVABLES     (000)         OUTSTANDING
                                                                   ---------  -------------  ---------  ---------------------
<S>                                                                <C>        <C>            <C>        <C>
Average Receivables
 Outstanding(1)..................................................  $  21,383                 $  62,575
Gross Charge-offs(2).............................................  $     144       0.67 %    $     199          1.27%(3)
Recoveries(4)....................................................  $       0       0.00 %    $       8          0.05%(3)
Net Losses.......................................................  $     144       0.67 %    $     191          1.22%(3)
</TABLE>
 
- ------------------------
(1) Equals the arithmetic average of the month-end balances.
(2)  Gross Charge-offs represent the excess of the outstanding loan balance over
    net liquidation proceeds, where net  liquidation proceeds are the excess  of
    liquidation  proceeds over  the sum  of repossession,  liquidation and other
    related expenses.
(3) Annualized.
(4) Includes  current  post-disposition  recoveries  on  receivables  previously
    charged off.
 
                                       19
<PAGE>
LITIGATION
 
    The Seller is not involved in any legal proceedings, and is not aware of any
pending  or threatened  legal proceedings,  that would  have a  material adverse
effect upon its financial condition or results of operations.
 
                                THE CERTIFICATES
 
    The Certificates will  be issued  pursuant to  the Pooling  Agreement to  be
entered  into by  the Servicer,  the Seller  and the  Trustee. The  Trustee will
provide a copy of the Pooling Agreement to Certificateholders without charge  on
written  request addressed  to its  Corporate Trust  Department at  180 East 5th
Street, St. Paul, Minnesota 55101, Att: Structured Finance.
 
    The following summary describes certain terms of the Pooling Agreement, does
not purport to be complete  and is subject to and  qualified in its entirety  by
reference to the Pooling Agreement. Wherever provisions of the Pooling Agreement
are referred to, such provisions are hereby incorporated herein by reference.
 
GENERAL
 
    The Certificates will be offered for purchase in denominations of $1,000 and
integral  multiples  thereof  and  will  be  represented  initially  by physical
certificates registered in the  name of Cede as  nominee of DTC. No  Certificate
Owner  will be  entitled to receive  a definitive  certificate representing such
person's interest in the Trust except in the event that Definitive  Certificates
are  issued under the  limited circumstances described  herein. Unless and until
Definitive   Certificates   are   issued,   all   references   to   actions   by
Certificateholders  shall refer to  actions taken by  DTC upon instructions from
DTC Participants  and all  references to  distributions, notices,  reports,  and
statements to Certificateholders shall refer to distributions, notices, reports,
and  statements  to DTC.  See "--  Book-Entry  Registration" and  "-- Definitive
Certificates."
 
    In  general,  it  is  intended  that  Certificateholders  receive,  on  each
Distribution  Date, an  amount of  principal equal to  the decrease  in the Pool
Balance from the  beginning to the  end of the  related Collection Period,  plus
interest  at one-twelfth of  the Pass-Through Rate  on the Certificate Principal
Balance immediately prior  to such Distribution  Date. See "--  Flow of  Funds."
Principal  and interest to be distributed  to Certificateholders may be provided
by payments made by or on behalf of Obligors, the payment of Purchase Amounts by
the Seller or the Servicer,  amounts, if any, from  the Reserve Account and  the
Yield  Maintenance Account, proceeds from physical damage insurance, Liquidation
Proceeds (net of certain  Servicer expenses) upon the  repossession and sale  of
Vehicles or Recoveries (net of certain Servicer expenses) after the repossession
and  sale  of Vehicles  and  any Insured  Payments  remitted by  the Certificate
Insurer under the Certificate Insurance  Policy. See "The Certificate  Insurance
Policy."
 
    Distribution  of principal and interest on  the Certificates with respect to
each Collection  Period  will  be  made on  the  Distribution  Date  immediately
succeeding  such Collection Period, commencing on July 15, 1996. Each Collection
Period will be one calendar month.
 
BOOK-ENTRY REGISTRATION
 
    The  Certificates   will  be   book-entry  certificates   (the   "Book-Entry
Certificates").  The  Beneficial Owners  may  elect to  hold  their Certificates
through DTC (in the United  States), or CEDEL or  Euroclear (in Europe) if  they
are  participants  of  such  systems  ("Participants"),  or  indirectly  through
organizations  which   are  Participants   in  such   systems.  The   Book-Entry
Certificates  will initially be registered  in the name of  Cede, the nominee of
DTC. CEDEL  and  Euroclear  will  hold omnibus  positions  on  behalf  of  their
Participants  through customers' securities accounts  in CEDEL's and Euroclear's
names on the books of their respective depositaries which in turn will hold such
positions in customers' securities  accounts in the  depositaries' names on  the
books  of DTC. Citibank, N.A. ("Citibank") will  act as depositary for CEDEL and
Chemical  Bank,  New  York  will  act  as  depositary  for  Euroclear  (in  such
capacities,   individually,  the  "Relevant  Depositary"  and  collectively  the
"European Depositaries"). Unless and  until Definitive Certificates are  issued,
it  is anticipated that the only "Certificateholder" of the Certificates will be
Cede, as nominee of DTC. Beneficial Owners will not be the Certificateholders as
that term is used in the Pooling Agreement. Beneficial Owners are only permitted
to exercise their rights indirectly through Participants and DTC.
 
                                       20
<PAGE>
    A Beneficial Owner's ownership of a Book-Entry Certificate will be  recorded
on  the  records  of  the  brokerage firm,  bank,  thrift  institution  or other
financial intermediary  (each, a  "Financial Intermediary")  that maintains  the
Beneficial   Owner's  account   for  such   purpose.  In   turn,  the  Financial
Intermediary's ownership of such Book-Entry Certificate will be recorded on  the
records  of DTC (or of a participating firm that acts as agent for the Financial
Intermediary, whose interest will in turn be recorded on the records of DTC,  if
the  Beneficial Owner's Financial Intermediary is  not a DTC Participant, and on
the records of CEDEL or Euroclear, as appropriate).
 
    Beneficial Owners  will  receive  all distributions  of  principal  of,  and
interest on, the Certificates from the Trustee through DTC and DTC Participants.
While   such  Certificates  are  outstanding  (except  under  the  circumstances
described below),  under  the rules,  regulations  and procedures  creating  and
affecting  DTC  and  its  operations  (the "Rules"),  DTC  is  required  to make
book-entry transfers among Participants on whose behalf it acts with respect  to
such  Certificates  and is  required to  receive  and transmit  distributions of
principal of,  and interest  on, such  Certificates. Participants  and  indirect
participants   with  whom  Beneficial  Owners  have  accounts  with  respect  to
Certificates are similarly required to make book-entry transfers and receive and
transmit such distributions  on behalf  of their  respective Beneficial  Owners.
Accordingly, although Beneficial Owners will not possess certificates, the Rules
provide  a mechanism by  which Beneficial Owners  will receive distributions and
will be able to transfer their interest.
 
    Beneficial Owners will not  receive or be  entitled to receive  certificates
representing  their respective interests  in the Certificates,  except under the
limited circumstances described below. Unless and until Definitive  Certificates
are issued, Beneficial Owners who are not Participants may transfer ownership of
Certificates  only through Participants and indirect participants by instructing
such Participants and  indirect participants to  transfer such Certificates,  by
book-entry  transfer,  through DTC  for the  account of  the purchasers  of such
Certificates, which account  is maintained with  their respective  Participants.
Under  the Rules  and in accordance  with DTC's normal  procedures, transfers of
ownership of such Certificates will be executed through DTC and the accounts  of
the  respective Participants at DTC will be debited and credited. Similarly, the
Participants and indirect participants will make debits or credits, as the  case
may  be, on  their records  on behalf of  the selling  and purchasing Beneficial
Owners.
 
    Because of time zone differences, credits of securities received in CEDEL or
Euroclear as a result of  a transaction with a  Participant will be made  during
subsequent securities settlement processing and dated the business day following
the  DTC settlement  date. Such credits  or any transactions  in such securities
settled during such  processing will be  reported to the  relevant Euroclear  or
CEDEL  Participants on such business day. Cash received in CEDEL or Euroclear as
a result of sales of  securities by or through  a CEDEL Participant (as  defined
below)  or Euroclear Participant (as defined below) to a DTC Participant will be
received with value  on the DTC  settlement date  but will be  available in  the
relevant  CEDEL or Euroclear cash account only  as of the business day following
settlements in DTC. For information with respect to tax documentation procedures
relating to the Certificates,  see "Certain Federal  Income Tax Consequences  --
Foreign  Investors" and  "-- Backup  Withholding" herein  and "Global Clearance,
Settlement and Tax Documentation Procedures  -- Certain U.S. Federal Income  Tax
Documentation Requirements" in Annex I to this Prospectus.
 
    Transfers  between  Participants will  occur in  accordance with  DTC rules.
Transfers between CEDEL  Participants and Euroclear  Participants will occur  in
accordance with their respective rules and operating procedures.
 
    Cross-market  transfers  between  persons  holding  directly  or  indirectly
through DTC,  on  the  one  hand,  and  directly  or  indirectly  through  CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance  with  DTC rules  on behalf  of  the relevant  European international
clearing  system  by  the   Relevant  Depositary;  however,  such   cross-market
transactions  will  require delivery  of instructions  to the  relevant European
international clearing system by the  counterparty in such system in  accordance
with  its rules  and procedures and  within its  established deadlines (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets  its  settlement requirements,  deliver  instructions  to the
Relevant Depositary to take action to  effect final settlement on its behalf  by
delivering or
 
                                       21
<PAGE>
receiving  securities in DTC, and making or receiving payment in accordance with
normal procedures  for  same  day  funds settlement  applicable  to  DTC.  CEDEL
Participants and Euroclear Participants may not deliver instructions directly to
the European Depositaries.
 
    DTC is a limited purpose trust company organized under the laws of the State
of  New York, a member  of the Federal Reserve  System, a "clearing corporation"
within the  meaning of  the New  York  UCC and  a "clearing  agency"  registered
pursuant  to Section 17A of the Exchange Act. DTC was created to hold securities
for its participating  organization ("DTC Participants")  and to facilitate  the
clearance  and settlement  of securities  transactions between  DTC Participants
through electronic  book-entries,  thereby  eliminating the  need  for  physical
movement  of notes or certificates.  DTC Participants include securities brokers
and dealers, banks, trust companies  and clearing corporations. Indirect  access
to  the DTC system also  is available to others  such as banks, brokers, dealers
and trust companies that clear through or maintain a custodial relationship with
a DTC Participant, either directly or indirectly ("Indirect DTC  Participants").
In  general, Beneficial Owners will  be subject to the  Rules, as in effect from
time to time.
 
    CEDEL is  incorporated  under  the  laws of  Luxembourg  as  a  professional
depository.  CEDEL holds  securities for  its participant  organizations ("CEDEL
Participants") and  facilitates  the  clearance  and  settlement  of  securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts  of  CEDEL  Participants,  thereby eliminating  the  need  for physical
movement of certificates.  Transactions may  be settled in  CEDEL in  any of  28
currencies,  including  United  States  dollars.  CEDEL  provides  to  its CEDEL
Participants, among  other  things, services  for  safekeeping,  administration,
clearance  and settlement  of internationally  traded securities  and securities
lending and  borrowing.  CEDEL  interfaces  with  domestic  markets  in  several
countries.  As a professional depository, CEDEL  is subject to regulation by the
Luxembourg Monetary  Institute.  CEDEL  Participants  are  recognized  financial
institutions  around the  world, including underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect access  to CEDEL is  also available to  others, such as
banks, brokers, dealers  and trust companies  that clear through  or maintain  a
custodial relationship with a CEDEL Participant, either directly or indirectly.
 
    Euroclear  was  created  in  1968 to  hold  securities  for  participants of
Euroclear ("Euroclear  Participants")  and  to  clear  and  settle  transactions
between   Euroclear  Participants  through  simultaneous  electronic  book-entry
delivery against payment, thereby eliminating the need for physical movement  of
certificates  and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 27 currencies, including  United
States  dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to  the  arrangements for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guarantee Trust Company of New  York (the "Euroclear Operator"), under  contract
with  Euroclear Clearance Systems  S.C., a Belgian  cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and  all
Euroclear Securities clearance accounts and Euroclear cash accounts are accounts
with  the Euroclear operator,  not the Cooperative.  The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including central  banks), securities  brokers and  dealers  and
other  professional financial  intermediaries. Indirect  access to  Euroclear is
also available  to  other firms  that  clear  through or  maintain  a  custodial
relationship with a Euroclear Participant, either directly or indirectly.
 
    The  Euroclear  Operator  is  the  Belgian  branch  of  a  New  York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board  of Governors of the Federal Reserve  System
and  the  New York  State Banking  Department,  as well  as the  Belgian Banking
Commission.
 
    Securities clearance accounts and cash accounts with the Euroclear  operator
are  governed by  the Terms  and Conditions Governing  Use of  Euroclear and the
related Operating Procedures of the Euroclear System and applicable Belgian  law
(collectively,  the  "Terms and  Conditions"). The  Terms and  Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear,  and receipts  of payments  with respect  to securities  in
Euroclear.    All   securities   in   Euroclear   are   held   on   a   fungible
 
                                       22
<PAGE>
basis without  attribution  of  specific  certificates  to  specific  securities
clearance  accounts. The Euroclear Operator acts  under the Terms and Conditions
only on behalf of Euroclear Participants,  and has no record of or  relationship
with persons holding through Euroclear Participants.
 
    Distributions  on the Book-Entry  Certificates will be  made on each Payment
Date by the Trustee to DTC. DTC will be responsible for crediting the amount  of
such  payments to the accounts of  the applicable DTC Participants in accordance
with DTC's  normal procedures.  Each  DTC Participant  will be  responsible  for
disbursing  such payment to the Beneficial Owners of the Book-Entry Certificates
that it  represents and  to each  Financial Intermediary  for which  it acts  as
agent. Each such Financial Intermediary will be responsible for disbursing funds
to the Beneficial Owners of the Book-Entry Certificates that it represents.
 
    Under  a book-entry format, Beneficial Owners of the Book-Entry Certificates
may experience some delay in their receipt of payments, since such payments will
be forwarded by the Trustee to Cede. Distributions with respect to  Certificates
held  through CEDEL or Euroclear will be  credited to the cash accounts of CEDEL
Participants or Euroclear Participants in accordance with the relevant  system's
rules  and procedures, to  the extent received by  the Relevant Depositary. Such
distributions will  be subject  to  tax reporting  in accordance  with  relevant
United  States tax laws and  regulations. Because DTC can  only act on behalf of
Financial Intermediaries, the ability of a Beneficial Owner to pledge Book-Entry
Certificates, to persons or entities that  do not participate in the  Depository
system,  or otherwise take  actions in respect  of such Book-Entry Certificates,
may be limited  due to  the lack of  physical certificates  for such  Book-Entry
Certificates. In addition, issuance of the Book-Entry Certificates in book-entry
form may reduce the liquidity of such Certificates in the secondary market since
certain  potential investors may be unwilling to purchase Certificates for which
they cannot obtain physical certificates.
 
    Monthly and annual reports on the Trust provided by the Servicer to Cede, as
nominee of DTC,  may be  made available to  Beneficial Owners  upon request,  in
accordance  with the  Rules, and  to the  Financial Intermediaries  to whose DTC
accounts the Book-Entry Certificates of such Beneficial Owners are credited.
 
    DTC has advised the Trustee  that, unless and until Definitive  Certificates
are issued, DTC will take any action permitted to be taken by the holders of the
Book-Entry Certificates under the Pooling Agreement only at the direction of one
or  more DTC Participants to whose  DTC accounts the Book-Entry Certificates are
credited. CEDEL or the  Euroclear Operator, as  the case may  be, will take  any
action  permitted to be taken by a Certificateholder under the Pooling Agreement
on behalf of  a CEDEL Participant  or Euroclear Participant  only in  accordance
with  its  relevant rules  and  procedures and  subject  to the  ability  of the
Relevant Depositary to effect such actions on its behalf through DTC.
 
    Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures in
order to facilitate transfers of  certificates among Participants of DTC,  CEDEL
and  Euroclear, they are under  no obligation to perform  or continue to perform
such procedures, and such procedures may be discontinued at any time.
 
DEFINITIVE CERTIFICATES
 
    The Certificates  will  be issued  in  fully registered,  certificated  form
("Definitive  Certificates") to the Beneficial  Owners or their nominees, rather
than to DTC  or its  nominee, only  if (i)  the Trustee  advises the  Beneficial
Owners  in writing that DTC  is no longer willing  or able to discharge properly
its responsibilities  as depository  with respect  to such  securities and  such
Trustee  is unable to  locate a qualified  successor, (ii) such  Trustee, at its
option, elects to terminate the book-entry-system through DTC or (iii) after the
occurrence of a Servicer Default, the Beneficial Owners representing at least  a
majority  of the  outstanding principal amount  of such  Certificates advise the
Trustee through DTC  in writing  that the  continuation of  a book-entry  system
through  DTC (or a successor thereto) is no  longer in the best interests of the
Beneficial Owners.
 
    Upon the  occurrence of  any event  described in  the immediately  preceding
paragraph,   the  Trustee  is  required  to   notify  all  Participants  of  the
availability through DTC of  Definitive Certificates. Upon  surrender by DTC  of
the  global certificate  or the  certificates representing  the Certificates and
receipt by the  Trustee of  instructions for re-registration,  the Trustee  will
reissue  the Certificates as  Definitive Certificates to  the Beneficial Owners,
and thereafter  the  Trustee  will  recognize the  holders  of  such  Definitive
Certificates as Certificateholders under the Pooling Agreement ("Holders").
 
                                       23
<PAGE>
    Distributions of principal of, and interest on, Definitive Certificates will
be  made  by the  Trustee in  accordance with  the procedures  set forth  in the
Pooling Agreement directly to Holders in whose names the Definitive Certificates
were registered at  the close of  business on the  applicable Record Date.  Such
distributions  will be made by check mailed to  the address of such Holder as it
appears on the  register maintained  by the Trustee.  The final  payment on  any
Definitive  Certificate,  however,  will  be  made  only  upon  presentation and
surrender of such Definitive  Certificate at the office  or agency specified  in
the notice of final distribution to the applicable Certificateholders.
 
    Definitive Certificates will be transferable and exchangeable at the offices
of  the  Trustee. No  service charge  will  be imposed  for any  registration of
transfer or exchange, but the Trustee may require payment of a sum sufficient to
cover any tax or other governmental charge imposed in connection therewith.
 
CONVEYANCE OF RECEIVABLES
 
    On the Closing Date,  the Seller will sell,  transfer, assign, set over  and
otherwise convey to the Trustee, without recourse (except as expressly set forth
in  the Pooling Agreement), all  of its right, title and  interest in and to the
Receivables, including its security interests  in the Vehicles. CFC will  convey
the CFC Receivables to the Seller prior to such sale and assignment. The Trustee
will,  concurrently  with such  sale and  assignment, execute,  authenticate and
deliver  the  definitive  certificates  representing  the  Certificates  to  the
Underwriters against payment to the Seller of the net purchase price of the sale
of the Certificates.
 
    In  the  Pooling Agreement,  the Seller  will represent  and warrant  to the
Trustee, among other things, that (i)  the information provided with respect  to
Receivables  is  correct in  all  material respects;  (ii)  the Obligor  on each
Receivable is  required  to  obtain  physical  damage  and  theft  insurance  in
accordance  with Seller's normal requirements; (iii)  at the date of issuance of
the Certificates, the Receivables are free and clear of all security  interests,
liens,  charges,  and encumbrances  and no  setoffs, defenses,  or counterclaims
against the Seller have been asserted or threatened (other than the interest  of
the  Trustee); (iv) on the  Closing Date, each of the  Receivables is or will be
secured by a first priority perfected security interest in the Vehicle in  favor
of  the  applicable  Lender;  and  (v)  each  Receivable,  at  the  time  it was
originated, complied,  and  on  the  Closing  Date  complies,  in  all  material
respects,  with applicable  federal and  state laws,  including consumer credit,
truth in  lending,  equal credit  opportunity,  and disclosure  laws.  The  only
recourse the Trustee and the Certificateholders will have against the Seller for
breach  or  failure to  be true  of  any of  the representations  and warranties
contained in  the Pooling  Agreement with  respect to  a Receivable  will be  to
require the Seller to repurchase the Receivable. See "-- Mandatory Repurchase of
Receivables."
 
    To  assure  uniform  quality  in servicing  the  Receivables  and  to reduce
administrative costs, the Trustee will appoint the Servicer as initial custodian
of the Receivables. The  Servicer, in its capacity  as custodian, will hold  the
Receivables  and  all electronic  entries,  documents, instruments  and writings
relating thereto  (each,  a  "Receivable  File"),  either  directly  or  through
sub-servicers,  on behalf of  the Trustee for  the benefit of Certificateholders
and the Certificate Insurer.  The Receivables will not  be stamped or  otherwise
marked  to reflect the sale  and assignment of the  Receivables to the Trust and
will not  be segregated  from other  receivables  held by  the Servicer  or  the
subservicers.  However, Uniform Commercial Code (the "UCC") financing statements
reflecting the  sale and  assignment of  the Receivables  by the  Seller to  the
Trustee  will  be  filed, and  the  Servicer's accounting  records  and computer
systems will be marked  to reflect such sale  and assignment. See "Formation  of
the Trust" and "Certain Legal Aspects of the Receivables." Pursuant to the terms
of  the Pooling  Agreement, the Servicer  will be required  to file continuation
statements relating to such  UCC financing statements in  order to maintain  the
perfected  security interest of  the Trust in the  Receivables. The Servicer may
designate CFC to act as Custodian with respect to Receivables Files relating  to
the CFC Receivables.
 
SERVICING PROCEDURES
 
    The  Receivables will  be serviced by  the Servicer pursuant  to the Pooling
Agreement. The Servicer may designate CFC to act as sub-servicer with respect to
the CFC Receivables,  although such  designation will not  relieve the  Servicer
from its servicing obligations with respect to such CFC Receivables. The Pooling
Agreement  requires  that servicing  of the  Receivables  by the  Servicer shall
generally be carried out in the same manner in which it services receivables and
vehicles   held   for    its   own   account.    In   performing   its    duties
 
                                       24
<PAGE>
thereunder,  the Servicer will act on behalf  and for the benefit of the Trustee
and the  Holders  and the  Certificate  Insurer, subject  at  all times  to  the
provisions  of the Pooling  Agreement, without regard  to any relationship which
the Servicer  or  any affiliate  of  the Servicer  may  otherwise have  with  an
Obligor.
 
    CFC's  collection procedures differ in  certain respects from those employed
by the Bank. On an obligor's fifth day of delinquency, CFC sends a late  payment
notice  and begins the collection process,  while the Bank initiates these steps
on the  obligor's tenth  day  of delinquency.  CFC's collections  department  is
staffed  to have  approximately one collector  for every  800 loans outstanding,
compared to the  Bank's ratio  of approximately  one collector  for every  3,000
loans  outstanding. In  general, CFC initiates  the repossession  process by the
30th day of delinquency, while the Bank  begins this process by the 40th day  of
delinquency.
 
    The  Servicer, as an independent  contractor on behalf of  the Trust and for
the benefit  of the  Certificateholders  and the  Certificate Insurer,  will  be
responsible  for  managing,  servicing  and  administering  the  Receivables and
enforcing and making collections on  the Receivables and any Insurance  Policies
and for enforcing any security interest in any of the Vehicles, all as set forth
in   the  Pooling  Agreement.  The   Servicer's  responsibilities  will  include
collecting and posting  of all  payments, responding to  inquiries of  Obligors,
investigating  delinquencies, accounting for collections, furnishing monthly and
annual statements to the  Trustee and the Certificate  Insurer, with respect  to
distributions,  providing appropriate federal income  tax information for use in
providing information to Certificateholders, collecting and remitting sales  and
property  taxes on  behalf of taxing  authorities and  maintaining the perfected
security interest of the Seller in the Vehicles.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
    For its  servicing of  the Receivables,  the Servicer  will be  entitled  to
retain  from collections on the Receivables a Servicing Fee equal to one-twelfth
of the product of (i) 1.40% and (ii)  the Pool Balance of all Receivables as  of
the  first day of the immediately preceding Collection Period. A portion of such
Servicing Fee  may be  paid over  by the  Servicer to  CFC with  respect to  its
sub-servicing of the CFC Receivables.
 
    All costs of servicing each Receivable in the manner required by the Pooling
Agreement  shall be borne by the Servicer, but the Servicer shall be entitled to
retain, out of  any amounts  actually recovered  with respect  to any  Defaulted
Receivable  or the Vehicles subject thereto, the Servicer's actual out-of-pocket
expenses reasonably  incurred  with  respect to  such  Defaulted  Receivable  or
Vehicle.
 
MANDATORY REPURCHASE OF RECEIVABLES
 
    In  the event  of a breach  or failure to  be true of  any representation or
warranty with  respect  to  the  Receivables  described  in  "--  Conveyance  of
Receivables,"  which  breach  or  failure  materially  and  adversely  affects a
Receivable or  the  interests  of  the  Trust,  the  Certificateholders  or  the
Certificate  Insurer  in  such Receivable,  the  Seller, unless  such  breach or
failure has been cured by  the last day of  the Collection Period following  the
Collection  Period during which the Seller becomes aware of, or receives written
notice from the  Trustee or the  Servicer of,  such breach or  failure, will  be
required  to repurchase, as of such day (or,  at Seller's option, as of the last
day of the month in which such  breach was discovered), the Receivable from  the
Trustee  for  the  Purchase  Amount.  The  Purchase  Amount  is  payable  on the
Determination  Date  in  such  subsequent  Collection  Period.  The   repurchase
obligation  will constitute the sole  remedy available to the Certificateholders
or the Trustee against the Seller for any such uncured breach or failure.
 
    The  "Purchase  Amount"  of  any  Receivable  means,  with  respect  to  any
Distribution  Date an amount equal  to the sum of  (a) the outstanding principal
balance of such Receivable as of the last day of the preceding Collection Period
and (b) the amount of accrued interest on such principal balance at the  related
APR from the date a payment was last made by or on behalf of the Obligor through
the  Determination Date immediately preceding  such Distribution Date, and after
giving effect to  the receipt  of monies collected  on such  Receivable in  such
preceding Collection Period.
 
ACCOUNTS
 
    On the Closing Date, the Trustee will establish the Collection Account, into
which  all payments (other than amounts representing the Servicing Fee and other
amounts payable to the Servicer as additional servicing compensation) made on or
with  respect  to  the  Receivables  will  be  deposited,  and  the  Certificate
 
                                       25
<PAGE>
Account,  from which all  distributions with respect to  the Receivables and the
Certificates will be made. The Seller will establish the Reserve Account and the
Yield  Maintenance  Account  with  the  Trustee.  The  Collection  Account,  the
Certificate  Account, the Reserve Account and  the Yield Maintenance Account are
collectively referred to as the "Accounts." Each Account will be established  in
the  name of the Trustee on behalf  of the Trust, the Certificateholders and the
Certificate Insurer. The Reserve Account and the Yield Maintenance Account  will
not be assets of the Trust, although such accounts will be pledged to the Trust.
Any net investment earnings on the Yield Maintenance Account will be released to
the Seller on each Distribution Date.
 
    On  each  Distribution Date,  as described  under  "Flow of  Funds," certain
amounts are required to be deposited in  the Reserve Account. No later than  the
Claim Date, amounts, if any, on deposit in the Reserve Account will be deposited
in  the  Certificate  Account  to  the extent  that  Required  Payments  for the
following Distribution Date exceed  Available Funds. Amounts  on deposit in  the
Reserve  Account that  are in  excess of the  Specified Reserve  Balance will be
released to the Seller. The Certificate  Insurer may, at its option and  without
notice  to,  or the  consent of,  the  Certificateholders, reduce  the Specified
Reserve Balance.
 
    Each Account will be maintained at all times in an Eligible Deposit Account.
"Eligible Deposit  Account"  means  either  (a) a  segregated  account  with  an
Eligible  Bank  or  (b) a  segregated  trust  account with  the  corporate trust
department of a  depository institution  with corporate  trust powers  organized
under  the laws  of the  United States of  America or  any state  thereof or the
District of Columbia (or any United States  branch or agency of a foreign  bank)
and  whose deposits are insured by the FDIC, provided that such institution must
have a net  worth in excess  of $50,000,000 and  must have a  rating of Baa3  or
higher  from Moody's  and a rating  of BBB- or  higher from S&P  with respect to
long-term deposit obligations.
 
    "Eligible Bank" means any depository  institution (which shall initially  be
the  Trustee), organized under the  laws of the United  States of America or any
one of the  states thereof or  the District  of Columbia (or  any United  States
branch  or  agency of  a  foreign bank),  which  is subject  to  supervision and
examination by federal or state banking  authorities and which at all times  (a)
has  a net worth in excess of $50,000,000 and (b) has either (i) a rating of P-1
from Moody's and A-1+ from S&P  with respect to short-term deposit  obligations,
or  (ii) if such institution has  issued long-term unsecured debt obligations, a
rating of A2 or higher  from Moody's and AA from  S&P with respect to  long-term
unsecured debt obligations.
 
    Funds  in the Accounts will be invested as provided in the Pooling Agreement
in Eligible Investments at the direction of the Servicer. "Eligible Investments"
are generally limited to investments acceptable to the Rating Agencies as  being
consistent with the rating of the Certificates and acceptable to the Certificate
Insurer. Eligible Investments must mature not later than the Business Day before
the  date on which the funds invested  in such Eligible Investments are required
to be withdrawn from  the Accounts. Any earnings  (net of losses and  investment
expenses) on amounts on deposit in the Collection Account will be deposited into
the   Collection  Account  and  shall  be  available  for  distribution  to  the
Certificateholders.
 
    The Servicer may  deduct from  amounts otherwise payable  to the  Collection
Account  with  respect  to  a  Collection  Period  an  amount  equal  to amounts
previously deposited  by the  Servicer  into the  Collection Account  but  later
determined to have resulted from mistaken deposits.
 
INDEMNIFICATION
 
    The  Pooling Agreement will provide that the Servicer will defend, indemnify
and hold  harmless  the Trustee,  the  Trust, the  Certificateholders,  and  the
Certificate Insurer against any and all costs, expenses, losses, damages, claims
and  liabilities, including reasonable fees and expenses of counsel and expenses
of litigation, reasonably incurred,  arising out of or  resulting from the  use,
repossession  or  operation by  the  Servicer or  any  affiliate thereof  of any
Vehicles;   PROVIDED, HOWEVER,  that the  Servicer will  have no  obligation  to
indemnify  any  person  or entity  against  any  credit loss  on  any Receivable
serviced by the  Servicer in  accordance with  the requirements  of the  Pooling
Agreement. The Servicer will also indemnify, defend and hold harmless the Trust,
the  Trustee  and  its  officers,  directors,  employees  and  agents,  and  the
Certificate Insurer from  and against  any loss, liability,  expense, damage  or
injury,  including any judgement, award,  settlement, reasonable attorneys' fees
and other  costs  or  expenses  incurred  in  connection  with  the  defense  of
 
                                       26
<PAGE>
any  action, proceeding or  claim, to the extent  such loss, liability, expense,
damage or injury arises  out of, or  is imposed upon  such persons through,  the
willful  misfeasance, bad faith or negligence of the Servicer in the performance
of its duties  or by reason  of its  reckless disregard of  its obligations  and
duties  as Servicer  under the Pooling  Agreement. The  Seller's obligations, as
Servicer, to  indemnify  the  Trust  and  the  Certificateholders  for  acts  or
omissions of the Seller as Servicer will survive the removal of the Servicer but
will not apply to any acts or omissions of a successor Servicer.
 
FLOW OF FUNDS
 
    On or before the earlier of the eighth Business Day or the eleventh calendar
day of each month (each, a "Determination Date"), the Servicer will (x) instruct
the  Trustee  to  withdraw from  the  Collection  Account and  deposit  into the
Certificate Account the amount deposited to the Collection Account with  respect
to  the Receivables during  or otherwise with respect  to the related Collection
Period, including  Liquidation Proceeds,  and (y)  deliver to  the Trustee,  the
Rating  Agencies  and the  Certificate  Insurer a  certificate  (the "Servicer's
Certificate") setting forth the  information needed to  make payments and  other
distributions and transfers on the upcoming Distribution Date.
 
    If,  in preparing the  Servicer's Certificate, the  Servicer determines that
the Required Payments exceed  Available Funds, the  Servicer will calculate  the
Insufficiency Amount and notify the Trustee and the Certificate Insurer thereof.
Pursuant  to the Pooling  Agreement, the Trustee will  withdraw from the Reserve
Account and deposit in the Certificate Account an amount equal to the lesser  of
(x)  such Insufficiency Amount and (y) the amount then on deposit in the Reserve
Account. Unless  the  Certificate Insurer  has  otherwise caused  the  remaining
Insufficiency  Amount  (after  any  deposits from  the  Reserve  Account)  to be
deposited in  the  Certificate Account  not  later  than 12:00  p.m.  St.  Paul,
Minnesota  time on the  Claim Date preceding any  Distribution Date, the Trustee
will deliver  on  such  Claim Date  a  completed  Notice of  Nonpayment  to  the
Certificate  Insurer (with the  Insufficiency Amount as of  such Claim Date, the
amount withdrawn from the  Reserve Account, the amount  of the Insured  Payment,
and  any other data appropriately completed).  The Certificate Insurer will then
pay such Insured Payment as  of such Claim Date as  provided under the terms  of
the Certificate Insurance Policy.
 
    On  each Distribution Date, the Trustee is required to pay the entire amount
of money  then  on  deposit  in the  Certificate  Account,  other  than  amounts
deposited  into the Certificate  Account in error  and Liquidation Proceeds from
Receivables purchased by the Seller or the Servicer, as the case may be, in  the
following order of priority:
 
        (a) to itself, the Trustee fee;
 
        (b)  to the Certificate Insurer, an amount  equal to any premium owed to
    it for such Distribution Date;
 
        (c) to the Certificateholders, pro rata, the Monthly Interest, including
    any overdue Monthly Interest;
 
        (d)  to  the  Certificateholders,  pro  rata,  the  Monthly   Principal,
    including any overdue Monthly Principal;
 
        (e)  to  the  Certificate  Insurer,  by  wire  transfer  of  immediately
    available funds  to the  account designated  in writing  by the  Certificate
    Insurer,  the Reimbursement  Amount, if  any, then  owed to  the Certificate
    Insurer;
 
        (f) to the Reserve  Account, by wire  transfer of immediately  available
    funds,  the lesser of (i) the difference,  if any, between (x) the Specified
    Reserve Balance as of such Distribution  Date and (y) the amount on  deposit
    in  the  Reserve Account  and  (ii) the  aggregate  amount remaining  in the
    Certificate Account;
 
                                       27
<PAGE>
        (g)  to the Servicer,  the Trustee and  the Certificate Insurer, certain
    indemnification amounts to which they may be entitled; and
 
        (h) to the  Seller, the  aggregate amount remaining  in the  Certificate
    Account.
 
    As used in this Prospectus, the following terms have the following meanings:
 
    "Available  Funds"  means,  with respect  to  a Distribution  Date,  for the
related Determination Date,  any and  all amounts  then held  in the  Collection
Account  and  deposited  thereto  with  respect  to  the  Receivables  during or
otherwise with respect to the  related Collection Period, together with  amounts
to  be transferred from the Yield Maintenance Account to the Certificate Account
with respect to such Distribution Date, less the amount described in clauses (a)
and (b) above  for such Distribution  Date. "Available Funds"  does not  include
amounts,  if any, on deposit  in the Reserve Account or  any amounts paid by the
Certificate Insurer under the Certificate Insurance Policy.
 
    "Claim Date" means, with respect to a Distribution Date, the third  Business
Day immediately preceding such Distribution Date.
 
    "Defaulted  Receivable"  means, with  respect  to any  Distribution  Date, a
Receivable with respect to which the earlier of the following has occurred:  (i)
the  related Obligor is contractually  delinquent for 180 days  as of the end of
the most recently completed Collection Period  or (ii) as to which the  Servicer
has  determined  in  accordance  with  its  customary  servicing  practices that
eventual payment of the scheduled payments is unlikely.
 
    "Insufficiency Amount" means,  with respect  to any  Distribution Date,  the
excess, if any, of (x) the Required Payments over (y) Available Funds.
 
    "Late  Payment Rate" means, for any  Distribution Date, the rate of interest
as it is publicly  announced by Citibank,  N.A. at its  principal office in  New
York, New York as its "Prime Rate" (any change in such Prime Rate of interest to
be  effective on the date  such change is announced  by Citibank, N.A.) plus 2%.
The Late  Payment  Rate  shall be  computed  on  the basis  of  a  360-day  year
consisting of twelve 30-day months.
 
    "Liquidated  Receivable" means a Defaulted  Receivable with respect to which
the Servicer has  determined that eventual  payment in full  is unlikely or  has
repossessed and disposed of the related Vehicle.
 
    "Liquidation  Proceeds" means, with respect to any Liquidated Receivable and
Collection  Period,  the  monies  collected  with  respect  to  such  Liquidated
Receivable during such Collection Period from whatever source (other than claims
under  the Certificate Insurance Policy or  withdrawals from the Reserve Account
or the Yield Maintenance Account), net of the sum of (i) any amounts expended by
the Servicer for the account of the Obligor and (ii) any amount required by  law
to be remitted to the Obligor.
 
    "Monthly  Interest" for any Distribution Date  will equal one-twelfth of the
product  of  the  Pass-Through  Rate   on  the  Certificate  Principal   Balance
immediately prior to such Distribution Date.
 
    "Monthly  Principal" for any Distribution Date  will equal the excess of (x)
the aggregate unpaid principal  balances of the Receivables  on the last day  of
the   second  preceding  Collection  Period  (or,  in  the  case  of  the  first
Distribution Date,  the Original  Certificate Principal  Balance) over  (y)  the
aggregate  unpaid principal balances of  the Receivables on the  last day of the
preceding Collection Period;  PROVIDED, HOWEVER, that  Monthly Principal on  the
Final  Scheduled Distribution Date will  equal the Certificate Principal Balance
on such  date. For  the purpose  of determining  Monthly Principal,  the  unpaid
principal  balance of a Defaulted Receivable or a Purchased Receivable is deemed
to be zero  on and after  the last day  of the Collection  Period in which  such
Receivable  became a Defaulted Receivable or a Purchased Receivable. In no event
shall the Monthly Principal to  be distributed exceed the Certificate  Principal
Balance.
 
    "Pool  Balance"  means,  with  respect to  any  date  of  determination, the
aggregate outstanding principal balance of all  the Receivables as of the  close
of business on such date.
 
    "Purchased  Receivable"  means,  with  respect  to  a  Distribution  Date, a
Receivable purchased  by  the  Seller  or  the  Servicer  on  or  prior  to  the
Determination Date immediately preceding such Distribution Date.
 
                                       28
<PAGE>
    "Recoveries"  means all amounts collected as judgments against an Obligor or
others related to the failure of such Obligor to pay any required amounts  under
the related Receivable or to return the Vehicles, in each case as reduced by any
out-of-pocket  expenses reasonably  incurred by  the Servicer  in enforcing such
Receivable or in liquidating such Vehicles.
 
    "Reimbursement Amount" means,  with respect  to any  Distribution Date,  the
aggregate of unreimbursed Insured Payments paid by the Certificate Insurer under
the  Certificate Insurance Policy as of  such Distribution Date, plus the amount
of any unpaid premium owed to the Certificate Insurer, plus accrued interest  on
each at the Late Payment Rate.
 
    "Required Payments" means, with respect to any Distribution Date, the sum of
the Monthly Principal and Monthly Interest.
 
WITHHOLDING
 
    The  Trustee is required  to comply with all  federal income tax withholding
requirements respecting payments to  Certificateholders of interest or  original
issue  discount with  respect to  the Certificates  that the  Trustee reasonably
believes are applicable under the Code.  Foreign Owners will be subject to  U.S.
income  and  withholding  tax  unless  they  provide  certain  certifications as
described under "Certain Federal Income Tax Consequences -- Foreign Owners." The
consent of  neither the  Certificateholders nor  the Beneficial  Owners will  be
required  for such withholding. In  the event that the  Trustee does withhold or
causes to  be withheld  any  amount from  interest  or original  issue  discount
payments  or  advances thereof  to  any Certificateholders  pursuant  to federal
income tax withholding  requirements, the  Trustee is required  to indicate  the
amount  withheld  in  its  monthly report  to  such  Certificateholders.  If any
withholding  or  other  tax  is   imposed  by  any  jurisdiction,  neither   the
Certificateholders  nor the Owners have any right to receive additional interest
or other amounts in consequence thereof.
 
REPORTS TO CERTIFICATEHOLDERS
 
    On each Distribution Date, the Trustee will furnish or cause to be furnished
with each payment to Certificateholders, a statement (a "Monthly Report"), based
on information  in  the  Servicer's Certificate,  setting  forth  the  following
information for such Distribution Date:
 
        (a) the amount of the distribution allocable to principal, including any
    overdue principal;
 
        (b)  the amount of the distribution allocable to interest, including any
    overdue interest;
 
        (c) the  aggregate  amount of  fees  and compensation  received  by  the
    Servicer and the Trustee for the Collection Period;
 
        (d)  the  amount,  if any,  of  Insured  Payments with  respect  to such
    Distribution Date;
 
        (e) the amount, if any, withdrawn from the Reserve Account and the Yield
    Maintenance Account with respect to such Distribution Date;
 
        (f) the  aggregate  net  losses  on  the  Receivables  for  the  related
    Collection Period;
 
        (g)  the Pool Balance and  the Pool Factor as of  the end of the related
    Collection Period;
 
        (h) the  aggregate  principal  balance of  all  Receivables  which  were
    delinquent  30 days  or more as  of the  last day of  the related Collection
    Period; and
 
        (i) the  Certificate  Principal Balance  as  of such  Distribution  Date
    (after giving effect to the distributions on such Distribution Date).
 
                                       29
<PAGE>
EVIDENCE AS TO COMPLIANCE
 
    The  Pooling Agreement requires that on or  before December 31 of each year,
beginning December 31, 1997, the Servicer will deliver an officers'  certificate
to  the  Trustee  and  the  Certificate Insurer  stating  (i)  a  review  of the
activities of the Servicer during the preceding 12-month period ended  September
30  of  such year  (or such  longer or  shorter  period since  the date  of this
Agreement) and of its performance under this Agreement has been made under  such
officers' supervision and (ii) to the best of such officers' knowledge, based on
such review, the Servicer has fulfilled all of its obligations under the Pooling
Agreement  throughout  such  year,  or,  if there  has  been  a  default  in the
fulfillment of any such obligation, specifying  each such default known to  such
officers and the nature and status thereof.
 
    The  Servicer shall cause a firm of independent certified public accountants
(who may also render other services to the Servicer) to deliver to the  Trustee,
with  a copy to the Rating Agencies  and the Certificate Insurer and each holder
of the Certificates, within 90 days following the end of each fiscal year of the
Servicer, beginning with the Servicer's fiscal year ending September 30, 1997, a
written statement to the effect that  such firm has read the monthly  Servicer's
Certificates  delivered pursuant to  the Pooling Agreement  with respect to each
Collection Period  during  such  one-year  or (longer  or  shorter)  period  and
reviewed  the servicing of the Receivables by  the Servicer and that such review
(1) included  tests relating  to  automobile, light  duty  truck and  van  loans
serviced  for others in  accordance with the requirements  of the Uniform Single
Attestation Program for Mortgage Bankers, to  the extent the procedures in  such
program  are applicable  to the servicing  obligations set forth  in the Pooling
Agreement, and (2) except as described in the report, disclosed no exceptions or
errors in the  records relating to  automobile, light duty  truck and van  loans
serviced  for others that, in the firm's opinion, paragraph four of such program
requires such firm to report.
 
OTHER SERVICING PROCEDURES
 
    The Servicer will covenant  in the Pooling Agreement  that: (A) the  Vehicle
securing each Receivable will not be released from the security interest granted
by  the Receivable in  whole or in  part, except as  contemplated by the Pooling
Agreement; (B) the Servicer will not  impair in any material respect the  rights
of  the Trustee  or the  Certificateholders in  the Receivables,  certain rights
under  agreements  with  Dealers  related  to  breach  of  representations   and
warranties of Dealers with respect to the Receivables, or any physical damage or
other  insurance policy; and (C) the Servicer  will not increase or decrease the
amount of payments or the amount financed under a Receivable, or change the  APR
of  a Receivable; PROVIDED, HOWEVER, that the Servicer may extend any Receivable
for credit-related reasons that would be acceptable to the Servicer with respect
to retail installment sales contracts and  installment loans serviced by it  for
its  own account  in accordance  with its  customary standards.  However, if the
cumulative extensions with respect to any Receivable shall cause the term of any
such Receivable  to  extend  beyond  the  last  day  of  the  Collection  Period
immediately  preceding the Final Scheduled  Distribution Date, then the Servicer
shall be  obligated to  purchase  such Receivable  as of  the  last day  of  the
Collection  Period following  the Collection Period  in which  the extension was
made (or, at  the Servicer's  election, as  of the  last day  of the  Collection
Period or earlier under certain circumstances).
 
    In  the event of  a breach by  the Servicer of  any covenant described above
that materially  and adversely  affects a  Receivable or  the interests  of  the
Trust, the Certificateholders or the Certificate Insurer in such Receivable, the
Servicer,  unless such breach has  been cured by the  last day of the Collection
Period following the Collection  Period during which  the Servicer became  aware
of,  or received written notice of, such breach, will be required to purchase as
of such  day  (or, at  the  Servicer's  election, as  of  the last  day  of  the
Collection  Period during which such breach  was discovered) the Receivable from
the Trustee for  the Purchase Amount  which shall be  paid on the  Determination
Date   in   such  subsequent   Collection  Period   or  earlier   under  certain
circumstances. The purchase obligation will constitute the sole remedy available
to the  Certificateholders or  the Trustee  against the  Servicer for  any  such
uncured breach, except with respect to certain indemnities of the Servicer under
the  Pooling Agreement related  thereto. Payment of the  Purchase Amounts is not
covered by the Certificate Insurance Policy.
 
    The Pooling  Agreement  will also  require  the  Servicer to  charge  off  a
Receivable  as a Defaulted Receivable in accordance with its customary standards
and to follow such of its normal collection practices
 
                                       30
<PAGE>
and procedures as it deems necessary or advisable, and that are consistent  with
the  standard of  care required  by the Pooling  Agreement, to  realize upon any
Receivable. The Servicer  may sell  the Vehicle  securing such  Receivable at  a
judicial sale or take any other action permitted by applicable law. See "Certain
Legal  Aspects of the Receivables." The net proceeds of such realization will be
deposited into the Collection  Account at the time  and in the manner  described
above.
 
CERTAIN MATTERS REGARDING THE SERVICER
 
    The Pooling Agreement will provide that the Servicer may not resign from its
obligations  and duties as  Servicer thereunder, except  upon determination that
the performance by such Servicer of  such duties is no longer permissible  under
applicable law. No such resignation will become effective until the Trustee or a
successor  servicer  acceptable  to  the Certificate  Insurer  has  assumed such
Servicer's servicing obligations and duties under the Pooling Agreement.
 
    The Pooling Agreement will further provide that neither the Servicer nor any
of its respective directors, officers, employees,  or agents shall be under  any
liability  to the Trust or  the Certificateholders for taking  any action or for
refraining from taking  any action  pursuant to  the Pooling  Agreement, or  for
errors  in judgment; PROVIDED,  HOWEVER, that neither the  Servicer nor any such
person will be protected against any  liability that would otherwise be  imposed
by  reason of willful misfeasance, bad faith or negligence in the performance of
duties or by reason of reckless disregard of obligations and duties  thereunder.
In  addition, the Pooling Agreement  will provide that the  Servicer is under no
obligation to  appear in,  prosecute, or  defend any  legal action  that is  not
incidental  to its  servicing responsibilities  under the  Pooling Agreement and
that, in its opinion, may cause it to incur any expense or liability.
 
    Under the circumstances specified in the Pooling Agreement, any entity  into
which  the Servicer may be merged or  consolidated, or any entity resulting from
any merger or  consolidation to which  the Servicer  is a party,  or any  entity
succeeding  to the business of the Servicer  or, with respect to its obligations
as Servicer, which corporation  or other entity in  each of the foregoing  cases
assumes  the obligations of the Servicer, will  be the successor to the Servicer
under the Pooling Agreement.
 
SERVICER DEFAULT
 
    Any of the following events will  constitute a "Servicer Default" under  the
Pooling  Agreement: (i) any failure by the Servicer to deliver to the Trustee on
or before the Determination Date the Servicer's Certificate or to deliver to the
Trustee for distribution to the  Certificateholders any required payment,  which
failure  continues unremedied  for more than  three Business  Days after written
notice from (x)  the Trustee, the  Holders of Certificates  evidencing not  less
than 25% of the Certificate Principal Balance and the Certificate Insurer or (y)
the  Certificate Insurer is  received by the  Servicer; (ii) any  failure by the
Servicer or the Seller duly  to observe or perform  in any material respect  any
other  covenant or agreement of the Servicer or  the Seller, as the case may be,
in the Pooling  Agreement, which  failure materially and  adversely affects  the
rights of the Certificateholders and which continues unremedied for more than 30
days  after the giving of written notice of  such failure (x) to the Servicer or
the Seller, as the case may be,  by the Trustee and by the Certificate  Insurer,
(y) to the Servicer or the Seller, as the case may be, and to the Trustee by the
Certificateholders  evidencing not  less than  25% of  the Certificate Principal
Balance and by the Certificate Insurer or (z) to the Servicer or the Seller,  as
the  case may be, by the Certificate Insurer; and (iii) any Insolvency Event. An
"Insolvency Event"  shall  mean  financial  insolvency,  readjustment  of  debt,
marshalling  of assets and  liabilities, or similar  proceedings with respect to
the Servicer and certain  actions by the Servicer  indicating its insolvency  or
inability to pay its obligations.
 
REMOVAL OF THE SERVICER
 
    The  Servicer  can only  be removed  pursuant  to a  Servicer Default.  If a
Servicer Default shall have occurred and be continuing, (x) with the consent  of
the Certificate Insurer, either the Trustee or the Certificateholders evidencing
not  less than 51% of  the Certificate Principal Balance  or (y) the Certificate
Insurer shall give written notice to the  Servicer of the termination of all  of
the  rights and obligations of the Servicer  under the Pooling Agreement. On and
after the time the Servicer receives a notice of termination, the Trustee  shall
be  the successor in all respects to the Servicer in its capacity as servicer of
the Receivables under  the Pooling Agreement.  The Trustee may,  if it shall  be
unwilling    to    so   act,    or   shall,    if   it    is   unable    to   so
 
                                       31
<PAGE>
act, appoint, or petition a court of competent jurisdiction for the  appointment
of,  a  successor  Servicer acceptable  to  the  Certificate Insurer  to  act as
successor to the outgoing Servicer under the Pooling Agreement.
 
WAIVER OF PAST DEFAULTS
 
    The Holders  of Certificates  evidencing  at least  51% of  the  Certificate
Principal  Balance  (with  the  consent  of  the  Certificate  Insurer),  or the
Certificate  Insurer,  may  waive  certain  defaults  by  the  Servicer  in  the
performance of its obligations under the Pooling Agreement. No such waiver shall
impair  the Certificate Insurer's or the Certificateholders' rights with respect
to subsequent defaults.
 
OPTIONAL TERMINATION
 
    The Pooling Agreement will provide  that on any Distribution Date  following
the  Record  Date on  which  the Pool  Balance  is 5%  or  less of  the Original
Certificate Principal Balance, the  Seller will have the  option to acquire  all
rights,  title and interest in  all, but not less  than all, Receivables held in
the Trust, by paying into the Trust for retirement of the Certificates an amount
equal to the aggregate Purchase Amounts  for the Receivables, together with  any
Reimbursement Amounts then owed to the Certificate Insurer.
 
AMENDMENT
 
    The Pooling Agreement may be amended by agreement of the Trustee, the Seller
and  the Servicer at any time, without the consent of the Certificateholders but
with the consent of the Certificate Insurer, to cure any ambiguity or defect, to
correct or supplement any provisions therein, to correct any typographical error
or to add  any other  provisions with respect  to matters  or questions  arising
thereunder,  upon receipt  of an  opinion of  counsel to  the Trustee  that such
amendment will not adversely affect in any material respect the interests of any
Certificateholder or the Certificate Insurer.
 
    The Pooling Agreement may also be amended from time to time by the  Trustee,
the  Seller and  the Servicer  with the consent  of the  Certificate Insurer and
Holders of  Certificates  evidencing  not  less  than  51%  of  the  Certificate
Principal Balance for the purpose of adding any provisions to or changing in any
manner  or eliminating  any of  the provisions  of the  Pooling Agreement  or of
modifying in any manner the rights of the Certificateholders; PROVIDED, HOWEVER,
that no such amendment shall (a) increase or reduce in any manner the amount of,
or accelerate or delay the timing of, collections of payments on the Receivables
or distributions which are  required to be made  on any Certificate without  the
consent of the Holder of such Certificate or (b) reduce the aforesaid percentage
of  Certificateholders required to  consent to any  amendment, without unanimous
consent of the Certificateholders.
 
    The  Trustee   is  required   under  the   Pooling  Agreement   to   furnish
Certificateholders, the Certificate Insurer and the Rating Agencies with written
notice  of the substance of any such amendment to the Pooling Agreement promptly
upon execution of such amendment.
 
DUTIES AND IMMUNITIES OF THE TRUSTEE
 
    The Trustee will make no representations  as to the validity or  sufficiency
of  the  Pooling  Agreement,  the Certificates  (other  than  the authentication
thereof) or of any  Receivable or related document  and will not be  accountable
for  the use or  application by the  Seller of any  funds paid to  the Seller in
consideration of  the sale  of the  Certificates. If  no Servicing  Default  has
occurred,  then  the  Trustee will  be  required  to perform  only  those duties
specifically required of it under  the Pooling Agreement. However, upon  receipt
of   the  various  resolutions,   certificates,  statement,  opinions,  reports,
documents, orders  or other  instruments required  to be  furnished to  it,  the
Trustee will be required to examine them to determine whether they conform as to
form to the requirements of the Pooling Agreement.
 
    No  recourse is available  based on any provision  of the Pooling Agreement,
the Certificates  or any  Receivable or  assignment thereof  against First  Bank
National  Association,  in  its  individual capacity,  and  First  Bank National
Association shall not have any personal obligation, liability or duty whatsoever
to any Certificateholder or any other person with respect to any such claim  and
such  claim  shall  be  asserted  solely  against  the  Trust  Property  or  any
indemnitor, except for such liability as is determined to have resulted from the
Trustee's own negligence or willful  misconduct. No Certificateholder will  have
any right under the
 
                                       32
<PAGE>
Pooling  Agreement  to  institute any  proceeding  with respect  to  the Pooling
Agreement, unless such Certificateholder previously received the consent of  the
Certificate  Insurer and has given to the  Trustee written notice of default and
further, unless the holders of Certificates evidencing not less than 25% of  the
Certificate  Principal Balance  have made  written request  upon the  Trustee to
institute such proceeding in its own name as Trustee thereunder and have offered
to the Trustee reasonable indemnity and the Trustee for 30 days has neglected or
refused to institute any such proceedings.
 
    The Trustee may resign,  subject to the conditions  set forth below, at  any
time  upon written notice to the Servicer, in which event the Servicer, with the
consent of the  Certificate Insurer, will  be obligated to  appoint a  successor
Trustee.  If no successor Trustee shall have been so appointed and have accepted
such appointment within 30 days after the giving of such notice of  resignation,
the  resigning Trustee  may petition a  court of competent  jurisdiction for the
appointment of  a  successor  Trustee.  Any successor  Trustee  shall  meet  the
financial  and other standards  for qualifying as a  successor Trustee under the
Pooling Agreement.  The Servicer  may also  remove the  Trustee if  the  Trustee
ceases  to be eligible  to continue as  such under the  Pooling Agreement, or is
legally unable to act, or if the Trustee is adjudicated to be insolvent. In such
circumstances, the  Servicer  will also  be  obligated to  appoint  a  successor
Trustee.  Any  resignation  or  removal  of the  Trustee  and  appointment  of a
successor Trustee will not become effective  without the written consent of  the
Certificate  Insurer and  until acceptance of  the appointment  by the successor
Trustee.
 
    The Pooling Agreement provides that the Trustee shall prepare or shall cause
to be prepared  any tax  returns required  to be filed  by the  Trust and  shall
promptly sign and file such returns. In addition, the Pooling Agreement provides
that  in no  event shall  the Trustee  be liable  for any  liabilities, costs or
expenses of the  Trust or the  Certificateholders under any  tax law,  including
without  limitation federal, state or local income  or excise taxes or any other
tax imposed on or measured  by income (or any  interest or penalty with  respect
thereto or arising from a failure to comply therewith).
 
    The  Servicer  will indemnify,  defend and  hold  harmless the  Trustee, its
officers, directors, employees and agents  and the Certificate Insurer from  and
against  any loss, liability or expense incurred without negligence or bad faith
on the part of the Trustee or  its officers, directors, employees or agents  and
arising  out of or  in connection with  the acceptance or  administration by the
Trustee of the trust created pursuant  to the Pooling Agreement, as  applicable,
including  the  costs and  expenses  of defending  itself  against any  claim or
liability in connection with the exercise or performance of any of the Trustee's
powers or duties under the Pooling Agreement.
 
                            THE CERTIFICATE INSURER
 
    The  Certificate  Insurer,  formerly  known  as  Municipal  Bond   Investors
Assurance Corporation, is the principal operating subsidiary of MBIA Inc., a New
York  Stock Exchange listed company. MBIA Inc. is not obligated to pay the debts
of or  claims  against  the  Certificate Insurer.  The  Certificate  Insurer  is
domiciled in the State of New York and licensed to do business in all 50 states,
the  District of Columbia, the Commonwealth  of Puerto Rico, the Commonwealth of
the Northern Mariana Islands,  the Virgin Islands of  the United States and  the
Territory  of  Guam. The  Certificate  Insurer has  one  European branch  in the
Republic of France.
 
    All information regarding the Certificate Insurer, a wholly owned subsidiary
of MBIA Inc., including the financial statements of the Certificate Insurer  for
the year ended December 31, 1995, prepared in accordance with generally accepted
accounting  principles, included in the Annual Report  on Form 10-K of MBIA Inc.
for the year ended December 31,  1995, is hereby incorporated by reference  into
this Prospectus and shall be deemed to be a part hereof. Any statement contained
in  a document incorporated by reference  herein shall be modified or superseded
for purposes of this Prospectus to the extent that a statement contained  herein
or  in  any other  subsequently  filed document  which  also is  incorporated by
reference herein  modifies  or  supersedes  such  statement.  Any  statement  so
modified or superseded shall not be deemed, except as so modified or superseded,
to constitute a part of this Prospectus.
 
                                       33
<PAGE>
    The  tables below present selected  financial information of the Certificate
Insurer determined in accordance with statutory accounting practices  prescribed
or  permitted by insurance regulatory authorities ("SAP") and generally accepted
accounting principles ("GAAP"):
 
<TABLE>
<CAPTION>
                                                          SAP
                                          -----------------------------------
                                          DECEMBER 31, 1995   MARCH 31, 1996
                                          -----------------  ----------------
                                              (AUDITED)        (UNAUDITED)
                                                     (IN MILLIONS)
<S>                                       <C>                <C>
Admitted Assets.........................  $        3,814     $        3,989
Liabilities.............................           2,540              2,672
Capital and Surplus.....................           1,274              1,317
</TABLE>
 
<TABLE>
<CAPTION>
                                                         GAAP
                                          -----------------------------------
                                          DECEMBER 31, 1995   MARCH 31, 1996
                                          -----------------  ----------------
                                              (AUDITED)        (UNAUDITED)
                                                     (IN MILLIONS)
<S>                                       <C>                <C>
Assets..................................  $        4,463     $        4,548
Liabilities.............................           1,937              2,006
Shareholder's Equity....................           2,526              2,542
</TABLE>
 
    Audited financial statements of the  Certificate Insurer as of December  31,
1995  and 1994 and for each of the  three years in the period ended December 31,
1995 are included herein  as Appendix A. Unaudited  financial statements of  the
Certificate Insurer for the three-month period ended March 31, 1996 are included
herein  as Appendix B. Such financial statements have been prepared on the basis
of generally accepted accounting principles. Copies of the Certificate Insurer's
1995 year-end audited financial statements prepared in accordance with statutory
accounting practices are available from the Certificate Insurer. The address  of
the Certificate Insurer is 113 King Street, Armonk, New York 10504.
 
    A  copy of the Annual Report on Form 10-K of MBIA Inc. is available from the
Certificate Insurer or the  Securities and Exchange  Commission. The address  of
the Certificate Insurer is 113 King Street, Armonk, New York 10504.
 
    The  Certificate Insurer does not accept any responsibility for the accuracy
or completeness of this  Prospectus or any  information or disclosure  contained
herein,  or omitted  herefrom, other  than with respect  to the  accuracy of the
information regarding the Certificate  Insurance Policy and Certificate  Insurer
set  forth under  the headings  "THE CERTIFICATE  INSURER" and  "THE CERTIFICATE
INSURANCE POLICY" and in Appendices A and B.
 
    Moody's rates the claims paying ability of the Certificate Insurer "Aaa."
 
    S&P rates the claims paying ability of the Certificate Insurer "AAA."
 
    Fitch rates the claims paying ability of the Certificate Insurer "AAA."
 
    Each rating of  the Certificate Insurer  should be evaluated  independently.
The  ratings reflect  the respective rating  agency's current  assessment of the
creditworthiness of the Certificate Insurer and its ability to pay claims on its
policies of insurance.  Any further explanation  as to the  significance of  the
above ratings may be obtained only from the applicable rating agency.
 
    The above ratings are not recommendations to buy, sell or hold Certificates,
and  such ratings may  be subject to revision  or withdrawal at  any time by the
rating agencies. Any downward revision or withdrawal of any of the above ratings
may have  an  adverse  effect on  the  market  price of  the  Certificates.  The
Certificate  Insurer does not guaranty the  market price of the Certificates nor
does it guaranty that the  ratings on the Certificates  will not be reversed  or
withdrawn.
 
                                       34
<PAGE>
                        THE CERTIFICATE INSURANCE POLICY
 
    The  following information has  been supplied by  MBIA Insurance Corporation
(the "Certificate Insurer") for inclusion in this Prospectus.
 
    The Certificate Insurer, in consideration of the payment of the premium  and
subject   to   the  terms   of   the  Certificate   Insurance   Policy,  thereby
unconditionally and irrevocably guarantees to any Owner that an amount equal  to
each  full and complete Insured Payment will  be received by the Trustee, or its
successor, as  trustee  for  the  Owners,  on behalf  of  the  Owners  from  the
Certificate  Insurer,  for distribution  by the  Trustee to  each Owner  of each
Owner's proportionate share  of the Insured  Payment. The Certificate  Insurer's
obligations  under the Certificate Insurance Policy with respect to a particular
Insured Payment shall be discharged to the extent funds equal to the  applicable
Insured  Payment are  received by  the Trustee,  whether or  not such  funds are
properly applied by the Trustee. Insured Payments shall be made only at the time
set forth  in the  Certificate  Insurance Policy  and no  accelerated  Insurance
Payments  shall  be made  regardless of  any  acceleration of  the Certificates,
unless such acceleration is at the sole option of the Insurer.
 
    Notwithstanding the foregoing  paragraph, the  Certificate Insurance  Policy
does not cover shortfalls, if any, attributable to the liability of the Trust or
the  Trustee for withholding taxes, if  any (including interest and penalties in
respect of any such liability).
 
    The Certificate Insurer will  pay any Insured Payment  that is a  Preference
Amount  on the Business  Day following receipt  on a Business  Day by the Fiscal
Agent (as described below) of  (i) a certified copy  of the order requiring  the
return  of a preference payment, (ii) an  opinion of counsel satisfactory to the
Certificate Insurer that such order is final and not subject to appeal, (iii) an
assignment in such form  as is reasonably required  by the Certificate  Insurer,
irrevocably  assigning to the  Certificate Insurer all rights  and claims of the
Owner relating to  or arising under  the Certificates against  the debtor  which
made  such  preference  payment or  otherwise  with respect  to  such preference
payment and  (iv)  appropriate instruments  to  effect the  appointment  of  the
Certificate  Insurer as agent for such Owner  in any legal proceeding related to
such preference payment, such  instruments being in a  form satisfactory to  the
Certificate  Insurer, provided that  if such documents  are received after 12:00
noon New York City time on such Business Day, they will be deemed to be received
on the following Business Day. Such payments shall be disbursed to the  receiver
or  trustee  in bankruptcy  named in  the  final order  of the  court exercising
jurisdiction on behalf of the  Owner and not to  any Owner directly unless  such
Owner  has  returned principal  or  interest paid  on  the Certificates  to such
receiver or trustee in bankruptcy, in which case such payment shall be disbursed
to such Owner.
 
    The Certificate  Insurer  will  pay  any  other  amount  payable  under  the
Certificate  Insurance Policy no later than 12:00 noon New York City time on the
later of the Distribution Date on which the related Deficiency Amount is due  or
the third Business Day following receipt in New York, New York on a Business Day
by  State  Street  Bank  and  Trust  Company,  N.A.,  as  Fiscal  Agent  for the
Certificate Insurer or any successor  fiscal agent appointed by the  Certificate
Insurer  (the "Fiscal Agent") of a Notice (as described below), provided that if
such Notice is received  after 12:00 noon  New York City  time on such  Business
Day, it will be deemed to be received on the following Business Day. If any such
Notice  received  by the  Fiscal Agent  is not  in proper  form or  is otherwise
insufficient for the  purpose of  making claim under  the Certificate  Insurance
Policy  it shall  be deemed not  to have been  received by the  Fiscal Agent for
purposes of this paragraph, and the Certificate Insurer or the Fiscal Agent,  as
the case may be, shall promptly so advise the Trustee and the Trustee may submit
an amended Notice.
 
    Insured Payments due under the Certificate Insurance Policy unless otherwise
stated therein will be disbursed by the Fiscal Agent to the Trustee on behalf of
the  Owners by wire transfer of immediately available funds in the amount of the
Insured Payment  less, in  respect  of Insured  Payments related  to  Preference
Amounts,  any amount held by the Trustee for the payment of such Insured Payment
and legally available therefor.
 
    The Fiscal Agent is the agent of the Certificate Insurer only and the Fiscal
Agent shall in no event be liable to Owners for any acts of the Fiscal Agent  or
any  failure of the  Certificate Insurer to  deposit, or cause  to be deposited,
sufficient funds to make payments due under the Certificate Insurance Policy.
 
                                       35
<PAGE>
    As used in the Certificate Insurance Policy, the following terms shall  have
the following meanings:
 
    "AGREEMENT"  means the Pooling  and Servicing Agreement dated  as of June 1,
1996 among Chevy Chase Bank, F.S.B., as Seller and as Servicer, and the Trustee,
as trustee, without regard to any  amendment or supplement thereto, unless  such
amendment  or  modification  has been  approved  in writing  by  the Certificate
Insurer.
 
    "BUSINESS DAY" means any  day other than  a Saturday, a Sunday  or a day  on
which  banking institutions in  New York City,  Chevy Chase, Maryland  or in the
city in which the Corporate Trust Office  of the Trustee under the Agreement  or
the  Certificate  Insurer  is located  are  authorized  or obligated  by  law or
executive order to close.
 
    "DEFICIENCY AMOUNT" means the excess, if any, of Required Payments over  Net
Available Distribution Amount for such Distribution Date.
 
    "INSURED  PAYMENT" means  (i) as  of any  Distribution Date,  any Deficiency
Amount and (ii) any Preference Amount.
 
    "NOTICE" means the telephonic or  telegraphic notice, promptly confirmed  in
writing  by telecopy  substantially in  the form  of Exhibit  A attached  to the
Certificate Insurance Policy, the original of which is subsequently delivered by
registered or certified mail,  from the Trustee  specifying the Insured  Payment
which shall be due and owing on the applicable Distribution Date.
 
    "OWNER"  means  each  Holder  (as  defined in  the  Agreement)  who,  on the
applicable Distribution  Date, is  entitled under  the terms  of the  applicable
Certificates to payment thereunder.
 
    "PREFERENCE  AMOUNT" means any amount previously  distributed to an Owner on
the Certificates that is  recoverable and sought to  be recovered as a  voidable
preference  by a trustee in bankruptcy  pursuant to the United States Bankruptcy
Code (11 U.S.C.),  as amended  from time  to time,  in accordance  with a  final
nonappealable order of a court having competent jurisdiction.
 
    Capitalized terms used in the Certificate Insurance Policy and not otherwise
defined  in the Certificate Insurance Policy  shall have the respective meanings
set forth  in the  Agreement as  of the  date of  execution of  the  Certificate
Insurance   Policy,  without  giving  effect  to  any  subsequent  amendment  or
modification to the Agreement,  unless such amendment  or modification has  been
approved in writing by the Certificate Insurer.
 
    Any  notice under the Certificate Insurance  Policy or service of process on
the Fiscal Agent of the  Certificate Insurer may be  made at the address  listed
below  for the Fiscal Agent of the  Certificate Insurer or such other address as
the Certificate Insurer shall specify in writing to the Trustee.
 
    The notice address of the Fiscal Agent is 15th Floor, 61 Broadway, New York,
New York 10006 Attention: Municipal Registrar  and Paying Agency, or such  other
address as the Fiscal Agent shall specify to the Trustee in writing.
 
    The  Certificate Insurance Policy is being issued under and pursuant to, and
shall be construed  under, the laws  of the  State of New  York, without  giving
effect to the conflict of laws principles thereof.
 
    The insurance provided by the Certificate Insurance Policy is not covered by
the Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.
 
    The  Certificate  Insurance Policy  is not  cancelable  for any  reason. The
premium on the  Certificate Insurance Policy  is not refundable  for any  reason
including payment, or provision being made for payment, prior to maturity of the
Certificates.
 
                                       36
<PAGE>
                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES
 
SECURITY INTEREST IN VEHICLES
 
    Retail  installment  sale  contracts  and  installment  loans  such  as  the
Receivables evidence the credit sale of automobiles, light duty trucks and  vans
by  dealers to  obligors; the  contracts and  the installment  loan and security
agreements also  constitute personal  property security  agreements and  include
grants  of  security interests  in  the vehicles  under  the UCC.  Perfection of
security interests in the  vehicles is generally governed  by the motor  vehicle
registration  laws of the  state in which  the vehicle is  located. In Maryland,
Virginia and North Carolina, the jurisdictions in which most of the Vehicles are
located, a  security interest  in a  vehicle  is perfected  by notation  of  the
secured  party's lien on the vehicle's certificate of title and, in Virginia and
North Carolina, by delivery  of the certificate of  title to the secured  party.
Each  Receivable  prohibits the  sale  or transfer  of  the Vehicle  without the
consent of the applicable Lender.
 
    Pursuant to  the Pooling  Agreement,  the Seller  will assign  its  security
interests in the Vehicles to the Trustee. However, because of the administrative
burden  and  expense,  neither  the  Lender  nor  the  Trustee  will  amend  any
certificate of title  to identify  the Trust  as the  new secured  party on  the
certificates  of title  relating to the  Vehicles. Also, the  Bank, as Servicer,
will continue to hold any certificates of title relating to the Vehicles in  its
possession  as custodian  for the  Trustee pursuant  to the  Agreement. See "The
Certificates -- Conveyance of Receivables."
 
    Under the  laws  of Virginia  and  North  Carolina, such  an  assignment  of
security  interests may  not be,  and under  the laws  of Maryland  will not be,
sufficient to  convey  to  the  Trustee  perfected  security  interests  in  the
Vehicles.
 
    Because  the Trust is not identified as the secured party on the certificate
of title, the security interest of the Trust in the vehicle could be defeated in
certain circumstances. In the absence of  fraud or forgery by the vehicle  owner
or  the Bank or  CFC or administrative error  by state or  local agencies or the
Bank, the notation of the lien  of the Bank (or of  CFC with respect to the  CFC
Receivables)  on  the certificates  should be  sufficient  to protect  the Trust
against the right of  subsequent purchasers of a  Vehicle or subsequent  lenders
who take a security interest in a Vehicle. If there are any Vehicles as to which
the  Bank or CFC  failed to obtain  a perfected security  interest, its security
interest would be  subordinate to,  among others, subsequent  purchasers of  the
Vehicles  and holders of perfected security  interests. Such a failure, however,
would constitute a breach of the  Bank's warranties under the Pooling  Agreement
and  would create an obligation of the Bank to repurchase the related Receivable
unless the breach is cured. See "The Certificates -- Conveyance of Receivables."
 
    Under the laws of most states, the perfected security interest in a  vehicle
continues  for four months  after a vehicle is  moved to a  state other than the
state which issued  the certificate of  title and thereafter  until the  vehicle
owner  re-registers the vehicle in  the new state. A  majority of states require
surrender of a  certificate of title  to re-register a  vehicle; accordingly,  a
secured  party must surrender possession if it holds the certificate of title to
the vehicle. Thus, the  secured party would have  the opportunity to  re-perfect
its  security interest in the vehicle in the state of relocation. In states that
do not  require a  certificate of  title for  registration of  a motor  vehicle,
re-registration could defeat perfection.
 
    In  the ordinary  course of servicing  receivables, the Bank  takes steps to
effect re-perfection upon  receipt of notice  of re-registration or  information
from the obligor as to relocation. Similarly, when an obligor sells a vehicle, a
majority  of  states require  surrender of  a  certificate of  title to  issue a
certificate of title in the name of the purchaser, in such states the Bank  must
surrender possession of the certificate of title, if it holds the certificate of
title,  and accordingly will have an  opportunity to require satisfaction of the
related Receivable before release of the lien. Under the Pooling Agreement,  the
Servicer is obligated to take appropriate steps, at its own expense, to maintain
perfection of security interests in the Vehicles.
 
    Under  the  laws of  most states,  liens  for repairs  performed on  a motor
vehicle and liens for certain unpaid  taxes take priority over even a  perfected
security    interest   in   a   Vehicle.   The   Code   also   grants   priority
 
                                       37
<PAGE>
to certain federal  tax liens  over the  lien of a  secured party.  The laws  of
certain  states and federal law permit  the confiscation of motor vehicles under
certain circumstances if used  in unlawful activities, which  may result in  the
loss  of a secured party's perfected  security interest in the confiscated motor
vehicle.
 
    The Seller  will represent  that,  as of  the  Closing Date,  each  security
interest in a Vehicle is or will be prior to all other present liens (other than
tax  liens and liens that arise by operation of law) upon and security interests
in such Vehicle. However, liens for repairs  or taxes, or the confiscation of  a
Vehicle,  could arise or occur  at any time during the  term of a Receivable. No
notice will be given to  the Trustee or Certificateholders  in the event such  a
lien arises or confiscation occurs.
 
REPOSSESSION
 
    In  the event  of default by  an Obligor,  the holder of  the related retail
installment sale contract has all the remedies of a secured party under the UCC,
except where specifically  limited by other  state laws. The  UCC remedies of  a
secured  party include the right to repossession by self-help means, unless such
means would constitute a  breach of the peace.  Unless a vehicle is  voluntarily
surrendered,  self-help repossession is accomplished simply by taking possession
of the related financed vehicle. In cases where the Obligor objects or raises  a
defense  to repossession,  or if otherwise  required by applicable  state law, a
court order is obtained from the  appropriate state court, and the vehicle  must
then  be recovered  in accordance  with that  order. In  some jurisdictions, the
secured party is required to notify the debtor of the default and the intent  to
repossess  the collateral and give the debtor a time period within which to cure
the default prior  to repossession. Generally,  this right of  cure may only  be
exercised  on  a limited  number of  occasions  during the  term of  the related
contract. Other jurisdictions permit repossession without prior notice if it can
be accomplished without a breach of the peace (although in some states, a course
of conduct in which  the creditor has  accepted late payments  has been held  to
create a right by the Obligor to receive prior notice).
 
NOTICE OF SALE; REDEMPTION RIGHTS
 
    The  UCC and other state laws require a secured party to provide the Obligor
with reasonable notice of the date, time and place of any public sale and/or the
date after which any private  sale of the collateral  may be held. In  addition,
some  states  also  impose  substantive  timing  requirements  on  the  sale  of
repossessed vehicles in certain circumstances and/or various substantive  timing
and  content  requirements  on  such  notices.  In  most  states,  under certain
circumstances after a  financed vehicle  has been repossessed,  the Obligor  may
redeem  the collateral by  paying the delinquent  installments and other amounts
due. The Obligor has the right to redeem the collateral prior to actual sale  or
entry  by the secured party into a contract for sale of the collateral by paying
the secured  party  the unpaid  principal  balance of  the  obligation,  accrued
interest  thereon, reasonable expenses for  repossessing, holding, and preparing
the collateral  for  disposition and  arranging  for  its sale,  plus,  in  some
jurisdictions,  reasonable attorneys' fees  and legal expenses  or in some other
states, by payment of delinquent installments on the unpaid principal balance of
the related obligation.
 
DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS
 
    The proceeds of resale  of the Vehicles generally  will be applied first  to
the  expenses of  resale and  repossession and then  to the  satisfaction of the
indebtedness.  In  many  instances,  the  remaining  principal  amount  of  such
indebtedness  will exceed  such proceeds. Under  the UCC and  laws applicable in
some states, a creditor is  entitled to bring an  action to obtain a  deficiency
judgment  from a debtor for any deficiency on repossession and resale of a motor
vehicle securing such debtor's loan; however, in some states, a creditor may not
seek a deficiency judgment from a  debtor whose financed vehicle had an  initial
cash  sales  price  below  some requisite  dollar  amount.  Some  states, impose
prohibitions or limitations  or notice  requirements on  actions for  deficiency
judgments.  In  addition  to the  notice  requirement described  above,  the UCC
requires that  every aspect  of the  sale or  other disposition,  including  the
method,  manner, time, place and terms, be "commercially reasonable." Generally,
courts have held that when a sale is not "commercially reasonable," the  secured
party loses its right to a deficiency judgment. In addition, the UCC permits the
debtor or other interested party to recover for any loss caused by noncompliance
with  the provisions  of the  UCC. Also, prior  to a  sale, the  UCC permits the
debtor or other interested person to obtain an order mandating that the  secured
party  refrain from disposing  of the collateral  if it is  established that the
secured
 
                                       38
<PAGE>
party is not proceeding  in accordance with the  "default" provisions under  the
UCC.  However, the deficiency judgment would  be a personal judgment against the
Obligor for the shortfall, and a defaulting Obligor can be expected to have very
little capital or sources of income available following repossession. Therefore,
in many cases, it may not be useful to seek a deficiency judgment or, if one  is
obtained, it may be settled at a significant discount or be uncollectible.
 
    Occasionally,  after resale  of a  vehicle and  payment of  all expenses and
indebtedness, there is a surplus  of funds. In that  case, the UCC requires  the
creditor  to remit the surplus to any  holder of a subordinate lien with respect
to the vehicle or if no such lienholder exists or if there are remaining  funds,
the  UCC requires  the creditor to  remit the  surplus to the  Obligor under the
contract.
 
CONSUMER PROTECTION LAWS
 
    Numerous federal and state consumer protection laws and related  regulations
impose  substantial  requirements  upon  creditors  and  servicers  involved  in
consumer finance. These laws include the Truth-in-Lending Act, the Equal  Credit
Opportunity  Act, the Federal Trade Commission Act, the Fair Credit Billing Act,
the Fair  Credit Reporting  Act, the  Fair Debt  Collection Practices  Act,  the
Magnuson-Moss  Warranty Act,  the Federal Reserve  Board's Regulations  B and Z,
state adaptations  of the  National Consumer  Act and  of the  Uniform  Consumer
Credit  Code, state  motor vehicle retail  installment sale  acts, state "lemon"
laws and other  similar laws.  In addition, the  laws of  certain states  impose
finance  charge  ceilings and  other restrictions  on consumer  transactions and
require contract disclosures in  addition to those  required under federal  law.
These requirements impose specific statutory liabilities upon creditors who fail
to  comply with their provisions. In some cases, this liability could affect the
ability of an assignee such as the Trustee to enforce consumer finance contracts
such as the Receivables.
 
    The so-called "Holder-in-Due-Course  Rule" of the  Federal Trade  Commission
(the  "FTC Rule") has the  effect of subjecting any assignee  of the seller in a
consumer credit transaction (and certain related creditors and their  assignees)
to  all claims and  defenses which the  Obligor in the  transaction could assert
against the seller. Liability under the FTC Rule is limited to the amounts  paid
by  the Obligor under the  contract, and the holder of  the contract may also be
unable to collect any balance remaining due thereunder from the Obligor. The FTC
Rule is generally duplicated  by the Uniform Consumer  Credit Code, other  state
statutes or the common law in certain states. To the extent that the Receivables
will  be subject to the requirements of the  FTC Rule, the Trustee, as holder of
the Receivables, will be subject to any claims or defenses that the purchaser of
the related Vehicle may assert against  the seller of such Vehicle. Such  claims
will  be limited to a maximum liability equal to the amounts paid by the Obligor
under the related Receivable.
 
    Under most state vehicle dealer  licensing laws, sellers of automobiles  and
light  duty trucks are required to be  licensed to sell vehicles at retail sale.
In addition, with respect to used vehicles, the Federal Trade Commission's  Rule
on  Sale of Used  Vehicles requires that  all sellers of  used vehicles prepare,
complete and display a "Buyer's Guide" which explains the warranty coverage  for
such  vehicles. Furthermore, Federal Odometer  Regulations promulgated under the
Motor Vehicle Information and Cost Savings Act and the motor vehicle title  laws
of  most states  require that  all sellers  of used  vehicles furnish  a written
statement signed by the seller certifying the accuracy of the odometer  reading.
If  a seller is not  properly licensed or if either  a Buyer's Guide or Odometer
Disclosure Statement was not provided to the purchaser of a Vehicle, the Obligor
may be able to assert a defense against the seller of the Vehicle. If an Obligor
on a Receivable  were successful  in asserting any  such claim  or defense,  the
Servicer would pursue on behalf of the Trust any reasonable remedies against the
seller  or manufacturer of the vehicle, subject to certain limitations as to the
expense of any such action specified in the Pooling Agreement.
 
    Any loss  relating  to any  such  claim, to  the  extent not  covered  by  a
withdrawal  from the  Reserve Account  or from  a payment  under the Certificate
Insurance Policy could result in losses to the Certificateholders. If an Obligor
were successful in  asserting any  such claim or  defense as  described in  this
paragraph  or the  two immediately preceding  paragraphs, such  claim or defense
would constitute a  breach of a  representation and warranty  under the  Pooling
Agreement and would create an obligation of the Seller to repurchase the related
Receivable unless the breach were cured.
 
                                       39
<PAGE>
    Courts have applied general equitable principles to secured parties pursuing
repossession  or  litigation  involving  deficiency  balances.  These  equitable
principles may have the effect of relieving  an Obligor from some or all of  the
legal consequences of a default.
 
    In  several cases,  consumers have asserted  that the  self-help remedies of
secured parties  under  the  UCC  and  related  laws  violate  the  due  process
protections  of the  14th Amendment  to the  Constitution of  the United States.
Courts have generally either upheld the notice provisions of the UCC and related
laws as reasonable or have found that the creditor's repossession and resale  do
not  involve  sufficient state  action  to afford  constitutional  protection to
consumers.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
    The following  is  a  general  discussion  of  certain  federal  income  tax
consequences  of the  purchase, ownership  and disposition  of the Certificates.
This summary is based upon laws, regulations, rulings and decisions currently in
effect, all of which are  subject to change. The  discussion does not deal  with
all  federal tax consequences applicable to all categories of investors, some of
which may be subject  to special rules. In  addition, this summary is  generally
limited  to investors who are Beneficial  Owners of the Certificates holding the
Certificates as  "capital  assets"  (generally, property  held  for  investment)
within  the meaning of Section  1221 of the Internal  Revenue Code (the "Code").
Investors should consult their own tax advisers to determine the federal, state,
local and other tax consequences of  the purchase, ownership and disposition  of
the Certificates. Prospective investors should note that no rulings have been or
will  be sought from the  Service with respect to any  of the federal income tax
consequences discussed below,  and no assurance  can be given  that the  Service
will not take contrary positions.
 
TAX STATUS OF THE TRUST
 
    In  the opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the Seller,
the Trust  will be  classified as  a grantor  trust and  not as  an  association
taxable  as a corporation for federal income tax purposes. Each Beneficial Owner
will be treated as owning its pro rata percentage interest in the principal  of,
and interest (at the Pass-Through Rate) payable on, each Receivable.
 
TAXATION OF BENEFICIAL OWNERS
 
    Subject  to the discussion  below under the  heading "Discount and Premium,"
each Beneficial Owner is required to include for federal income tax purposes its
share of the  gross income of  the Trust, including  interest and certain  other
charges  accrued on the Receivables and  any gain upon collection or disposition
of the Receivables. Each Beneficial Owner is entitled to deduct its share of the
amount used to  pay expenses of  the Trust  to the extent  described below.  Any
amounts  received by a  Certificateholder from the Reserve  Account or the Yield
Maintenance Account will be  treated for federal income  tax purposes as  having
the same characteristics as the payments they replace.
 
    Each  Beneficial Owner should  report its share  of the income  of the Trust
under its usual method of accounting.  Accordingly, interest is includible in  a
Beneficial  Owner's gross income when  it accrues on the  Receivables, or in the
case of Beneficial  Owners who are  cash basis taxpayers,  when received by  the
Servicer on behalf of the Beneficial Owners. Because (i) interest accrues on the
Receivables  over  differing monthly  periods and  is paid  in arrears  and (ii)
interest collected on a Receivable generally is paid to Beneficial Owners in the
following month, the amount  of interest accruing to  a Beneficial Owner  during
any  calendar  month will  not  equal the  interest  distributed in  that month.
Discount on a Receivable would be includible in income as described below.
 
    Each Beneficial Owner will be entitled to deduct, consistent with its method
of accounting, its pro  rata share of reasonable  servicing fees and other  fees
paid  or incurred by the Trust as provided in Section 162 or 212 of the Code. If
a Beneficial Owner  is an individual,  estate or trust,  the deduction for  such
Beneficial  Owner's share of such  fees will be allowed  only to the extent that
all of such Beneficial Owner's miscellaneous itemized deductions, including such
Beneficial Owner's share  of such  fees, exceed  2% of  such Beneficial  Owner's
adjusted gross income.
 
                                       40
<PAGE>
DISCOUNT AND PREMIUM
 
    A  Beneficial Owner that purchases a Certificate at a discount (I.E., for an
amount less than its face amount) must include such discount in income over  the
life  of  the  Certificates. Distinctions  in  the Code  between  original issue
discount and  market discount  generally are  not relevant  in the  case of  the
Certificates.
 
    The  rate at which discount must be included in income depends on whether it
is greater or less  than a statutorily defined  DE MINIMIS amount. Although  not
entirely  certain, it would appear  that the DE MINIMIS  computation can be done
for each Certificate overall and need not be done on a  Receivable-by-Receivable
basis.  Generally, discount is treated  as DE MINIMIS if it  is less than 1/4 of
one percent of the principal amount of the Certificate times the number of  full
years remaining to the maturity date of the Certificate. It is not clear whether
the  maturity date for this  purpose is the final  maturity date or the weighted
average maturity date (and whether expected prepayments are taken into account).
 
    If the  discount  is DE  MINIMIS  (which should  be  the case  for  original
purchasers of Certificates), it would appear that such discount is includible in
income  as principal payments are received  on the Receivables and in proportion
to such principal payments. Although not entirely clear, the income attributable
to DE MINIMIS discount should be treated as capital gain.
 
    If the discount  is more than  a DE  MINIMIS amount, such  discount must  be
included  in income as it accrues  on the basis of the  yield to maturity of the
Certificate to the particular  purchaser. It is not  clear whether a  prepayment
assumption  must be taken into  account in computing this  yield to maturity and
how actual prepayments will affect accruals of discount. Unless the Certificates
are originally  issued with  more than  a  DE MINIMIS  amount of  discount,  the
Trustee will not be providing any information relating to the computation of the
accruals of discount by subsequent purchasers of Certificates.
 
    In  the event that a Receivable is  treated as purchased at a premium (I.E.,
the purchase  price  thereof exceeds  the  portion of  the  remaining  principal
balance  of the  Receivables allocable to  the Beneficial  Owners), such premium
will be amortizable by a Beneficial Owner as an offset to interest income  (with
a  corresponding reduction  in the  Beneficial Owner's  basis) under  a constant
yield method over the term of the Receivable if an election under Section 171 of
the Code is made (or was previously in effect) with respect to the Certificates.
Any such  election will  also apply  to debt  instruments held  by the  taxpayer
during  the  year in  which the  election is  made and  to all  debt instruments
acquired thereafter.
 
SALE OF A CERTIFICATE
 
    If a Certificate  is sold,  gain or  loss will  be recognized  equal to  the
difference  between the amount  realized on the sale  and the Beneficial Owner's
adjusted basis in the Receivables and any  other assets held by the Trust.  Such
gain  or loss  will be  treated as  capital gain  or loss.  A Beneficial Owner's
adjusted basis  will equal  the  Beneficial Owner's  cost for  the  Certificate,
increased  by any discount  previously included in income,  and decreased by any
payments received  that  are attributable  to  accrued discount  by  any  offset
previously  allowed for accrued premium and  by the amount of principal payments
previously received.
 
    Except as  provided in  the  discussion of  backup withholding,  a  non-U.S.
Person  (other than a nonresident alien  individual present in the United States
for a total of  183 days or  more during his  or her taxable  year) will not  be
subject  to federal income tax, and no withholding of such tax will be required,
with respect  to any  gain realized  upon  the disposition  or retirement  of  a
Certificate.
 
FOREIGN OWNERS
 
    Interest  attributable to Receivables which is  received by a person that is
not a U.S. Person  (a "Foreign Owner")  (other than a  foreign bank and  certain
other  persons) generally will not be subject  to the normal 30% withholding tax
(or lower treaty rate) imposed with respect to such payments, provided that such
Foreign Owner is not  engaged in a  trade or business in  the United States  and
that  such Foreign Owner fulfills certain certification requirements. Under such
requirements, the holder must  certify, under penalties of  perjury, that it  is
not  a "U.S. Person"  and provide its  name and address.  The Foreign Owner must
inform the Trustee (or  the last intermediary in  the chain between the  Trustee
and  the Foreign Owner)  of any change  in the information  in the certification
within 30 days of such change. For  this purpose, "U.S. Person" means a  citizen
or  resident of the  United States, a corporation,  partnership, or other entity
created or organized in or
 
                                       41
<PAGE>
under the laws of the United States or any political subdivision thereof, or  an
estate  or trust that is subject to federal income tax, regardless of the source
of its  income. Payments  of  interest on  a  Certificate that  are  effectively
connected  with the  conduct of a  trade or business  in the United  States by a
Foreign Owner who  is a non-U.S.  Person, although exempt  from the  withholding
tax,  may be  subject to graduated  federal income  tax as if  such amounts were
earned by a U.S. Person.
 
BACKUP WITHHOLDING
 
    Backup withholding of  federal income  tax at  a rate  of 31%  may apply  to
payments  made in respect of  the Certificates, as well  as payments of proceeds
from the  sale  of Certificates,  to  Beneficial  Owners that  are  not  "exempt
recipients"  and that fail  to provide certain  identifying information (such as
the taxpayer identification number  of the Beneficial Owner)  to the Trustee  or
its  agent  in  the  manner  required.  Individuals  generally  are  not  exempt
recipients, whereas corporations and certain other entities generally are exempt
recipients. Payments made in respect of the Certificates must be reported to the
Service,  unless  the  recipient  is  an  exempt  recipient  or  establishes  an
exemption.  Any  amounts  withheld under  the  backup withholding  rules  from a
payment to  a person  would be  allowed as  a refund  or a  credit against  such
person's federal income tax, provided that the required information is furnished
to  the Service. Furthermore, certain penalties may be imposed by the Service on
a Beneficial Owner who is required to supply information but who does not do  so
in the proper manner.
 
    In  addition, if  a Certificate  is sold before  the stated  maturity to (or
through) a "broker," the broker  may be required to  withhold 31% of the  entire
sale  price,  unless either  (i)  the broker  determines  that the  seller  is a
corporation or  other exempt  recipient  or (ii)  the  seller provides,  in  the
required  manner, certain identifying information and, in the case of a non-U.S.
Person, certifies  that such  seller is  a non-U.S.  Person (and  certain  other
conditions  are met).  Such a sale  also must be  reported by the  broker to the
Service, unless either (i)  the broker determines that  the seller is an  exempt
recipient  or (ii) the  seller certifies its non-U.S.  status (and certain other
conditions are met).
 
STATE, LOCAL AND FOREIGN TAXATION
 
    The discussion  above does  not address  the tax  consequences of  purchase,
ownership  or disposition of the Certificates  under any state, local or foreign
tax law. Investors should consult their own tax advisers regarding state,  local
and foreign tax consequences.
 
    THE  FEDERAL INCOME TAX DISCUSSIONS SET FORTH ABOVE ARE INCLUDED FOR GENERAL
INFORMATION ONLY  AND  MAY  NOT  BE  APPLICABLE  DEPENDING  UPON  AN  INVESTOR'S
PARTICULAR  TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD  CONSULT  THEIR TAX
ADVISERS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF THE CERTIFICATES, INCLUDING THE TAX CONSEQUENCES UNDER STATE,
LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL
OR OTHER TAX LAWS.
 
                              ERISA CONSIDERATIONS
 
    Section 406 of ERISA and Section  4975 of the Code prohibit pension,  profit
sharing,  or  other employee  benefit plans,  individual retirement  accounts or
annuities, employee annuity plans  and Keogh plans subject  to ERISA or  Section
4975  of the Code (collectively referred to as "Benefit Plans") from engaging in
certain transactions involving "plan assets"  with persons that are "parties  in
interest"  under ERISA or "disqualified persons"  under the Code with respect to
the plan. ERISA also  imposes certain duties on  persons who are fiduciaries  of
plans  subject to ERISA. Under ERISA, any  person who exercises any authority or
control respecting the  management or  disposition of the  assets of  a plan  is
considered  to be a  fiduciary of such  plan (subject to  certain exceptions not
here relevant). A violation of these "prohibited transaction" rules may generate
excise tax  and other  liabilities under  ERISA and  the Code  for  fiduciaries,
"parties in interest" and "disqualified persons."
 
    Unless  a statutory, regulatory or  administrative exemption is available, a
violation of the prohibited  transaction rules could  occur if any  Certificates
were   to  be   acquired  by   a  Benefit   Plan  or   with  "plan   assets"  of
 
                                       42
<PAGE>
any Benefit Plan, and if any of the Transferor, the Trustee, the Underwriters or
any of their affiliates  were a "party in  interest" or a "disqualified  person"
with  respect to such Benefit Plan. The  Seller, the Trustee and the Underwriter
are likely to be "parties in interest" or "disqualified persons" with respect to
many Benefit Plans.
 
    Pursuant to the  Final Regulation  issued by  the U.S.  Department of  Labor
("DOL")  concerning the  definition of what  constitutes the "plan  assets" of a
Benefit Plan, the assets and properties  of certain entities in which a  Benefit
Plan makes an equity investment could be deemed to be assets of the Benefit Plan
unless  certain exceptions under  the Final Regulation apply  or an exemption is
available. There can be no assurance that any of the exceptions provided in  the
Final  Regulation will apply. If the underlying assets of the Trust or the Yield
Maintenance Account were deemed to be  plan assets by reason of the  acquisition
of Certificates by Benefit Plans, the Seller, the Servicer the Trustee and other
persons  who provide services with respect to  the Trust might be subject to the
fiduciary responsibility provisions of  Title I of ERISA  and the operations  of
the  Trust including those  operations related to  the Yield Maintenance Account
could result in prohibited transactions.
 
    The DOL has granted to each of J.P. Morgan Securities Inc., CS First  Boston
and  Smith  Barney  Inc. an  administrative  exemption  (Prohibited Transactions
Exemptions 90-23,  91-23  and  89-90),  (collectively,  the  "Exemption")  which
generally  exempts from the application of the prohibited transaction provisions
of Section 406(a), Section  406(b)(1), Section 406(b)(2)  and Section 407(a)  of
ERISA  and the excise taxes imposed pursuant  to Sections 4975(a) and (b) of the
Code, certain  transactions relating  to the  servicing and  operation of  asset
pools,  including pools  of motor  vehicle installment  obligations such  as the
Receivables and  the purchase,  sale and  holding of  asset-backed  pass-through
certificates,   including  pass-through  certificates  evidencing  interests  in
certain receivables,  loans and  other obligations,  such as  the  Certificates,
provided  that certain conditions set forth  in the Exemption are satisfied. The
Seller believes that the Exemption will apply to the acquisition and holding  of
Certificates  by Benefit  Plans and that  all conditions of  the Exemption other
than those within the  control of the  investors have been or  will be met.  The
Exemption  sets  forth  the  following  six  general  conditions  which  must be
satisfied for a transaction to be eligible for exemptive relief thereunder:
 
        (1) The acquisition of  the Certificates by a  Benefit Plan is on  terms
    (including the price for the certificates) that are at least as favorable to
    the  Benefit Plan as  they would be  in an arm's  length transaction with an
    unrelated party;
 
        (2) The rights and interests  evidenced by the Certificates acquired  by
    the  Benefit Plan are not subordinated to the rights and interests evidenced
    by other certificates of the trust;
 
        (3) The Certificates acquired by the Benefit Plan have received a rating
    at the time of  such acquisition that  is one of  the three highest  general
    rating  categories from either  S&P, Moody's, Fitch or  Duff & Phelps Credit
    Rating Co.
 
        (4) The  Trustee  is  not  an  affiliate of  any  other  member  of  the
    Restricted Group (as defined below);
 
        (5)  The sum of all payments made to and retained by the Underwriters in
    connection with the  distribution of  the Certificates  represents not  more
    than  reasonable compensation  for their services.  The sum  of all payments
    made  and  retained  by  the  Seller  pursuant  to  the  assignment  of  the
    Receivables  to the Trust represents not more  than the fair market value of
    such Receivables.  The sum  of all  payments  made to  and retained  by  the
    Servicer  represents not more than reasonable compensation for such person's
    services under  the Pooling  Agreement and  reimbursement of  such  person's
    reasonable expenses in connection therewith; and
 
        (6)  The Benefit  Plan investing in  the Certificates  is an "accredited
    investor" as defined  in Rule 501(a)(1)  of Regulation D  of the  Commission
    under the Securities Act.
 
    If  the general  conditions of  the Exemption  are satisfied,  the Exemption
provides an  exemption from  the  restrictions imposed  by Sections  406(a)  and
407(a)    of   ERISA    (as   well    as   the    excise   taxes    imposed   by
 
                                       43
<PAGE>
Sections 4975(c)(1)(A) through (D) of the Code) in connection with the direct or
indirect sale, exchange  or transfer  of Certificates  by Benefit  Plans in  the
initial  issue of Certificates, the holding  of Certificates by Benefit Plans or
the direct or  indirect acquisition or  disposition in the  secondary market  of
Certificates  by  Benefit  Plans. However,  no  exemption is  provided  from the
restrictions of  Section  406(a)(1)(E),  406(a)(2)  and 407  of  ERISA  for  the
acquisition  or holding of a Certificate on  behalf of an "Excluded Plan" by any
person who has discretionary authority or renders investment advice with respect
to the  assets of  such Excluded  Plan.  For purposes  of the  Certificates,  an
Excluded  Plan  is a  Benefit  Plan sponsored  by  (1) an  Underwriter,  (2) the
Certificate Insurer, (3) the Issuer, (4)  the Seller, (5) the Servicer, (6)  the
Trustee,  (7) any Obligor with respect  to Receivables constituting more than 5%
of the aggregate unamortized principal balance of the Receivables as of the date
of initial issuance and (8) any affiliate or successor of a person described  in
(1) to (7) above (the "Restricted Group").
 
    If  the  specific  conditions of  Section  I.B.  of the  Exemption  are also
satisfied, the Exemption provides an exemption from the restrictions imposed  by
Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code in connection
with  (1) the direct or  indirect sale, exchange or  transfer of Certificates in
the initial issuance of Certificates to a  Benefit Plan when the person who  has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment of plan assets in Certificates is  (a) an Obligor with respect to  5%
or  less of the fair market value of the Receivables or (b) an affiliate of such
a person, (2) the direct or indirect acquisition or disposition in the secondary
market of Certificates by Benefit Plans  and (3) the holding of Certificates  by
Benefit  Plans.  Among the  specific conditions  that must  be satisfied  is the
condition that the Benefit  Plan acquires no more  than 25% of the  Certificates
and  immediately after the acquisition  of the Certificates no  more than 25% of
the assets of the Benefit Plan with  respect to which the person is a  fiduciary
are  invested in  certificates representing  an interest  in a  trust containing
assets sold or serviced by the same  entity. As of the Cut-off Date, the  Seller
believes   no  Obligor  with  respect  to  Receivables  included  in  the  Trust
constitutes more than 0.017% of  the aggregate unamortized principal balance  of
the Trust.
 
    If  the  specific  conditions of  Section  I.C.  of the  Exemption  are also
satisfied, the Exemption provides an exemption from the restrictions imposed  by
Sections  406(a), 406(b) and 407(a) of ERISA,  and the taxes imposed by Sections
4975(a) and  (b) of  the Code  by  reason of  Section 4975(c)  of the  Code  for
transactions  in connection with the servicing,  management and operation of the
Trust.
 
    Section I.D of  the Exemption  provides an exemption  from the  restrictions
imposed by Section 406(a) and 407(a) of ERISA, and the taxes imposed by Sections
4975(a)  and (b) of the Code by  reason of Sections 4975(c)(1)(A) through (D) of
the Code if  such restrictions are  deemed to otherwise  apply merely because  a
person  is deemed to  be a "party  in interest" or  a "disqualified person" with
respect to an  investing Benefit  Plan by virtue  of providing  services to  the
Benefit  Plan (or by virtue of having  certain specified relationships to such a
person) solely as a result of such Benefit Plan's ownership of Certificates.
 
    Assuming  compliance  with  the  otherwise  applicable  conditions  of   the
Exemption,  the Seller believes that the specific exemptions provided by Section
I.C.  of  the  Exemption  are  also  available  with  respect  to   transactions
contemplated  by the Yield Maintenance Payments, which transactions are provided
for in  the Pooling  Agreement. Before  purchasing a  Certificate based  on  the
Exemption, however, a fiduciary of a Benefit Plan should itself confirm (1) that
such  Certificate constitutes a "certificate" for  purposes of the Exemption and
(2) that  the  specific conditions  and  other  requirements set  forth  in  the
Exemption would be satisfied.
 
    Prospective  Benefit Plan investors in  the Certificates should consult with
their  legal  advisors  concerning  the  impact  of  ERISA  and  the  Code,  the
applicability of the Exemption, and the potential consequences in their specific
circumstances, prior to making an investment in the Certificates. Moreover, each
Benefit  Plan fiduciary  should determine  whether, under  the general fiduciary
standards of  investment  prudence and  diversification,  an investment  in  the
Certificates  is  appropriate  for the  Benefit  Plan, taking  into  account the
overall investment policy of the Benefit Plan and the composition of the Benefit
Plan's investment portfolio.
 
                                       44
<PAGE>
                                    RATINGS
 
    It is a condition to the issuance of the Certificates that they be rated  in
the  highest rating category by at least  one of the Rating Agencies. A security
rating is  not a  recommendation to  buy, sell  or hold  securities and  may  be
subject  to revision or withdrawal  at any time. The  ratings of Rating Agencies
assigned to  Certificates  addresses  the  likelihood  of  the  receipt  by  the
Certificateholders  of all  distributions to  which such  Certificateholders are
entitled. The  ratings do  not address  the timely  or ultimate  payment of  any
withholding  tax imposed. The ratings assigned  to Certificates do not represent
any assessment of the  likelihood that principal  prepayments might differ  from
those  originally anticipated or address the possibility that Certificateholders
might suffer a lower than anticipated yield.
 
                                  UNDERWRITING
 
    Under the terms and subject to  the conditions set forth in an  Underwriting
Agreement  dated June 18, 1996  (the "Underwriting Agreement"), the Underwriters
named below (the  "Underwriters") have agreed  to purchase from  the Seller  the
following respective principal amounts of the Certificates:
 
<TABLE>
<CAPTION>
                                                                                 PRINCIPAL
                                                                                 AMOUNT OF
                               UNDERWRITERS                                    CERTIFICATES
- ---------------------------------------------------------------------------  -----------------
<S>                                                                          <C>
J.P. Morgan Securities Inc.................................................  $   75,899,669.92
CS First Boston............................................................  $   75,899,000.00
Smith Barney Inc...........................................................  $   75,899,000.00
                                                                             -----------------
      Total................................................................  $  227,697,669.92
                                                                             -----------------
                                                                             -----------------
</TABLE>
 
    The Underwriting Agreement provides that the obligations of the Underwriters
are  subject to certain  conditions precedent and that  the Underwriters will be
obligated to purchase all the Certificates, if any are purchased.
 
    The Seller  has  been advised  by  the Underwriters  that  the  Underwriters
propose to offer the Certificates to the public initially at the public offering
price  set forth on the cover page of  this Prospectus and to certain dealers at
such price less a concession of  .150% of the principal amount per  Certificate,
and  the Underwriters  and such dealers  may allow  a discount of  .125% of such
principal amount per Certificate  on sales to certain  other dealers. After  the
initial  public offering, the public offering  price and concession and discount
to dealers may be changed by the Underwriters.
 
    The Certificates are a new issue  of securities with no established  trading
market.  The Underwriters  have advised  the Seller that  they intend  to act as
market makers for the Certificates. However, the Underwriters are not  obligated
to  do so and may  discontinue any market making at  any time without notice. No
assurance can  be given  as  to the  liquidity of  any  trading market  for  the
Certificates.
 
    The  Seller  has  agreed  to  indemnify  the  Underwriters  against  certain
liabilities, including civil liabilities under the Securities Act, or contribute
to payments which the Underwriters may be required to make in respect thereof.
 
    Each Underwriter has  represented and agreed  that (a) it  has complied  and
will  comply with all  applicable provisions of the  Financial Services Act 1986
and the Public Offers  of Securities Regulations  1995 (the "Regulations")  with
respect to anything done by it in relation to the Series 1996-1 Certificates in,
from or otherwise involving the United Kingdom; (b) it has only issued or passed
on  and will  only issue  or pass  on to  any person  in the  United Kingdom any
document received  by it  in connection  with  the issue  of the  Series  1996-1
Certificates  if that  person is  of a  kind described  in Article  11(3) of the
Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order  1995
or  is a person to whom such document may otherwise lawfully be issued or passed
on; and (c) it has not offered or sold and, during the period of six months from
the date  hereof, will  not offer  or  sell any  Series 1996-1  Certificates  to
persons  in  the  United Kingdom  except  to persons  whose  ordinary activities
involve them in acquiring, holding, managing, or
 
                                       45
<PAGE>
disposing of  investments (as  principal or  agent) for  the purposes  of  their
businesses  or otherwise in  circumstances which have not  resulted and will not
result in an offer to the public in the United Kingdom within the meaning of the
Regulations.
 
    In the ordinary course of their respective businesses, the Underwriters  and
their  respective  affiliates  have engaged  and  may  in the  future  engage in
commercial banking and  investment banking transactions  with Chevy Chase  Bank,
F.S.B. and its affiliates.
 
                               REPORT OF EXPERTS
 
    The   financial  statements  of  the  Certificate  Insurer,  MBIA  Insurance
Corporation (formerly known as Municipal Bond Investors Assurance  Corporation),
included in this Prospectus in Appendix A, as of December 31, 1994 and 1995, and
for  the years  ended December  31, 1995,  1994 and  1993 have  been included in
reliance upon  the report  of Coopers  & Lybrand  L.L.P., independent  certified
public accountants, appearing in Appendix A, and upon the authority of such firm
as experts in accounting and auditing.
 
                                 LEGAL MATTERS
 
    Certain  legal  matters relating  to  the validity  of  the issuance  of the
Certificates will be passed  upon for the Seller  and the Underwriters by  Shaw,
Pittman, Potts & Trowbridge, Washington, D.C.
 
                                       46
<PAGE>
                                    ANNEX I
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
    Except  in certain limited circumstances,  the globally offered Certificates
(the "Global Securities") will be  available only in book-entry form.  Investors
in  the Global Securities  may hold such  Global Securities through  any of DTC,
CEDEL or  Euroclear. The  Global Securities  will be  tradeable as  home  market
instruments  in both the European and  U.S. domestic markets. Initial settlement
and all secondary trades will settle in same-day funds.
 
    Secondary market trading between investors through CEDEL and Euroclear  will
be  conducted  in the  ordinary  way in  accordance  with the  normal  rules and
operating procedures of CEDEL and Euroclear and in accordance with  conventional
eurobond practice (i.e., seven calendar day settlement).
 
    Secondary  market trading  between investors  through DTC  will be conducted
according to  DTC's  rules and  procedures  applicable to  U.S.  corporate  debt
obligations.
 
    Secondary   cross-market  trading   between  CEDEL  or   Euroclear  and  DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through  the  respective Depositaries  of  CEDEL and  Euroclear  (in  such
capacity) and as DTC Participants.
 
    Non-U.S.  holders (as described below) of  Global Securities will be subject
to U.S.  withholding taxes  unless such  holders meet  certain requirements  and
deliver  appropriate U.S. tax documents to the securities clearing organizations
or their participants.
 
INITIAL SETTLEMENT
 
    All Global Securities will be held in book-entry form by DTC in the name  of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be  represented through financial institutions acting  on their behalf as direct
and indirect Participants  in DTC. As  a result, CEDEL  and Euroclear will  hold
positions  on  behalf of  their participants  through their  Relevant Depository
which in turn will hold such positions in their accounts as DTC Participants.
 
    Investors electing to hold their  Global Securities through DTC will  follow
DTC  settlement practices. Investor securities custody accounts will be credited
with their holdings against payment in same-day funds on the settlement date.
 
    Investors  electing  to  hold  their  Global  Securities  through  CEDEL  or
Euroclear   accounts  will  follow  the   settlement  procedures  applicable  to
conventional eurobonds, except that there  will be no temporary global  security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities  custody accounts on the settlement  date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
    Since the purchaser  determines the place  of delivery, it  is important  to
establish  at the  time of  the trade  where both  the purchaser's  and seller's
accounts are located to ensure that settlement can be made on the desired  value
date.
 
    TRADING  BETWEEN  DTC PARTICIPANTS.   Secondary  market trading  between DTC
Participants  will  be  settled  using   the  procedures  applicable  to   prior
asset-backed certificates issues in same-day funds.
 
    TRADING  BETWEEN  CEDEL  AND/OR EUROCLEAR  PARTICIPANTS.    Secondary market
trading between CEDEL  Participants or  Euroclear Participants  will be  settled
using the procedures applicable to conventional eurobonds in same-day funds.
 
    TRADING  BETWEEN A  DTC SELLER  AND CEDEL  OR EUROCLEAR  PARTICIPANTS.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of  a CEDEL Participant  or a Euroclear  Participant, the  purchaser
will  send instructions  to CEDEL  or Euroclear  through a  CEDEL Participant or
Euroclear Participant at least  one business day prior  to settlement. CEDEL  or
Euroclear  will instruct the Relevant Depository, as the case may be, to receive
the Global Securities against payment. Payment will include interest accrued  on
the  Global Securities from  and including the  last coupon payment  date to and
 
                                       47
<PAGE>
excluding the settlement date, on the basis of the actual number of days in such
accrual period  and a  year assumed  to consist  of 360  days. For  transactions
settling  on the 31st of the month, payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
Relevant Depository to  the DTC  Participant's account against  delivery of  the
Global  Securities. After settlement  has been completed,  the Global Securities
will be credited to the respective  clearing system and by the clearing  system,
in accordance with its usual procedures, to the CEDEL Participant's or Euroclear
Participant's  account. The securities credit will appear the next day (European
time) and the cash debt will be  back-valued to, and the interest on the  Global
Securities  will accrue from, the  value date (which would  be the preceding day
when settlement occurred  in New York).  If settlement is  not completed on  the
intended  value date (i.e., the  trade fails), the CEDEL  or Euroclear cash debt
will be valued instead as of the actual settlement date.
 
    CEDEL Participants and Euroclear Participants will need to make available to
the respective clearing systems  the funds necessary  to process same-day  funds
settlement.  The  most direct  means of  doing  so is  to preposition  funds for
settlement, either from cash on hand or existing lines of credit, as they  would
for  any settlement  occurring within CEDEL  or Euroclear.  Under this approach,
they may  take  on  credit exposure  to  CEDEL  or Euroclear  until  the  Global
Securities are credited to their account one day later.
 
    As  an alternative, if CEDEL  or Euroclear has extended  a line of credit to
them, CEDEL Participants or Euroclear Participants can elect not to  preposition
funds  and allow that credit line to  be drawn upon to finance settlement. Under
this procedure, CEDEL Participants  or Euroclear Participants purchasing  Global
Securities  would incur overdraft charges for one day, assuming they cleared the
overdraft when the Global Securities  were credited to their accounts.  However,
interest  on the Global Securities would  accrue from the value date. Therefore,
in many cases the investment income on the Global Securities earned during  that
one-day  period may substantially reduce or  offset the amount of such overdraft
charges, although  the  result  will  depend  on  each  CEDEL  Participant's  or
Euroclear Participant's particular cost of funds.
 
    Since  the settlement  is taking place  during New York  business hours, DTC
Participants can employ their usual  procedures for crediting Global  Securities
to  the respective European Depository for  the benefit of CEDEL Participants or
Euroclear Participants. The sale proceeds will be available to the DTC seller on
the settlement date. Thus,  to the DTC  Participants a cross-market  transaction
will settle no differently than a trade between two DTC Participants.
 
    TRADING  BETWEEN CEDEL OR EUROCLEAR  SELLER AND DTC PURCHASER.   Due to time
zone differences in their favor,  CEDEL Participants and Euroclear  Participants
may   employ  their  customary  procedures  for  transactions  in  which  Global
Securities are to be transferred by the respective clearing system, through  the
respective  Depository, to a DTC Participant.  The seller will send instructions
to CEDEL or Euroclear  through a CEDEL Participant  or Euroclear Participant  at
least  one business day prior  to settlement. In these  cases CEDEL or Euroclear
will instruct the respective  Depository, as appropriate,  to credit the  Global
Securities  to  the  DTC  Participant's account  against  payment.  Payment will
include interest accrued on  the Global Securities from  and including the  last
coupon  payment to and excluding the settlement  date on the basis of the actual
number of days in such accrual period and a year assumed to consist to 360 days.
For transactions  settling  on the  31st  of  the month,  payment  will  include
interest  accrued to  and excluding  the first day  of the  following month. The
payment will then be reflected in the account of CEDEL Participant or  Euroclear
Participant  the following day,  and receipt of  the cash proceeds  in the CEDEL
Participant's or Euroclear  Participant's account  would be  back-valued to  the
value  date (which would be  the preceding day, when  settlement occurred in New
York). In the event that the  CEDEL Participant or Euroclear Participant have  a
line  of credit with its  respective clearing system and elect  to be in debt in
anticipation of receipt of the sale proceeds in its account, the  back-valuation
will  extinguish any overdraft incurred over  that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt  of
the  cash proceeds in the CEDEL Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.
 
                                       48
<PAGE>
    Finally, day traders that  use CEDEL or Euroclear  and that purchase  Global
Securities from DTC Participants for delivery to CEDEL Participants or Euroclear
Participants  should note that these trades would automatically fail on the sale
side unless affirmative  action is taken.  At least three  techniques should  be
readily available to eliminate this potential problem:
 
        (a) borrowing through CEDEL or Euroclear for one day (until the purchase
    side  of the  trade is  reflected in their  CEDEL or  Euroclear accounts) in
    accordance with the clearing system's customary procedures;
 
        (b) borrowing the Global Securities in  the U.S. from a DTC  Participant
    no  later than  one day  prior to  settlement, which  would give  the Global
    Securities sufficient  time to  be  reflected in  their CEDEL  or  Euroclear
    account in order to settle the sale side of the trade; or
 
        (c)  staggering the value dates for the  buy and sell sides of the trade
    so that the value date for the purchase from the DTC Participant is at least
    one day prior to  the value date  for the sale to  the CEDEL Participant  or
    Euroclear Participant.
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
    A  beneficial owner of Global Securities holding securities through CEDEL or
Euroclear (or through DTC if the holder has an address outside the U.S.) will be
subject to the 30%  U.S. withholding tax that  generally applies to payments  of
interest  (including original issue discount) on  debt issued in registered form
by U.S. Persons  (as defined below),  unless (i) each  clearing system, bank  or
other  financial institution  that holds  customers' securities  in the ordinary
course of its  trade or  business in the  chain of  intermediaries between  such
beneficial  owner and  the U.S.  entity required  to withhold  tax complies with
applicable certification requirements and (ii)  such beneficial owner takes  one
of the following steps to obtain an exemption or reduced tax rate:
 
    EXEMPTION  FOR NON-U.S.  PERSONS (FORM  W-8).   Beneficial Owners  of Global
Securities that are Non-U.S.  Persons (as defined below)  can obtain a  complete
exemption  from the withholding tax by filing  a signed Form W-8 (Certificate of
Foreign Status). If the information  shown on Form W-8  changes, a new Form  W-8
must be filed within 30 days of such change.
 
    EXEMPTION  FOR  NON-U.S.  PERSONS WITH  EFFECTIVELY  CONNECTED  INCOME (FORM
4224).  A Non-U.S.  Person (as defined below),  including a corporation or  bank
that  is  a  Non-U.S.  Person,  for which  the  interest  income  is effectively
connected with its  conduct of a  trade or  business in the  United States,  can
obtain an exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding  of Tax on Income Effectively Connected  with the Conduct of a Trade
or Business  in  the  United  States).  Form 4224  may  also  be  filed  by  the
Certificate Owner's Agent.
 
    EXEMPTION  OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY COUNTRIES
(FORM 1001).  Non-U.S. Persons residing in a country that has a tax treaty  with
the  United States can obtain an exemption or reduced tax rate (depending on the
treaty terms)  by  filing  Form  1001  (Ownership,  Exemption  or  Reduced  Rate
Certificate).  If the treaty  provides only for a  reduced rate, withholding tax
will be imposed at that rate unless the filer alternatively files Form W-8. Form
1001 may be filed by Certificate Owners or their agent.
 
    EXEMPTION FOR U.S. PERSONS (FORM W-9).   U.S. Persons can obtain a  complete
exemption  from  the withholding  tax by  filing Form  W-9 (Payer's  Request for
Taxpayer Identification Number and Certification).
 
    U.S. FEDERAL INCOME TAX  REPORTING PROCEDURE.   Owners of Global  Securities
or,  in the  case of  a Form  1001 or a  Form 4224  filer, their  agent, file by
submitting the  appropriate form  to  the person  through  whom they  hold  (the
clearing  agency, in the  case of persons  holding directly on  the books of the
clearing agency). Form W-8 and Form 1001 are effective for three calendar  years
and Form 4224 is effective for one taxable year of the Owner.
 
    The term "U.S. Person" means (i) a citizen or resident of the United States,
(ii)  a corporation, partnership or other entity  organized in or under the laws
of the United States or any political subdivision thereof or (iii) an estate  or
trust that is subject to U.S. federal income tax regardless of the source of its
income.  The term "Non-U.S. Person"  means any person who  is not a U.S. Person.
This summary  does  not  deal  with  all aspects  of  U.S.  Federal  income  tax
withholding  that may be  relevant to foreign holders  of the Global Securities.
Investors are advised to consult their own tax advisors for specific tax  advice
concerning their holding and disposing of the Global Securities.
 
                                       49
<PAGE>
                             INDEX OF DEFINED TERMS
 
<TABLE>
<S>                                                                                  <C>
Accounts...........................................................................         26
Agreement..........................................................................         36
APR................................................................................          7
Available Funds....................................................................         28
Balloon Receivable.................................................................         14
Bank...............................................................................   1, 4, 13
Bank Receivables...................................................................         13
Beneficial Owners..................................................................          5
Benefit Plans......................................................................         42
BIF................................................................................         17
Book-Entry Certificates............................................................         20
Business Day.......................................................................      5, 36
Cede...............................................................................          2
CEDEL..............................................................................          5
CEDEL Participants.................................................................         22
Certificate Account................................................................          6
Certificate Insurance Policy.......................................................       2, 7
Certificate Insurer................................................................      2, 35
Certificate Principal Balance......................................................          5
Certificateholder..................................................................          2
Certificates.......................................................................       1, 4
CFC................................................................................      5, 13
CFC Receivables....................................................................      5, 13
Citibank...........................................................................         20
Claim Date.........................................................................         28
Code...............................................................................         40
Collection Account.................................................................          6
Collection Period..................................................................          5
Commission.........................................................................          2
Cooperative........................................................................         22
Cut-Off Date.......................................................................          1
Dealers............................................................................         13
Defaulted Receivable...............................................................         28
Deficiency Amount..................................................................         36
Definitive Certificates............................................................         23
Determination Date.................................................................         27
Distribution Date..................................................................          5
DOL................................................................................         43
DTC................................................................................          2
DTC Participants...................................................................         22
Eligible Bank......................................................................         26
Eligible Deposit Account...........................................................         26
Eligible Investments...............................................................         26
ERISA..............................................................................          9
Euroclear..........................................................................          5
Euroclear Operator.................................................................         22
Euroclear Participants.............................................................         22
European Depositaries..............................................................         20
Excess Interest....................................................................          6
Exchange Act.......................................................................          2
Exemption..........................................................................         43
</TABLE>
 
                                       50
<PAGE>
<TABLE>
<S>                                                                                  <C>
FDIC...............................................................................         17
Final Scheduled Distribution Date..................................................          1
Financial Intermediary.............................................................         21
FIRREA.............................................................................         17
Fiscal Agent.......................................................................         35
Fitch..............................................................................          9
Foreign Owner......................................................................         41
FTC Rule...........................................................................         39
GAAP...............................................................................         34
Global Securities..................................................................         47
Holders............................................................................         23
Indirect DTC Participants..........................................................         22
Initial Yield Maintenance Amount...................................................          7
Insolvency Event...................................................................         31
Insufficiency Amount...............................................................         28
Insured Payment....................................................................      7, 36
Issuer.............................................................................          4
Late Payment Rate..................................................................         28
Lenders............................................................................         13
Liquidated Receivable..............................................................         28
Liquidation Proceeds...............................................................         28
Monthly Interest...................................................................         28
Monthly Principal..................................................................         28
Monthly Report.....................................................................         29
Moody's............................................................................          9
Non-U.S. Person....................................................................         49
Notice.............................................................................         36
Obligor............................................................................          5
Optional Termination...............................................................          8
Original Certificate Principal Balance.............................................          5
OTS................................................................................         17
Owner..............................................................................         36
Participants.......................................................................         20
Pass-Through Rate..................................................................          5
Pool Balance.......................................................................         28
Pool Factor........................................................................         13
Pooling Agreement..................................................................          1
Preference Amount..................................................................         36
Purchase Amount....................................................................         25
Purchased Receivable...............................................................         28
Rating Agencies....................................................................          9
Receivable File....................................................................         24
Receivables........................................................................          1
Record Date........................................................................          5
Recoveries.........................................................................         29
Registration Statement.............................................................          2
Reimbursement Amount...............................................................         29
Relevant Depositary................................................................         20
Required Payments..................................................................         29
Required Rate......................................................................          7
Reserve Account....................................................................          6
Reserve Initial Deposit............................................................          6
Restricted Group...................................................................         44
</TABLE>
 
                                       51
<PAGE>
<TABLE>
<S>                                                                                  <C>
Rules..............................................................................         21
S&P................................................................................          9
SAIF...............................................................................         17
SAP................................................................................         34
Securities Act.....................................................................          2
Seller.............................................................................          1
Service............................................................................          9
Servicer...........................................................................          1
Servicer Default...................................................................         31
Servicer's Certificate.............................................................         27
Servicing Fee......................................................................          8
Servicing Fee Rate.................................................................          8
Specified Reserve Balance..........................................................          6
Terms and Conditions...............................................................         22
Trust..............................................................................       1, 4
Trust Property.....................................................................          4
Trustee............................................................................          1
U.S. Person........................................................................     41, 49
UCC................................................................................         24
Underwriters.......................................................................         45
Underwriting Agreement.............................................................         45
Vehicles...........................................................................          1
Yield Maintenance Payments.........................................................          4
Yield Maintenance Amount...........................................................          7
</TABLE>
 
                                       52
<PAGE>
                                   APPENDIX A
                          AUDITED FINANCIAL STATEMENTS
 
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
 
                       CONSOLIDATED FINANCIAL STATEMENTS
                        AS OF DECEMBER 31, 1995 AND 1994
                            AND FOR THE YEARS ENDED
                        DECEMBER 31, 1995, 1994 AND 1993
 
                                      A-1
<PAGE>
                         [COOPERS & LYBRAND LETTERHEAD]
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors and Shareholder of
MBIA Insurance Corporation:
 
    We  have  audited  the  accompanying  consolidated  balance  sheets  of MBIA
Insurance Corporation and Subsidiaries as of December 31, 1995 and 1994, and the
related consolidated statements of income,  changes in shareholder's equity  and
cash  flows for each of  the three years in the  period ended December 31, 1995.
These financial statements are the  responsibility of the Company'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 the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence  supporting
the  amounts and disclosures in the financial statements. An audit also includes
assessing the  accounting  principles used  and  significant estimates  made  by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
    In our opinion, the financial  statements referred to above present  fairly,
in  all material respects, the consolidated financial position of MBIA Insurance
Corporation and  Subsidiaries  as  of  December  31,  1995  and  1994,  and  the
consolidated  results of their operations  and their cash flows  for each of the
three years in the period ended  December 31, 1995 in conformity with  generally
accepted accounting principles.
 
    As  discussed in Note 7 to  the consolidated financial statements, effective
January 1, 1993 the Company adopted Statement of Financial Accounting  Standards
No.  109  "Accounting  for  Income  Taxes."  As  discussed  in  Note  2  to  the
consolidated financial statements, effective January 1, 1994 the Company adopted
Statement of Financial  Accounting Standards  No. 115,  "Accounting for  Certain
Investments in Debt and Equity Securities."
 
                                             \s\ COOPERS & LYBRAND L.L.P.
 
New York, New York
January 22, 1996
 
                                      A-2
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                             DECEMBER 31, 1995  DECEMBER 31, 1994
                                                                             -----------------  -----------------
<S>                                                                          <C>                <C>
Investments:
  Fixed maturity securities held as available-for-sale at fair value
   (amortized cost $3,428,986 and $3,123,838...............................    $   3,652,621          3,051,906
  Short-term investments, at amortized cost (which approximates fair
   value)..................................................................          198,035            121,384
  Other investments........................................................           14,064             11,970
                                                                             -----------------  -----------------
    Total investments......................................................        3,864,720          3,185,260
Cash and cash equivalents..................................................            2,135              1,332
Accrued investment income..................................................           60,247             55,347
Deferred acquisition costs.................................................          140,348            133,048
Prepaid reinsurance premiums...............................................          200,887            186,492
Goodwill (less accumulated amortization of $37,366 and $32,437)............          105,614            110,543
Property and equipment, at cost (less accumulated depreciation of $12,137
 and $9,501)...............................................................           41,169             39,648
Receivable for investments sold............................................            5,729                945
Other assets...............................................................           42,145             46,552
                                                                             -----------------  -----------------
    Total assets...........................................................    $   4,462,994      $   3,759,167
                                                                             -----------------  -----------------
                                                                             -----------------  -----------------
 
                                      LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
  Deferred premium revenue.................................................    $   1,616,315      $   1,512,211
  Loss and loss adjustment expense reserves................................           42,505             40,148
  Deferred income taxes....................................................          212,925             97,828
  Payable for investments purchased........................................           10,695              6,552
  Other liabilities........................................................           54,682             46,925
                                                                             -----------------  -----------------
    Total liabilities......................................................        1,937,122          1,703,664
                                                                             -----------------  -----------------
Shareholder's Equity:
  Common stock, par value $150 per share; authorized, issued and
   outstanding -- 100,000 shares...........................................           15,000             15,000
  Additional paid-in capital...............................................        1,021,584            953,655
  Retained earnings........................................................        1,341,855          1,134,061
  Cumulative translation adjustment........................................            2,704                427
  Unrealized appreciation (depreciation) of investments, net of deferred
   income tax provision (benefit) of $78,372 and $(25,334).................          144,729            (47,640)
                                                                             -----------------  -----------------
    Total shareholder's equity.............................................        2,525,872          2,055,503
                                                                             -----------------  -----------------
    Total liabilities and shareholder's equity.............................    $   4,462,994      $   3,759,167
                                                                             -----------------  -----------------
                                                                             -----------------  -----------------
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      A-3
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                    YEARS ENDED DECEMBER 31
                                                                              -----------------------------------
                                                                                 1995        1994        1993
                                                                              ----------  ----------  -----------
<S>                                                                           <C>         <C>         <C>
Revenues:
  Gross premiums written....................................................  $  349,812  $  361,523  $   479,390
  Ceded premiums............................................................     (45,050)    (49,281)     (47,552)
                                                                              ----------  ----------  -----------
    Net premiums written....................................................     304,762     312,242      431,838
  Increase in deferred premium revenue......................................     (88,365)    (93,226)    (200,519)
                                                                              ----------  ----------  -----------
    Premiums earned (net of ceded premiums of $30,655, $33,340 and
     $41,409)...............................................................     216,397     219,016      231,319
  Net investment income.....................................................     219,834     193,966      175,329
  Net realized gains........................................................       7,777      10,335        8,941
  Other income..............................................................       2,168       1,539        3,996
                                                                              ----------  ----------  -----------
    Total revenues..........................................................     446,176     424,856      419,585
                                                                              ----------  ----------  -----------
Expenses:
  Losses and loss adjustment expenses.......................................      10,639       8,093        7,821
  Policy acquisition costs, net.............................................      21,283      21,845       25,480
  Underwriting and operating expenses.......................................      41,812      41,044       38,006
                                                                              ----------  ----------  -----------
    Total expenses..........................................................      73,734      70,982       71,307
                                                                              ----------  ----------  -----------
Income before income taxes and cumulative effect of accounting changes......     372,442     353,874      348,278
Provision for income taxes..................................................      81,748      77,125       86,684
                                                                              ----------  ----------  -----------
Income before cumulative effect of accounting changes.......................     290,694     276,749      261,594
Cumulative effect of accounting changes.....................................      --          --           12,923
                                                                              ----------  ----------  -----------
Net income..................................................................  $  290,694  $  276,749  $   274,517
                                                                              ----------  ----------  -----------
                                                                              ----------  ----------  -----------
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      A-4
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                                                           UNREALIZED
                                                                                                          APPRECIATION
                                               COMMON STOCK       ADDITIONAL                 CUMULATIVE   (DEPRECIATION)
                                           --------------------    PAID-IN       RETAINED    TRANSLATION       OF
                                            SHARES     AMOUNT      CAPITAL       EARNINGS    ADJUSTMENT    INVESTMENTS
                                           ---------  ---------  ------------  ------------  -----------  -------------
<S>                                        <C>        <C>        <C>           <C>           <C>          <C>
Balance, January 1, 1993.................    100,000  $  15,000  $    931,943  $    670,795   $    (474)   $     2,379
Net income...............................     --         --           --            274,517      --            --
Change in foreign currency translation...     --         --           --            --             (729)       --
Change in unrealized appreciation of
 investments net of change in deferred
 income taxes of $(1,381)................     --         --           --            --           --              2,461
Dividends declared (per common share
 $500.00)................................     --         --           --            (50,000)     --            --
Tax reduction related to tax sharing
 agreement with MBIA Inc.................     --         --            11,851       --           --            --
                                           ---------  ---------  ------------  ------------  -----------  -------------
Balance, December 31, 1993...............    100,000     15,000       943,794       895,312      (1,203)         4,840
                                           ---------  ---------  ------------  ------------  -----------  -------------
Net income...............................     --         --           --            276,749      --            --
Change in foreign currency translation...     --         --           --            --            1,630        --
Change in unrealized depreciation of
 investments net of change in deferred
 income taxes of $27,940.................     --         --           --            --           --            (52,480)
Dividends declared (per common share
 $380.00)................................     --         --           --            (38,000)     --            --
Tax reduction related to tax sharing
 agreement with MBIA Inc.................     --         --             9,861       --           --            --
                                           ---------  ---------  ------------  ------------  -----------  -------------
Balance, December 31, 1994...............    100,000     15,000       953,655     1,134,061         427        (47,640)
                                           ---------  ---------  ------------  ------------  -----------  -------------
Exercise of stock options................     --         --             5,403       --           --            --
Net income...............................     --         --           --            290,694      --            --
Change in foreign currency translation...     --         --           --            --            2,277        --
Change in unrealized appreciation of
 investments net of change in deferred
 income taxes of $(103,707)..............     --         --           --            --           --            192,369
Dividends declared (per common share
 $829.00)................................     --         --           --            (82,900)     --            --
Capital contribution from MBIA Inc.......     --         --            52,800       --           --            --
Tax reduction related to tax sharing
 agreement with MBIA Inc.................     --         --             9,726       --           --            --
                                           ---------  ---------  ------------  ------------  -----------  -------------
Balance, December 31, 1995...............    100,000  $  15,000  $  1,021,584  $  1,341,855   $   2,704    $   144,729
                                           ---------  ---------  ------------  ------------  -----------  -------------
                                           ---------  ---------  ------------  ------------  -----------  -------------
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      A-5
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31
                                                                           ---------------------------------------
                                                                              1995          1994          1993
                                                                           -----------  -------------  -----------
<S>                                                                        <C>          <C>            <C>
Cash flows from operating activities:
  Net income.............................................................  $   290,694  $     276,749  $   274,517
  Adjustments to reconcile net income to net cash provided by operating
   activities:
    Increase in accrued investment income................................       (4,900)        (3,833)      (5,009)
    Increase in deferred acquisition costs...............................       (7,300)       (12,564)     (10,033)
    Increase in prepaid reinsurance premiums.............................      (14,395)       (15,941)      (6,143)
    Increase in deferred premium revenue.................................      104,104        109,167      206,662
    Increase in loss and loss adjustment expense reserves................        2,357          6,413        8,225
    Depreciation.........................................................        2,676          1,607        1,259
    Amortization of goodwill.............................................        4,929          4,961        5,001
    Amortization of bond (discount) premium, net.........................       (2,426)           621         (743)
    Net realized gains on sale of investments............................       (7,778)       (10,335)      (8,941)
    Deferred income taxes................................................       11,391         19,082        7,503
    Other, net...........................................................       29,080         (8,469)      15,234
                                                                           -----------  -------------  -----------
    Total adjustments to net income......................................      117,738         90,709      213,015
                                                                           -----------  -------------  -----------
    Net cash provided by operating activities............................      408,432        367,458      487,532
                                                                           -----------  -------------  -----------
Cash flows from investing activities:
    Purchase of fixed maturity securities, net of payable for investments
     purchased...........................................................     (897,128)    (1,060,033)    (786,510)
    Sale of fixed maturity securities, net of receivable for investments
     sold................................................................      473,352        515,548      205,342
    Redemption of fixed maturity securities, net of receivable for
     investments redeemed................................................       83,448        128,274      225,608
    (Purchase) sale of short-term investments, net.......................      (32,281)         3,547      (40,461)
    (Purchase) sale of other investments, net............................         (692)        87,456      (37,777)
    Capital expenditures, net of disposals...............................       (4,228)        (3,665)      (3,601)
                                                                           -----------  -------------  -----------
    Net cash used in investing activities................................     (377,529)      (328,873)    (437,399)
                                                                           -----------  -------------  -----------
Cash flows from financing activities:
    Capital contribution from MBIA Inc...................................       52,800       --            --
    Dividends paid.......................................................      (82,900)       (38,000)     (50,000)
                                                                           -----------  -------------  -----------
    Net cash used by financing activities................................      (30,100)       (38,000)     (50,000)
                                                                           -----------  -------------  -----------
Net increase in cash and cash equivalents................................          803            585          133
Cash and cash equivalents -- beginning of year...........................        1,332            747          614
                                                                           -----------  -------------  -----------
Cash and cash equivalents -- end of year.................................  $     2,135  $       1,332  $       747
                                                                           -----------  -------------  -----------
                                                                           -----------  -------------  -----------
Supplemental cash flow disclosures:
  Income taxes paid......................................................  $    50,790  $      53,569  $    52,967
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      A-6
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1.  BUSINESS AND ORGANIZATION
    MBIA  Insurance Corporation ("MBIA Corp."), formerly known as Municipal Bond
Investors Assurance Corporation, is a wholly owned subsidiary of MBIA Inc.  MBIA
Inc.  was incorporated in Connecticut on November 12, 1986 as a licensed insurer
and, through the following series  of transactions during December 1986,  became
the  successor to the business of  the Municipal Bond Insurance Association (the
"Association"), a  voluntary  unincorporated  association  of  insurers  writing
municipal bond and note insurance as agent for the member insurance companies:
 
    - MBIA  Inc. acquired for $17 million all of the outstanding common stock of
      New York domiciled insurance company and changed the name of the insurance
      company to Municipal Bond Investors Assurance Corporation. In April  1995,
      the  name  was  again  changed  to  MBIA  Insurance  Corp.  Prior  to  the
      acquisition, all of the obligations of this company were reinsured  and/or
      indemnified by the former owner.
 
    - Four  of the five member companies of the Association, together with their
      affiliates, purchased all of the outstanding common stock of MBIA Inc. and
      entered into  reinsurance  agreements  whereby they  ceded  to  MBIA  Inc.
      substantially  all of  the net  unearned premiums  on existing  and future
      Association business and  the interest in,  or obligation for,  contingent
      commissions  resulting from  their participation in  the Association. MBIA
      Inc.'s reinsurance  obligations  were  then  assumed  by  MBIA  Corp.  The
      participation  of these four  members aggregated approximately  89% of the
      net insurance in force of the Association. The net assets transferred from
      the predecessor  included  the cash  transferred  in connection  with  the
      reinsurance   agreements,  the  related  deferred  acquisition  costs  and
      contingent commissions receivable,  net of the  related unearned  premiums
      and  contingent commissions payable. The deferred income taxes inherent in
      these assets  and  liabilities  were recorded  by  MBIA  Corp.  Contingent
      commissions  receivable (payable) with respect to premiums earned prior to
      the effective date  of the  reinsurance agreements by  the Association  in
      accordance   with  statutory  accounting  practices,  remained  as  assets
      (liabilities) of the member companies.
 
    Effective December 31, 1989, MBIA Inc. acquired for $288 million all of  the
outstanding  stock of Bond Investors Group,  Inc. ("BIG"), the parent company of
Bond Investors Guaranty Insurance Company  ("BIG Ins."), which was  subsequently
renamed MBIA Insurance Corp. of Illinois ("MBIA Illinois").
 
    In   January  1990,  MBIA  Illinois  ceded  its  portfolio  of  net  insured
obligations to MBIA  Corp. in  exchange for cash  and investments  equal to  its
unearned  premium reserve of $153 million. Subsequent to this cession, MBIA Inc.
contributed the  common stock  of  BIG to  MBIA  Corp. resulting  in  additional
paid-in  capital of $200  million. The insured portfolio  acquired from BIG Ins.
consists of municipal  obligations with  risk characteristics  similar to  those
insured by MBIA Corp. On December 31, 1990, BIG was merged into MBIA Illinois.
 
    Also  in 1990,  MBIA Inc. formed  MBIA Assurance S.A.  ("MBIA Assurance"), a
wholly owned French subsidiary,  to write financial  guarantee insurance in  the
international   community.   MBIA  Assurance   provides  insurance   for  public
infrastructure  financings,   structured   finance  transactions   and   certain
obligations   of  financial  institutions.  The  stock  of  MBIA  Assurance  was
contributed to MBIA Corp. in 1991 resulting in additional paid-in capital of  $6
million.  Pursuant to  a reinsurance  agreement with  MBIA Corp.,  a substantial
amount of the risks insured by MBIA Assurance is reinsured by MBIA Corp.
 
    In 1993,  MBIA  Inc.  formed  a wholly  owned  subsidiary,  MBIA  Investment
Management  Corp.  ("IMC").  IMC,  which commenced  operations  in  August 1993,
principally provides guaranteed investment agreements to states,  municipalities
and  municipal authorities  which are guaranteed  as to  principal and interest.
MBIA Corp. insures IMC's outstanding investment agreement liabilities.
 
                                      A-7
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
1.  BUSINESS AND ORGANIZATION (CONTINUED)
    In 1993, MBIA Corp. assumed the remaining business from the fifth member  of
the Association.
 
    In  1994, MBIA Inc. formed a  wholly owned subsidiary, MBIA Securities Corp.
("SECO"), to provide fixed-income investment management services for MBIA Inc.'s
municipal cash management service businesses. In 1995, portfolio management  for
a portion of MBIA Corp.'s insurance related investment portfolio was transferred
to  SECO; the  management of  the balance of  this portfolio  was transferred in
January 1996.
 
2.  SIGNIFICANT ACCOUNTING POLICIES
    The consolidated financial  statements have  been prepared on  the basis  of
generally  accepted accounting principles ("GAAP"). The preparation of financial
statements in conformity  with GAAP  requires management to  make estimates  and
assumptions  that  affect the  reported amounts  of  assets and  liabilities and
disclosure of contingent  assets and liabilities  at the date  of the  financial
statements,  and  the  reported  amounts of  revenues  and  expenses  during the
reporting period. Actual results could differ from those estimates.  Significant
accounting policies are as follows:
 
    CONSOLIDATION
 
    The  consolidated financial statements  include the accounts  of MBIA Corp.,
MBIA  Illinois,  MBIA   Assurance  and  BIG   Services,  Inc.  All   significant
intercompany   balances  have   been  eliminated.  Certain   amounts  have  been
reclassified in  prior years'  financial statements  to conform  to the  current
presentation.
 
    CASH AND CASH EQUIVALENTS
 
    Cash  and cash  equivalents include  cash on  hand and  demand deposits with
banks.
 
    INVESTMENTS
 
    Effective January  1,  1994,  MBIA  Corp.  adopted  Statement  of  Financial
Accounting  Standards ("SFAS") 115  "Accounting for Certain  Investments in Debt
and Equity Securities." In accordance with SFAS 115, MBIA Corp. reclassified its
entire investment portfolio ("Fixed-maturity securities") as
"available-for-sale."  Pursuant   to   SFAS  115,   securities   classified   as
available-for-sale  are required to  be reported in  the financial statements at
fair value, with unrealized gains and  losses reflected as a separate  component
of  shareholder's equity. The cumulative effect of MBIA Corp.'s adoption of SFAS
115 was  a  decrease in  shareholder's  equity at  December  31, 1994  of  $46.8
million,  net of taxes. The  adoption of SFAS 115 had  no effect on MBIA Corp.'s
earnings.
 
    Bond discounts and premiums are amortized on the effective-yield method over
the remaining term of the securities. For pre-refunded bonds the remaining  term
is  determined based on  the contractual refunding  date. Short-term investments
are carried at  amortized cost, which  approximates fair value  and include  all
fixed-maturity  securities with  a remaining term  to maturity of  less than one
year. Investment income is recorded as  earned. Realized gains or losses on  the
sale  of investments are determined by  specific identification and are included
as a separate component of revenues.
 
    Other investments consist of MBIA  Corp.'s interest in limited  partnerships
and  a mutual  fund which invests  principally in  marketable equity securities.
MBIA Corp. records dividends from its investment in marketable equity securities
and its  share  of limited  partnerships  and mutual  funds  as a  component  of
investment  income. In addition, MBIA Corp.  records its share of the unrealized
gains and losses on these investments, net of applicable deferred income  taxes,
as a separate component of shareholder's equity.
 
    PREMIUM REVENUE RECOGNITION
 
    Premiums are earned pro rata over the period of risk. Premiums are allocated
to  each bond  maturity based on  par amount  and are earned  on a straight-line
basis over the term of each maturity. When an insured issue is retired early, is
called by the issuer, or is in substance paid in advance through a refunding  or
 
                                      A-8
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
defeasance  accomplished by  placing U.S.  Government securities  in escrow, the
remaining deferred premium revenue,  net of the portion  which is credited to  a
new  policy in  those cases  where MBIA  Corp. insures  the refunding  issue, is
earned at that time, since  there is no longer  risk to MBIA Corp.  Accordingly,
deferred  premium revenue  represents the  portion of  premiums written  that is
applicable to the unexpired risk of insured bonds and notes.
 
    POLICY ACQUISITION COSTS
 
    Policy acquisition costs include only  those expenses that relate  primarily
to,  and vary with,  premium production. For business  produced directly by MBIA
Corp., such  costs  include compensation  of  employees involved  in  marketing,
underwriting  and policy issuance  functions, certain rating  agency fees, state
premium taxes  and  certain  other  underwriting  expenses,  reduced  by  ceding
commission income on premiums ceded to reinsurers. For business assumed from the
Association, such costs were comprised of management fees, certain rating agency
fees  and marketing and  legal costs, reduced by  ceding commissions received by
the Association on premiums  ceded to reinsurers.  Policy acquisition costs  are
deferred and amortized over the period in which the related premiums are earned.
 
    LOSSES AND LOSS ADJUSTMENT EXPENSES
 
    Reserves  for losses and loss adjustment expenses ("LAE") are established in
an amount equal  to MBIA  Corp.'s estimate  of the  identified and  unidentified
losses, including costs of settlement on the obligations it has insured.
 
    To  the extent that  specific insured issues are  identified as currently or
likely to be in default, the present value of expected payments, including  loss
and  LAE associated with these issues,  net of expected recoveries, is allocated
within the total loss reserve as  case basis reserves. Management of MBIA  Corp.
periodically  evaluates  its  estimates for  losses  and LAE  and  any resulting
adjustments are  reflected in  current earnings.  Management believes  that  the
reserves are adequate to cover the ultimate net cost of claims, but the reserves
are  necessarily based  on estimates,  and there  can be  no assurance  that the
ultimate liability will not exceed such estimates.
 
    CONTINGENT COMMISSIONS
 
    Contingent  commissions  may  be  receivable  from  MBIA  Corp.'s  and   the
Association's  reinsurers under various reinsurance  treaties and are accrued as
the related premiums are earned.
 
    INCOME TAXES
 
    MBIA Corp. is included in the consolidated  tax return of MBIA Inc. The  tax
provision  for MBIA  Corp. for financial  reporting purposes is  determined on a
stand alone basis.  Any benefit derived  by MBIA Corp.  as a result  of the  tax
sharing  agreement with MBIA Inc. and  its subsidiaries is reflected directly in
shareholder's equity for financial reporting purposes.
 
    Deferred income  taxes  are provided  in  respect of  temporary  differences
between  the financial statement  and tax bases of  assets and liabilities using
enacted tax rates in effect for the  year in which the differences are  expected
to reverse.
 
    The Internal Revenue Code permits financial guarantee insurance companies to
deduct  from  taxable income  additions  to the  statutory  contingency reserve,
subject to certain limitations. The  tax benefits obtained from such  deductions
must  be invested in non-interest  bearing U. S. Government  tax and loss bonds.
MBIA Corp. records purchases of tax and loss bonds as payments of Federal income
taxes. The  amounts  deducted  must  be restored  to  taxable  income  when  the
contingency  reserve is released, at  which time MBIA Corp.  may present the tax
and loss bonds for redemption to satisfy the additional tax liability.
 
                                      A-9
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
2.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    PROPERTY AND EQUIPMENT
 
    Property and equipment consists of  MBIA Corp.'s headquarters and  equipment
and  MBIA Assurance's furniture,  fixtures and equipment,  which are recorded at
cost and, exclusive of  land, are depreciated on  the straight-line method  over
their  estimated  service lives  ranging  from 4  to  31 years.  Maintenance and
repairs are charged to expenses as incurred.
 
    GOODWILL
 
    Goodwill represents the excess of the  cost of the acquired and  contributed
subsidiaries  over  the  tangible  net  assets at  the  time  of  acquisition or
contribution. Goodwill attributed to the  acquisition of the licensed  insurance
company  includes recognition of  the value of  the state licenses  held by that
company, and is amortized  by the straight-line method  over 25 years.  Goodwill
related  to the  wholly owned  subsidiary of  MBIA Inc.  contributed in  1988 is
amortized by the straight-line method over 25 years. Goodwill attributed to  the
acquisition of MBIA Illinois is amortized according to the recognition of future
profits from its deferred premium revenue and installment premiums, except for a
minor   portion  attributed  to  state  licenses,  which  is  amortized  by  the
straight-line method over 25 years.
 
    FOREIGN CURRENCY TRANSLATION
 
    Assets and liabilities denominated in  foreign currencies are translated  at
year-end  exchange rates. Operating  results are translated  at average rates of
exchange prevailing during the year.  Unrealized gains or losses resulting  from
translation are included as a separate component of shareholder's equity.
 
3.  STATUTORY ACCOUNTING PRACTICES
    The  financial statements  have been  prepared on  the basis  of GAAP, which
differs in certain respects from  the statutory accounting practices  prescribed
or  permitted  by  the insurance  regulatory  authorities.  Statutory accounting
practices differ from GAAP in the following respects:
 
    - premiums are earned  only when the  related risk has  expired rather  than
      over the period of the risk;
 
    - acquisition costs are charged to operations as incurred rather than as the
      related premiums are earned;
 
    - a  contingency reserve is computed on  the basis of statutory requirements
      and reserves for  losses and LAE  are established, at  present value,  for
      specific  insured issues which are identified as currently or likely to be
      in default.  Under GAAP  reserves are  established based  on MBIA  Corp.'s
      reasonable  estimate of the identified and  unidentified losses and LAE on
      the insured obligations it has written;
 
    - Federal income taxes are only provided on taxable income for which  income
      taxes  are currently payable, while under  GAAP, deferred income taxes are
      provided with respect to temporary differences;
 
    - fixed-maturity securities are reported at amortized cost rather than  fair
      value;
 
    - tax  and loss bonds purchased are reflected  as admitted assets as well as
      payments of income taxes; and
 
    - certain assets designated  as "non-admitted assets"  are charged  directly
      against surplus but are reflected as assets under GAAP.
 
                                      A-10
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
3.  STATUTORY ACCOUNTING PRACTICES (CONTINUED)
    The  following  is  a reconciliation  of  consolidated  shareholder's equity
presented on a GAAP basis  to statutory capital and  surplus for MBIA Corp.  and
its subsidiaries, MBIA Illinois and MBIA Assurance:
 
<TABLE>
<CAPTION>
                                                                           AS OF DECEMBER 31
                                                                ----------------------------------------
                                                                    1995          1994          1993
                                                                ------------  ------------  ------------
                                                                             (IN THOUSANDS)
<S>                                                             <C>           <C>           <C>
GAAP shareholder's equity.....................................  $  2,525,872  $  2,055,503  $  1,857,743
Premium revenue recognition...................................      (328,450)     (296,524)     (242,577)
Deferral of acquisition costs.................................      (140,348)     (133,048)     (120,484)
Unrealized (gains) losses.....................................      (223,635)       71,932       --
Contingent commissions........................................        (1,645)       (1,706)       (1,880)
Contingency reserve...........................................      (743,510)     (620,988)     (539,103)
Loss and loss adjustment expense reserves.....................        28,024        18,181        26,262
Deferred income taxes.........................................       205,425        90,328        99,186
Tax and loss bonds............................................        70,771        50,471        25,771
Goodwill......................................................      (105,614)     (110,543)     (115,503)
Other.........................................................       (12,752)      (13,568)      (11,679)
                                                                ------------  ------------  ------------
  Statutory capital and surplus...............................  $  1,274,138  $  1,110,038  $    977,736
                                                                ------------  ------------  ------------
                                                                ------------  ------------  ------------
</TABLE>
 
    Consolidated  net  income  of  MBIA  Corp.  determined  in  accordance  with
statutory accounting practices for the years  ended December 31, 1995, 1994  and
1993 was $278.3 million, $224.9 million and $258.4 million, respectively.
 
4.  PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS
    Premiums  earned include $34.0 million, $53.0  million and $85.6 million for
1995, 1994 and 1993, respectively, related to refunded and called bonds.
 
5.  INVESTMENTS
    MBIA Corp.'s  investment  objective  is  to  optimize  long-term,  after-tax
returns   while  emphasizing  the  preservation  of  capital  and  claims-paying
capability  through  maintenance  of  high-quality  investments  with   adequate
liquidity.  MBIA Corp.'s investment policies limit the amount of credit exposure
to any one  issuer. The  fixed-maturity portfolio is  comprised of  high-quality
(average  rating  Double-A) taxable  and  tax-exempt investments  of diversified
maturities.
 
    The following tables  set forth  the amortized cost  and fair  value of  the
fixed-maturities   and  short-term  investments  included  in  the  consolidated
investment portfolio of MBIA Corp. as of December 31, 1995 and 1994.
 
<TABLE>
<CAPTION>
                                                                                GROSS        GROSS
                                                                AMORTIZED    UNREALIZED   UNREALIZED       FAIR
                                                                   COST         GAINS       LOSSES        VALUE
                                                               ------------  -----------  -----------  ------------
                                                                                  (IN THOUSANDS)
<S>                                                            <C>           <C>          <C>          <C>
December 31, 1995
  Taxable bonds
    United States Treasury and Government Agency.............  $      6,742   $     354    $  --       $      7,096
    Corporate and other obligations..........................       592,604      30,536         (212)       622,928
    Mortgage-backed..........................................       389,943      21,403         (932)       410,414
  Tax-exempt bonds
    State and municipal obligations..........................     2,637,732     175,081       (2,595)     2,810,218
                                                               ------------  -----------  -----------  ------------
      Total fixed-maturities.................................  $  3,627,021   $ 227,374    $  (3,739)  $  3,850,656
                                                               ------------  -----------  -----------  ------------
                                                               ------------  -----------  -----------  ------------
</TABLE>
 
                                      A-11
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
5.  INVESTMENTS (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED       FAIR
                                                                  COST         GAINS       LOSSES        VALUE
                                                              ------------  -----------  -----------  ------------
                                                                                 (IN THOUSANDS)
<S>                                                           <C>           <C>          <C>          <C>
December 31, 1994
  Taxable bonds
    United States Treasury and Government Agency............  $     15,133      --              (149) $     14,984
    Corporate and other obligations.........................       461,601       2,353       (23,385)      440,569
    Mortgage-backed.........................................       317,560       3,046       (12,430)      308,176
  Tax-exempt bonds
    State and municipal obligations.........................     2,450,928      36,631       (77,998)    2,409,561
                                                              ------------  -----------  -----------  ------------
      Total fixed-maturities................................  $  3,245,222   $  42,030   $  (113,962) $  3,173,290
                                                              ------------  -----------  -----------  ------------
                                                              ------------  -----------  -----------  ------------
</TABLE>
 
    Fixed-maturity investments carried at  fair value of  $8.1 million and  $7.4
million  as of December  31, 1995 and  1994, respectively, were  on deposit with
various regulatory authorities to comply with insurance laws.
 
    The table below  sets forth  the distribution  by expected  maturity of  the
fixed-maturities  and short-term investments at amortized cost and fair value at
December 31, 1995.  Expected maturities may  differ from contractual  maturities
because borrowers may have the right to call or prepay obligations.
 
<TABLE>
<CAPTION>
                                                           AMORTIZED        FAIR
                                                              COST         VALUE
                                                          ------------  ------------
                                                                (IN THOUSANDS)
<S>                                                       <C>           <C>
Maturity
  Within 1 year.........................................  $    178,328  $    178,256
  Beyond 1 year but within 5 years......................       448,817       477,039
  Beyond 5 years but within 10 years....................     1,133,527     1,211,645
  Beyond 10 years but within 15 years...................       742,790       804,421
  Beyond 15 years but within 20 years...................       686,871       730,030
  Beyond 20 years.......................................        46,745        38,851
                                                          ------------  ------------
                                                             3,237,078     3,440,242
Mortgage-backed.........................................       389,943       410,414
                                                          ------------  ------------
    Total fixed-maturities and short-term investments...  $  3,627,021  $  3,850,656
                                                          ------------  ------------
                                                          ------------  ------------
</TABLE>
 
                                      A-12
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
6.  INVESTMENT INCOME AND GAINS AND LOSSES
    Investment income consists of:
 
<TABLE>
<CAPTION>
                                                                YEARS ENDED DECEMBER 31
                                                           ----------------------------------
                                                              1995        1994        1993
                                                           ----------  ----------  ----------
                                                                     (IN THOUSANDS)
<S>                                                        <C>         <C>         <C>
Fixed-maturities.........................................  $  216,653  $  193,729  $  173,070
Short-term investments...................................       6,008       3,003       2,844
Other investments........................................          17          12       2,078
                                                           ----------  ----------  ----------
      Gross investment income............................     222,678     196,744     177,992
Investment expenses......................................       2,844       2,778       2,663
                                                           ----------  ----------  ----------
      Net investment income..............................     219,834     193,966     175,329
Net realized gains (losses):
  Fixed-maturities:
    Gains................................................       9,941       9,635       9,070
    Losses...............................................      (2,537)     (8,851)       (744)
                                                           ----------  ----------  ----------
    Net..................................................       7,404         784       8,326
  Other investments:
    Gains................................................         382       9,551         615
    Losses...............................................          (9)     --          --
                                                           ----------  ----------  ----------
    Net..................................................         373       9,551         615
                                                           ----------  ----------  ----------
      Net realized gains.................................       7,777      10,335       8,941
                                                           ----------  ----------  ----------
      Total investment income............................  $  227,611  $  204,301  $  184,270
                                                           ----------  ----------  ----------
                                                           ----------  ----------  ----------
</TABLE>
 
    Unrealized gains (losses) consist of:
 
<TABLE>
<CAPTION>
                                                                          AS OF DECEMBER 31
                                                                       -----------------------
                                                                          1995        1994
                                                                       ----------  -----------
                                                                           (IN THOUSANDS)
<S>                                                                    <C>         <C>
Fixed-maturities:
  Gains..............................................................  $  227,374  $    42,030
  Losses.............................................................      (3,739)    (113,962)
                                                                       ----------  -----------
    Net..............................................................     223,635      (71,932)
Other investments:
  Gains..............................................................         287      --
  Losses.............................................................        (821)      (1,042)
                                                                       ----------  -----------
    Net..............................................................        (534)      (1,042)
                                                                       ----------  -----------
    Total............................................................     223,101      (72,974)
Deferred income tax (benefit)........................................      78,372      (25,334)
                                                                       ----------  -----------
    Unrealized gains (losses) -- net.................................  $  144,729  $   (47,640)
                                                                       ----------  -----------
                                                                       ----------  -----------
</TABLE>
 
    The deferred taxes in 1995 and 1994 relate primarily to unrealized gains and
losses  on  MBIA  Corp.'s  fixed-maturity investments,  which  are  reflected in
shareholders' equity in 1995 and 1994  in accordance with MBIA Corp.'s  adoption
of SFAS 115.
 
                                      A-13
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
6.  INVESTMENT INCOME AND GAINS AND LOSSES (CONTINUED)
    The change in net unrealized gains (losses) consists of:
 
<TABLE>
<CAPTION>
                                                                YEARS ENDED DECEMBER 31
                                                          -----------------------------------
                                                             1995        1994         1993
                                                          ----------  -----------  ----------
                                                                     IN THOUSANDS
<S>                                                       <C>         <C>          <C>
Fixed-maturities........................................  $  295,567  $  (289,327) $  101,418
Other investments.......................................         508       (8,488)      3,842
                                                          ----------  -----------  ----------
  Total.................................................     296,075     (297,815)    105,260
Deferred income taxes (benefit).........................     103,706      (27,940)      1,381
                                                          ----------  -----------  ----------
  Unrealized gains (losses), net........................  $  192,369  $  (269,875) $  103,879
                                                          ----------  -----------  ----------
                                                          ----------  -----------  ----------
</TABLE>
 
7.  INCOME TAXES
    Effective  January 1, 1993, MBIA Corp.  changed its method of accounting for
income taxes  from the  income statement-based  deferred method  to the  balance
sheet-based liability method required by SFAS 109 "Accounting for Income Taxes."
MBIA  Corp. adopted the  new pronouncement on the  cumulative catch-up basis and
recorded a cumulative  adjustment, which  increased net income  and reduced  the
deferred  tax liability by  $13.0 million. The  cumulative effect represents the
impact of adjusting the  deferred tax liability to  reflect the January 1,  1993
tax rate of 34% as opposed to the higher tax rates in effect when certain of the
deferred taxes originated.
 
    SFAS 109 requires recognition of deferred tax assets and liabilities for the
expected  future  tax consequences  of  events that  have  been included  in the
financial statements or tax returns. Under this method, deferred tax liabilities
and assets  are  determined  based  on  the  difference  between  the  financial
statement  and tax bases  of assets and  liabilities using enacted  tax rates in
effect for the year in which the differences are expected to reverse. The effect
on tax assets and liabilities of a  change in tax rates is recognized in  income
in the period that includes the enactment date.
 
    The  tax effects  of temporary  differences that  give rise  to deferred tax
assets and liabilities at December 31, 1995 and 1994 are as presented below:
 
<TABLE>
<CAPTION>
                                                                           1995        1994
                                                                        ----------  ----------
                                                                            (IN THOUSANDS)
<S>                                                                     <C>         <C>
Deferred tax assets
  Tax and loss bonds..................................................  $   71,183  $   50,332
  Unrealized losses...................................................      --          25,334
  Alternative minimum tax credit carry forwards.......................      39,072      22,391
  Loss and loss adjustment expense reserves...........................       9,809       6,363
  Other...............................................................         954       3,981
                                                                        ----------  ----------
    Total gross deferred tax assets...................................     121,018     108,401
                                                                        ----------  ----------
Deferred tax liabilities
  Contingency reserve.................................................     131,174      91,439
  Deferred premium revenue............................................      64,709      54,523
  Deferred acquisition costs..........................................      49,122      48,900
  Unrealized gains....................................................      78,372      --
  Contingent commissions..............................................       7,158       4,746
  Other...............................................................       3,408       6,621
                                                                        ----------  ----------
    Total gross deferred tax liabilities..............................     333,943     206,229
                                                                        ----------  ----------
      Net deferred tax liability......................................  $  212,925  $   97,828
                                                                        ----------  ----------
                                                                        ----------  ----------
</TABLE>
 
                                      A-14
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
7.  INCOME TAXES (CONTINUED)
    Under SFAS 109, a change in the  Federal tax rate requires a restatement  of
deferred tax assets and liabilities. Accordingly, the restatement for the change
in  the 1993  Federal tax rate  resulted in a  $5.4 million increase  in the tax
provision, of which  $3.2 million  resulted from the  recalculation of  deferred
taxes at the new Federal rate.
 
    The provision for income taxes is composed of:
 
<TABLE>
<CAPTION>
                                               YEARS ENDED DECEMBER 31
                                           -------------------------------
                                             1995       1994       1993
                                           ---------  ---------  ---------
                                                   (IN THOUSANDS)
<S>                                        <C>        <C>        <C>
Current..................................  $  70,357  $  58,043  $  66,086
Deferred.................................     11,391     19,082     20,598
                                           ---------  ---------  ---------
  Total..................................  $  81,748  $  77,125  $  86,684
                                           ---------  ---------  ---------
                                           ---------  ---------  ---------
</TABLE>
 
    The provision for income taxes gives effect to permanent differences between
financial  and taxable  income. Accordingly,  MBIA Corp.'s  effective income tax
rate differs from the  statutory rate on ordinary  income. The reasons for  MBIA
Corp.'s lower effective tax rates are as follows:
 
<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31
                                                                        ----------------------------------------
                                                                            1995          1994          1993
                                                                        ------------  ------------  ------------
<S>                                                                     <C>           <C>           <C>
Income taxes computed on pre-tax financial income at statutory
 rates................................................................       35.0 %        35.0 %        35.0 %
Increase (reduction) in taxes resulting from:
  Tax-exempt interest.................................................      (12.5)        (12.0)        (10.6)
  Amortization of goodwill............................................        0.5           0.5           0.5
  Other...............................................................       (1.1)         (1.7)         --
                                                                            -----         -----         -----
    Provision for income taxes........................................       21.9 %        21.8 %        24.9 %
                                                                            -----         -----         -----
                                                                            -----         -----         -----
</TABLE>
 
8.  DIVIDENDS AND CAPITAL REQUIREMENTS
    Under  New York state insurance law, MBIA Corp. may pay a dividend only from
earned surplus subject to the maintenance of a minimum capital requirement.  The
dividends  in  any 12-month  period  may not  exceed the  lesser  of 10%  of its
policyholders' surplus  as shown  on its  last filed  statutory-basis  financial
statements,  or of adjusted net investment income, as defined, for such 12-month
period, without  prior approval  of the  superintendent of  the New  York  State
Insurance Department.
 
    In accordance with such restrictions on the amount of dividends which can be
paid  in any 12-month period, MBIA Corp. had approximately $44 million available
for the payment of dividends  as of December 31, 1995.  In 1995, 1994 and  1993,
MBIA  Corp. declared  and paid  dividends of  $83 million,  $38 million  and $50
million, respectively, to MBIA Inc.
 
    Under Illinois  Insurance  Law,  MBIA  Illinois  may  pay  a  dividend  from
unassigned  surplus, and the dividends in any 12-month period may not exceed the
greater of 10% of policyholders' surplus (total capital and surplus) at the  end
of the preceding calendar year, or the net income of the preceding calendar year
without prior approval of the Illinois State Insurance Department.
 
    In accordance with such restrictions on the amount of dividends which can be
paid  in any 12-month period,  MBIA Illinois may pay  a dividend only with prior
approval as of December 31, 1995.
 
    The insurance  departments of  New York  state and  certain other  statutory
insurance  regulatory authorities and the agencies  which rate the bonds insured
by MBIA Corp. have various requirements  relating to the maintenance of  certain
minimum ratios of statutory capital and reserves to net insurance in force. MBIA
Corp.  and  MBIA Assurance  were  in compliance  with  these requirements  as of
December 31, 1995.
 
                                      A-15
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
 
9.  LINES OF CREDIT
    MBIA  Corp. has a  standby line of  credit commitment in  the amount of $650
million with a group of major banks to provide loans to MBIA Corp. after it  has
incurred  cumulative losses (net  of any recoveries) from  September 30, 1995 in
excess of the greater of $500 million and 6.25% of average annual debt  service.
The  obligation to repay loans  made under this agreement  is a limited recourse
obligation payable solely from,  and collateralized by,  a pledge of  recoveries
realized on defaulted insured obligations including certain installment premiums
and  other  collateral. This  commitment has  a seven-year  term and  expires on
September 30,  2002 and  contains an  annual renewal  provision subject  to  the
approval by the bank group.
 
    MBIA Corp. and MBIA Inc. maintain bank liquidity facilities aggregating $275
million. At December 31, 1995, MBIA Inc. had $18 million outstanding under these
facilities.
 
10. NET INSURANCE IN FORCE
    MBIA  Corp.  guarantees  the timely  payment  of principal  and  interest on
municipal,  asset-/mortgage-backed  and  other  non-municipal  securities.  MBIA
Corp.'s  ultimate exposure to credit loss in  the event of nonperformance by the
insured is represented by the insurance in force as set forth below.
 
    The insurance policies issued by MBIA Corp. are unconditional commitments to
guarantee  timely  payment  on   the  bonds  and   notes  to  bondholders.   The
creditworthiness  of each  insured issue is  evaluated prior to  the issuance of
insurance and  each insured  issue must  comply with  MBIA Corp.'s  underwriting
guidelines. Further, the payments to be made by the issuer on the bonds or notes
may  be  backed by  a  pledge of  revenues,  reserve funds,  letters  of credit,
investment contracts or collateral in the form of mortgages or other assets. The
right to such money or collateral  would typically become MBIA Corp.'s upon  the
payment of a claim by MBIA Corp.
 
    As  of December 31, 1995, insurance in force, net of cessions to reinsurers,
has a range  of maturity of  1-43 years.  The distribution of  net insurance  in
force  by geographic location and type of  bond, including $2.7 billion and $1.5
billion relating to  IMC's municipal  investment agreements  guaranteed by  MBIA
Corp. in 1995 and 1994, respectively, is set forth in the following tables:
 
<TABLE>
<CAPTION>
                                                                    AS OF DECEMBER 31
                                      ------------------------------------------------------------------------------
                                                       1995                                    1994
                                      --------------------------------------  --------------------------------------
                                          NET       NUMBER OF     % OF NET        NET       NUMBER OF     % OF NET
                                       INSURANCE     ISSUES     INSURANCE IN   INSURANCE     ISSUES     INSURANCE IN
GEOGRAPHIC LOCATION                    IN FORCE    OUTSTANDING     FORCE       IN FORCE    OUTSTANDING     FORCE
- ------------------------------------  -----------  -----------  ------------  -----------  -----------  ------------
                                                                     ($ IN BILLIONS)
<S>                                   <C>          <C>          <C>           <C>          <C>          <C>
California..........................   $    51.2        3,122         14.8%    $    43.9        2,832         14.3%
New York............................        30.1        4,846          8.7          25.0        4,447          8.2
Florida.............................        26.9        1,684          7.7          25.4        1,805          8.3
Texas...............................        20.4        2,031          5.9          18.6        2,102          6.1
Pennsylvania........................        19.7        2,143          5.7          19.5        2,108          6.4
New Jersey..........................        16.4        1,730          4.7          15.0        1,590          4.9
Illinois............................        15.0        1,090          4.3          14.7        1,139          4.8
Massachusetts.......................         9.3        1,070          2.7           8.6        1,064          2.8
Ohio................................         9.1        1,017          2.6           8.3          996          2.7
Michigan............................         7.9        1,012          2.3           5.7          972          1.9
                                      -----------  -----------       -----    -----------  -----------       -----
  Subtotal..........................       206.0       19,745         59.4         184.7       19,055         60.4
Other...............................       135.6       11,147         39.1         118.8       10,711         38.8
                                      -----------  -----------       -----    -----------  -----------       -----
  Total U.S.........................       341.6       30,892         98.5         303.5       29,766         99.2
                                      -----------  -----------       -----    -----------  -----------       -----
International.......................         5.1           53          1.5           2.5           18          0.8
                                      -----------  -----------       -----    -----------  -----------       -----
                                       $   346.7       30,945        100.0%    $   306.0       29,784        100.0%
                                      -----------  -----------       -----    -----------  -----------       -----
                                      -----------  -----------       -----    -----------  -----------       -----
</TABLE>
 
                                      A-16
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
10. NET INSURANCE IN FORCE (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                              AS OF DECEMBER 31
                                                ------------------------------------------------------------------------------
                                                                 1995                                    1994
                                                --------------------------------------  --------------------------------------
                                                    NET       NUMBER OF     % OF NET        NET       NUMBER OF     % OF NET
                                                 INSURANCE     ISSUES     INSURANCE IN   INSURANCE     ISSUES     INSURANCE IN
TYPE OF BOND                                     IN FORCE    OUTSTANDING     FORCE       IN FORCE    OUTSTANDING     FORCE
- ----------------------------------------------  -----------  -----------  ------------  -----------  -----------  ------------
                                                                               ($ IN BILLIONS)
<S>                                             <C>          <C>          <C>           <C>          <C>          <C>
Municipal
  General Obligation..........................   $    91.6       11,445         26.4%    $    84.2       11,029         27.5%
  Utilities...................................        60.3        4,931         17.4          56.0        5,087         18.3
  Health Care.................................        51.9        2,458         15.0          50.6        2,670         16.5
  Transportation..............................        25.5        1,562          7.4          21.3        1,486          7.0
  Special Revenue.............................        24.4        1,445          7.0          22.7        1,291          7.4
  Industrial development and pollution control
   revenue....................................        17.2          924          5.0          15.1        1,016          4.9
  Housing.....................................        15.8        2,671          4.5          13.6        2,663          4.5
  Higher education............................        15.2        1,261          4.4          14.0        1,208          4.6
  Other.......................................         7.3          134          2.1           3.8          124          1.2
                                                -----------  -----------       -----    -----------  -----------       -----
                                                     309.2       26,831         89.2         281.3       26,574         91.9
                                                -----------  -----------       -----    -----------  -----------       -----
Non-municipal
  Asset/mortgage-backed.......................        20.2          256          5.8          12.8          151          4.2
  Investor-owned utilities....................         6.4        3,559          1.8           5.7        2,918          1.9
  International...............................         5.1           53          1.5           2.5           18          0.8
  Other.......................................         5.8          246          1.7           3.7          123          1.2
                                                -----------  -----------       -----    -----------  -----------       -----
                                                      37.5        4,114         10.8          24.7        3,210          8.1
                                                -----------  -----------       -----    -----------  -----------       -----
                                                 $   346.7       30,945        100.0%    $   306.0       29,784        100.0%
                                                -----------  -----------       -----    -----------  -----------       -----
                                                -----------  -----------       -----    -----------  -----------       -----
</TABLE>
 
11. REINSURANCE
    MBIA  Corp. reinsures portions  of its risks  with other insurance companies
through various quota  and surplus  share reinsurance  treaties and  facultative
agreements.  In the event that any or all  of the reinsurers were unable to meet
their obligations, MBIA Corp. would be liable for such defaulted amounts.
 
                                      A-17
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
11. REINSURANCE (CONTINUED)
    Amounts deducted from gross insurance in force for reinsurance ceded by MBIA
Corp., MBIA Assurance and MBIA Illinois were $50.1 billion and $42.6 billion, at
December 31, 1995 and 1994, respectively. The distribution of ceded insurance in
force by geographic location and type of bond is set forth in the tables below:
 
<TABLE>
<CAPTION>
                                                                 AS OF DECEMBER 31
                                               ------------------------------------------------------
                                                          1995                        1994
                                               --------------------------  --------------------------
                                                  CEDED      % OF CEDED       CEDED      % OF CEDED
                                                INSURANCE   INSURANCE IN    INSURANCE   INSURANCE IN
GEOGRAPHIC LOCATION                             IN FORCE        FORCE       IN FORCE        FORCE
- ---------------------------------------------  -----------  -------------  -----------  -------------
                                                                   (IN BILLIONS)
<S>                                            <C>          <C>            <C>          <C>
California...................................   $     8.8         17.5%     $     7.5         17.6%
New York.....................................         5.7         11.4            4.9         11.5
New Jersey...................................         3.1          6.1            2.0          4.7
Texas........................................         2.8          5.6            2.5          5.9
Pennsylvania.................................         2.7          5.4            2.6          6.1
Florida......................................         2.3          4.6            2.1          4.9
Illinois.....................................         2.2          4.5            2.3          5.4
District of Columbia.........................         1.5          3.0            1.6          3.8
Washington...................................         1.4          2.7            1.2          2.8
Puerto Rico..................................         1.3          2.6            1.1          2.6
Massachusetts................................         1.1          2.1            0.9          2.1
Ohio.........................................         1.0          2.1            0.9          2.1
                                                    -----        -----          -----        -----
  Subtotal...................................        33.9         67.6           29.6         69.5
Other........................................        14.4         28.8           12.3         28.9
                                                    -----        -----          -----        -----
    Total U. S...............................        48.3         96.4           41.9         98.4
International................................         1.8          3.6            0.7          1.6
                                                    -----        -----          -----        -----
                                                $    50.1        100.0%     $    42.6        100.0%
                                                    -----        -----          -----        -----
                                                    -----        -----          -----        -----
</TABLE>
 
                                      A-18
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
11. REINSURANCE (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                 AS OF DECEMBER 31
                                               ------------------------------------------------------
                                                          1995                        1994
                                               --------------------------  --------------------------
                                                  CEDED      % OF CEDED       CEDED      % OF CEDED
                                                INSURANCE   INSURANCE IN    INSURANCE   INSURANCE IN
TYPE OF BOND                                    IN FORCE        FORCE       IN FORCE        FORCE
- ---------------------------------------------  -----------  -------------  -----------  -------------
                                                                   (IN BILLIONS)
<S>                                            <C>          <C>            <C>          <C>
Municipal
  General obligation.........................   $    11.7         23.3%     $     9.7         22.8%
  Utilities..................................         9.0         18.0            8.5         20.0
  Health care................................         6.6         13.1            6.5         15.3
  Transportation.............................         5.5         11.0            4.5         10.6
  Special revenue............................         3.2          6.4            2.7          6.3
  Industrial development and pollution
   control revenue...........................         3.0          6.0            2.9          6.8
  Housing....................................         1.4          2.8            1.0          2.3
  Higher education...........................         1.2          2.4            1.2          2.8
  Other......................................         2.4          4.8            1.5          3.5
                                                    -----        -----          -----        -----
                                                     44.0         87.8           38.5         90.4
                                                    -----        -----          -----        -----
Non-municipal
  Asset-/mortgage-backed.....................         3.6          7.2            2.7          6.3
  International..............................         1.8          3.6            0.7          1.6
  Other......................................         0.7          1.4            0.7          1.7
                                                    -----        -----          -----        -----
                                                      6.1         12.2            4.1          9.6
                                                    -----        -----          -----        -----
                                                $    50.1        100.0%     $    42.6        100.0%
                                                    -----        -----          -----        -----
                                                    -----        -----          -----        -----
</TABLE>
 
    Included in gross premiums written are assumed premiums from other insurance
companies of $11.7 million, $6.3 million  and $20.4 million for the years  ended
December  31, 1995, 1994 and 1993,  respectively. The percentages of the amounts
assumed to net premiums written were 3.8%, 2.0% and 4.7% in 1995, 1994 and 1993,
respectively.
 
    Gross premiums written include $0.2 million in 1994 and $5.4 million in 1993
related to the reassumption by MBIA Corp. of reinsurance previously ceded by the
Association. Also  included  in gross  premiums  in  1993 is  $10.8  million  of
premiums  assumed from a  member of the Association.  Ceded premiums written are
net of $0.2  million in  1995, $1.6  million in 1994  and $2.5  million in  1993
related  to the  reassumption of reinsurance  previously ceded by  MBIA Corp. or
MBIA Illinois.
 
12. EMPLOYEE BENEFITS
    MBIA Corp. participates in  MBIA Inc.'s pension  plan covering all  eligible
employees.  The  pension plan  is  a defined  contribution  plan and  MBIA Corp.
contributes 10% of each eligible  employee's annual total compensation.  Pension
expense  for the years ended December 31,  1995, 1994 and 1993 was $3.2 million,
$3.0 million  and $3.1  million,  respectively. MBIA  Corp.  also has  a  profit
sharing/401(k)  plan which allows eligible employees  to contribute up to 10% of
eligible compensation. MBIA Corp. matches employee contributions up to the first
5% of total compensation.  MBIA Corp. contributions to  the profit sharing  plan
aggregated  $1.4  million, $1.4  million and  $1.3 million  for the  years ended
December 31, 1995,  1994 and  1993, respectively.  The 401(k)  plan amounts  are
invested  in common stock of MBIA Inc.  Amounts relating to the above plans that
exceed limitations  established  by Federal  regulations  are contributed  to  a
non-qualified  deferred compensation plan. Of the  above amounts for the pension
and profit sharing plans,  $2.7 million, $2.6 million  and $2.6 million for  the
years  ended December  31, 1995,  1994 and  1993, respectively,  are included in
policy acquisition costs.
 
                                      A-19
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
12. EMPLOYEE BENEFITS (CONTINUED)
    MBIA Corp.  also participates  in MBIA  Inc.'s common  stock incentive  plan
which  enables employees  of MBIA  Corp. to  acquire shares  of MBIA  Inc. or to
benefit from appreciation in the price of the common stock of MBIA Inc.
 
    MBIA Corp.  also  participates  in MBIA  Inc.'s  restricted  stock  program,
adopted  in  December 1995,  whereby key  executive officers  of MBIA  Corp. are
granted restricted shares of  MBIA Inc. common stock.  MBIA Corp. recorded  $0.1
million of compensation expense in 1995 relating to this program.
 
    Effective   January  1,  1993,  MBIA  Corp.  adopted  SFAS  106  "Employers'
Accounting for Postretirement  Benefits Other  than Pensions."  Under SFAS  106,
companies  are required to accrue the  cost of employee post-retirement benefits
other than pensions  during the years  that employees render  service. Prior  to
January  1, 1993, MBIA Corp. had accounted for these post-retirement benefits on
a cash  basis.  In  1993,  MBIA  Corp. adopted  the  new  pronouncement  on  the
cumulative  catch-up  basis and  recorded a  cumulative effect  adjustment which
decreased net income  and increased  other liabilities  by $0.1  million. As  of
January 1, 1994, MBIA Corp. eliminated these post-retirement benefits.
 
13. RELATED PARTY TRANSACTIONS
    The  business assumed  from the Association,  relating to  insurance on unit
investment trusts sponsored by two members of the Association, includes deferred
premium revenue of $1.6 million and $1.9 million at December 31, 1995 and  1994,
respectively.
 
    In 1993, MBIA Corp. assumed the balance of $10.8 million of deferred premium
revenue  from a  member of  the Association which  had not  previously ceded its
insurance portfolio to MBIA Corp. Also in 1993, MBIA Corp. assumed $0.4  million
of  deferred premium revenue relating to one  of the trusts which was previously
ceded to an affiliate of an Association member.
 
    Since 1989,  MBIA Corp.  has executed  five surety  bonds to  guarantee  the
payment  obligations  of the  members  of the  Association,  one of  which  is a
principal  shareholder  of  MBIA  Inc.,  which  had  their  Standard  &   Poor's
claims-paying  rating  downgraded  from  Triple-A  on  their  previously  issued
Association policies.  In the  event that  they do  not meet  their  Association
policy payment obligations, MBIA Corp. will pay the required amounts directly to
the  paying agent instead of to the  former Association member as was previously
required. The aggregate amount  payable by MBIA Corp.  on these surety bonds  is
limited  to $340 million.  These surety bonds remain  outstanding as of December
31, 1995.
 
    MBIA Corp.  has  investment  management  and  advisory  agreements  with  an
affiliate of a principal shareholder of MBIA Inc., which provides for payment of
fees  on assets  under management.  Total related  expenses for  the years ended
December 31, 1995, 1994 and 1993 amounted to $2.5 million, $2.6 million and $2.4
million, respectively. These agreements  were terminated on  January 1, 1996  at
which  time SECO  commenced management  of MBIA  Corp.'s consolidated investment
portfolios. In addition,  investment management  expenses of  $0.1 million  were
paid to SECO for the portion of the investment portfolio transferred in 1995.
 
    MBIA   Corp.  has  various  insurance  coverages  provided  by  a  principal
shareholder of MBIA Inc., the cost of  which was $1.9 million, $1.9 million  and
$2.0 million for the years ended December 31, 1995, 1994 and 1993, respectively.
 
    Included  in other assets at December 31,  1995 and 1994 is $1.1 million and
$14.5 million of net receivables from MBIA Inc. and other subsidiaries.
 
                                      A-20
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
14. FAIR VALUE OF FINANCIAL INSTRUMENTS
    The estimated  fair value  amounts  of financial  instruments shown  in  the
following  table  have  been determined  by  MBIA Corp.  using  available market
information and appropriate valuation  methodologies. However, in certain  cases
considerable  judgment  is  necessarily  required to  interpret  market  data to
develop estimates of fair value. Accordingly, the estimates presented herein are
not necessarily indicative of the amount  MBIA Corp. could realize in a  current
market  exchange.  The use  of  different market  assumptions  and/or estimation
methodologies may have a material effect on the estimated fair value amounts.
 
    FIXED-MATURITY SECURITIES  -- The  fair value  of fixed-maturity  securities
equals  quoted  market price,  if available.  If  a quoted  market price  is not
available, fair  value  is estimated  using  quoted market  prices  for  similar
securities.
 
    SHORT-TERM  INVESTMENTS --  Short-term investments are  carried at amortized
cost which, because of  their short duration, is  a reasonable estimate of  fair
value.
 
    OTHER  INVESTMENTS -- Other investments consist  of MBIA Corp.'s interest in
limited partnerships and a mutual  fund which invests principally in  marketable
equity securities. The fair value of other investments is based on quoted market
prices.
 
    CASH  AND CASH EQUIVALENTS, RECEIVABLE FOR  INVESTMENTS SOLD AND PAYABLE FOR
INVESTMENTS PURCHASED -- The  carrying amounts of these  items are a  reasonable
estimate of their fair value.
 
    PREPAID  REINSURANCE  PREMIUMS --  The fair  value  of MBIA  Corp.'s prepaid
reinsurance premiums  is  based  on  the estimated  cost  of  entering  into  an
assumption  of the  entire portfolio with  third party  reinsurers under current
market conditions.
 
    DEFERRED PREMIUM REVENUE -- The fair value of MBIA Corp.'s deferred  premium
revenue  is based on the estimated cost of entering into a cession of the entire
portfolio with third party reinsurers under current market conditions.
 
    LOSS AND LOSS ADJUSTMENT EXPENSE RESERVES   The carrying amount is  composed
of  the present  value of  the expected  cash flows  for specifically identified
claims combined  with  an  estimate  for  unidentified  claims.  Therefore,  the
carrying amount is a reasonable estimate of the fair value of the reserve.
 
                                      A-21
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
14. FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)
    INSTALLMENT PREMIUMS -- The fair value is derived by calculating the present
value  of the estimated future cash flow stream at 9% and 13.25% at December 31,
1995 and December 31, 1994, respectively.
 
<TABLE>
<CAPTION>
                                                                             AS OF DECEMBER 31,
                                                           ------------------------------------------------------
                                                                      1995                        1994
                                                           --------------------------  --------------------------
                                                             CARRYING     ESTIMATED      CARRYING     ESTIMATED
                                                              AMOUNT      FAIR VALUE      AMOUNT      FAIR VALUE
                                                           ------------  ------------  ------------  ------------
                                                                               (IN THOUSANDS)
<S>                                                        <C>           <C>           <C>           <C>
Assets:
  Fixed-maturity securities..............................  $  3,652,621  $  3,652,621  $  3,051,906  $  3,051,906
  Short-term investments.................................       198,035       198,035       121,384       121,384
  Other investments......................................        14,064        14,064        11,970        11,970
  Cash and cash equivalents                                      23,258        23,258         1,332         1,332
  Prepaid reinsurance premiums...........................       200,887       174,444       186,492       159,736
  Receivable for investments sold........................         5,729         5,729           945           945
Liabilities:
  Deferred premium revenue...............................     1,616,315     1,395,159     1,512,211     1,295,305
  Loss and loss adjustment expense reserves..............        42,505        42,505        40,148        40,148
  Payable for investments purchased......................        10,695        10,695         6,552         6,552
Off-balance-sheet instruments:
  Installment premiums...................................       --            235,371       --            176,944
</TABLE>
 
                                      A-22
<PAGE>
                                   APPENDIX B
                     UNAUDITED INTERIM FINANCIAL STATEMENTS
 
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
 
                       CONSOLIDATED FINANCIAL STATEMENTS
                   AS OF MARCH 31, 1996 AND DECEMBER 31, 1995
               AND FOR THE PERIODS ENDED MARCH 31, 1996 AND 1995
 
                                      B-1
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                                     INDEX
 
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                                -----
<S>                                                                                                          <C>
Consolidated Balance Sheets -- March 31, 1996 (Unaudited) and December 31, 1995 (Audited)..................         B-3
Consolidated Statements of Income -- Three months ended March 31, 1996 and 1995 (Unaudited)................         B-4
Consolidated Statement of Changes in Shareholder's Equity -- Three months ended March 31, 1996
 (Unaudited)...............................................................................................         B-5
Consolidated Statements of Cash Flows -- Three months ended March 31, 1996 and 1995 (Unaudited)............         B-6
Notes to Consolidated Financial Statements (Unaudited).....................................................         B-7
</TABLE>
 
                                      B-2
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                                                DECEMBER 31, 1995
                                                                                MARCH 31, 1996  -----------------
                                                                                --------------      (AUDITED)
                                                                                 (UNAUDITED)
<S>                                                                             <C>             <C>
Investments:
  Fixed-maturity securities held as available-for-sale at fair value
   (amortized cost $3,664,571 and $3,428,986).................................   $  3,784,836     $   3,652,621
  Short-term investments, at amortized cost
   (which approximates fair value)............................................        135,428           198,035
  Other investments...........................................................         13,374            14,064
                                                                                --------------  -----------------
    Total investments.........................................................      3,933,638         3,864,720
Cash and cash equivalents.....................................................          2,499             2,135
Accrued investment income.....................................................         60,462            60,247
Deferred acquisition costs....................................................        140,919           140,348
Prepaid reinsurance premiums..................................................        206,383           200,887
Goodwill (less accumulated amortization of $38,590 and $37,366)...............        104,390           105,614
Property and equipment, at cost (less accumulated depreciation of $12,822 and
 $12,137).....................................................................         41,771            41,169
Receivable for investments sold...............................................          6,501             5,729
Other assets..................................................................         51,534            42,145
                                                                                --------------  -----------------
    Total assets..............................................................   $  4,548,097     $   4,462,994
                                                                                --------------  -----------------
                                                                                --------------  -----------------
 
                                      LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
  Deferred premium revenue....................................................   $  1,666,945     $   1,616,315
  Loss and loss adjustment expense reserves...................................         46,376            42,505
  Deferred income taxes.......................................................        180,843           212,925
  Payable for investments purchased...........................................         15,715            10,695
  Other liabilities...........................................................         96,600            54,682
                                                                                --------------  -----------------
    Total liabilities.........................................................      2,006,479         1,937,122
                                                                                --------------  -----------------
Shareholder's Equity:
  Common stock, par value $150 per share; authorized, issued and outstanding
   -- 100,000 shares..........................................................         15,000            15,000
  Additional paid-in capital..................................................      1,025,591         1,021,584
  Retained earnings...........................................................      1,423,157         1,341,855
  Cumulative translation adjustment...........................................            330             2,704
  Unrealized appreciation of investments, net of deferred income tax provision
   of $42,114 and $78,372.....................................................         77,540           144,729
                                                                                --------------  -----------------
    Total shareholder's equity................................................      2,541,618         2,525,872
                                                                                --------------  -----------------
    Total liabilities and shareholder's equity................................   $  4,548,097     $   4,462,994
                                                                                --------------  -----------------
                                                                                --------------  -----------------
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-3
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                              THREE MONTHS ENDED
                                                                                                  MARCH 31,
                                                                                            ----------------------
                                                                                               1996        1995
                                                                                            ----------  ----------
<S>                                                                                         <C>         <C>
Revenues:
  Gross premiums written..................................................................  $  121,011  $   71,112
  Ceded premiums..........................................................................     (14,715)     (7,080)
                                                                                            ----------  ----------
    Net premiums written..................................................................     106,296      64,032
  Increase in deferred premium revenue....................................................     (45,532)    (12,680)
                                                                                            ----------  ----------
    Premiums earned (net of ceded premiums of $9,220 and $7,839)..........................      60,764      51,352
  Net investment income...................................................................      59,003      53,065
  Net realized gains......................................................................       2,692       1,724
  Other income............................................................................         969         908
                                                                                            ----------  ----------
    Total revenues........................................................................     123,428     107,049
                                                                                            ----------  ----------
 
Expenses:
  Losses and loss adjustment expenses.....................................................       3,178       2,033
  Policy acquisition costs, net...........................................................       5,900       5,140
  Underwriting and operating expenses.....................................................      10,549       9,752
                                                                                            ----------  ----------
    Total expenses........................................................................      19,627      16,925
                                                                                            ----------  ----------
 
Income before income taxes................................................................     103,801      90,124
 
Provision for income taxes................................................................      22,499      19,476
                                                                                            ----------  ----------
Net income................................................................................  $   81,302  $   70,648
                                                                                            ----------  ----------
                                                                                            ----------  ----------
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-4
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
     CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (UNAUDITED)
                   FOR THE THREE MONTHS ENDED MARCH 31, 1996
                (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                                                     UNREALIZED
                                         COMMON STOCK       ADDITIONAL                 CUMULATIVE   APPRECIATION
                                     --------------------    PAID-IN       RETAINED    TRANSLATION       OF
                                      SHARES     AMOUNT      CAPITAL       EARNINGS    ADJUSTMENT    INVESTMENTS
                                     ---------  ---------  ------------  ------------  -----------  -------------
<S>                                  <C>        <C>        <C>           <C>           <C>          <C>
Balance, January 1, 1996...........    100,000  $  15,000  $  1,021,584  $  1,341,855   $   2,704    $   144,729
Exercise of stock options..........     --         --             1,179       --           --            --
Net income.........................     --         --           --             81,302      --            --
Change in foreign currency
 transactions......................     --         --           --            --           (2,374)       --
Change in unrealized appreciation
 of investments net of change in
 deferred income taxes of
 $36,258...........................     --         --           --            --           --            (67,189)
Tax reduction related to tax
 sharing agreement with MBIA
 Inc...............................     --         --             2,828       --           --            --
                                     ---------  ---------  ------------  ------------  -----------  -------------
Balance, March 31, 1996............    100,000  $  15,000  $  1,025,591  $  1,423,157   $     330    $    77,540
                                     ---------  ---------  ------------  ------------  -----------  -------------
                                     ---------  ---------  ------------  ------------  -----------  -------------
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-5
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                             THREE MONTHS ENDED
                                                                                                  MARCH 31
                                                                                          ------------------------
                                                                                             1996         1995
                                                                                          -----------  -----------
<S>                                                                                       <C>          <C>
Cash flows from operating activities:
  Net income............................................................................  $    81,302  $    70,648
  Adjustments to reconcile net income to net cash provided by operating activities:
    (Increase) decrease in accrued investment income....................................         (215)         960
    Increase in deferred acquisition costs..............................................         (571)      (1,634)
    (Increase) decrease in prepaid reinsurance premiums.................................       (5,496)         758
    Increase in deferred premium revenue................................................       51,028       11,922
    Increase in loss and loss adjustment expense reserves...............................        3,871        1,885
    Depreciation........................................................................          719          630
    Amortization of goodwill............................................................        1,224        1,232
    Amortization of bond discount, net..................................................       (1,014)        (358)
    Net realized gains on sale of investments...........................................       (2,692)      (1,724)
    Deferred income taxes...............................................................        4,176        3,782
    Other, net..........................................................................       34,288       19,601
                                                                                          -----------  -----------
    Total adjustments to net income.....................................................       85,318       37,054
                                                                                          -----------  -----------
    Net cash provided by operating activities...........................................      166,620      107,702
                                                                                          -----------  -----------
Cash flows from investing activities:
  Purchase of fixed-maturity securities, net of payable for investments purchased.......     (329,252)    (182,603)
  Sale of fixed-maturity securities, net of receivable for investments sold.............      146,729       92,890
  Redemption of fixed-maturity securities, net of receivable for investments redeemed...       32,644       16,717
  Purchase of short-term investments, net...............................................      (15,259)      (9,908)
  Sale (purchase) of other investments, net.............................................          215         (863)
  Capital expenditures, net of disposals................................................       (1,333)        (817)
                                                                                          -----------  -----------
    Net cash used in investing activities...............................................     (166,256)     (84,584)
                                                                                          -----------  -----------
Cash flows from financing activities:
  Dividends paid........................................................................      --           (22,500)
                                                                                          -----------  -----------
    Net cash used by financing activities...............................................      --           (22,500)
                                                                                          -----------  -----------
Net increase in cash and cash equivalents...............................................          364          618
Cash and cash equivalents -- beginning of period........................................        2,135        1,332
                                                                                          -----------  -----------
Cash and cash equivalents -- end of period..............................................  $     2,499  $     1,950
                                                                                          -----------  -----------
                                                                                          -----------  -----------
Supplemental cash flow disclosures:
  Income taxes paid.....................................................................  $     1,161  $         1
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      B-6
<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1.  BASIS OF PRESENTATION
    The accompanying consolidated financial statements are unaudited and include
the accounts of MBIA Insurance Corporation and its Subsidiaries (the "Company").
The statements do not include all of the information and disclosures required by
generally  accepted accounting  principles. These  statements should  be read in
conjunction with  the  Company's  consolidated financial  statements  and  notes
thereto  for the  year ended  December 31,  1995. The  accompanying consolidated
financial statements  have  not  been  audited  by  independent  accountants  in
accordance  with generally  accepted auditing  standards but  in the  opinion of
management such financial statements include all adjustments, consisting only of
normal recurring  adjustments,  necessary  to  summarize  fairly  the  Company's
financial  position and results of operations. The results of operations for the
three months ended March 31, 1996 may not be indicative of the results that  may
be  expected  for the  year  ending December  31,  1996. The  December  31, 1995
condensed balance sheet data was derived from audited financial statements,  but
does  not  include all  disclosures  required by  generally  accepted accounting
principles.
 
2.  DIVIDENDS DECLARED
    No dividends were  declared by  the Company  during the  three months  ended
March 31, 1996.
 
                                      B-7


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